{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["QAP Reference","1. Instructions","Parishes","Controls","2. Project Description","3. Funding Characteristics","4. Unit Mix and Rents","5. Development Costs","6. Basis Calculation","7. Revenues and Expenses","8. Proforma","Selection Criteria","9. Summary","10. Checklist","AMI Rents","Development Team","Syndication","Taxpayer Certification","Reserve Adequacy","App 1 Owner Info","App 2 Site Control","App 3 Ownership History","App 4 Zoning","App 11 NP Participation","App 13 NP Counsel Opinion","App 34 Debarment","App 35 Matching","App 36 Environmental","LHC-2 CEO Notification","LHC-3 Developer Experience","LHC-4 Management Experience","Existing LHC Property","Financing Cert","Demand Cert","HUD TDC Data","Sheet1","WS Controls"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":31,"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":"QAP Reference","index":0,"n_rows":100,"n_cols":2,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[]
["QAP References"]
["II.B","QAP is the governing document"]
["II.E","LA Public Records Law applies"]
[]
["II.A","Discusses Qualified Non-Profit"]
["II.A","Discusses CHDO"]
["II.A","Discusses funding pools"]
["II.B","Discusses LIHTC Per Project caps (by pool)"]
["IV.A.2.a","Discusses required priority for certain public housing waiting list applicants"]
["NA","Discusses National Housing Trust Fund"]
["Appendix C.N.","Discusses HOME funds"]
["Appendix C.N.","Discusses CDBG-DR funds"]
["II.B","LIHTC Per-Developer Cap"]
[]
["II.C","Discusses Basis Boost"]
["II.C","Discusses census tract median income data"]
[]
["III","Application Process requirements must be followed"]
["III.B","Processing for 9% Housing Credit applications"]
["III.C","Processing for 4% Housing Credit applications"]
["III.D","LHC Fee schedule"]
["IV.D","Requirements related to Pro Forma Cash Flows "]
["IV.D.1","Revenue and expense trending rates"]
["IV.D.2","Required debt service coverage ratios"]
["IV.D.3","Allowed Return on Taxpayer Capital"]
["IV.D.4","Cash flow note (for acquisition of existing project)"]
["IV.D.5","Minimum vacancy loss rate"]
["IV.D.6","Minimum annual Reserve deposit"]
["IV.D.9","Minimum operating expense level"]
["IV.D.12","Developer certification of sources and uses"]
[]
["IV.A.3","Threshold Requirement: Site Control"]
["IV.A.4","Threshold Requirement: Zoning"]
["IV.A.5","Threshold Requirement: Infrastructure"]
["IV.A.6","Threshold Requirement: Environmental Review"]
["IV.A.7","Threshold Requirement: Negative Neighborhood Features"]
["IV.A.8","Threshold Requirement: Taxpayer Agreement re Tenant Referrals"]
["IV.A.9","Threshold Requirement: Minimum Internet / Cable Requirements"]
["IV.B.4","Threshold Requirement: Washers and Dryers in New Construction Projects"]
["IV.A.10","Threshold Requirement: Energy Efficiency"]
["IV.A.11","Threshold Requirement: Design Features"]
["IV.A.12","Threshold Requirements: Floodplain-related requirements"]
["V.A.12, V.F","Threshold Requirement: Capital Needs Assessment"]
["IV.B","Threshold Requirement: Historic Rehabilitation Projects"]
["IV.A.17","Threshold Requirement: Minimum Score"]
["IV.B.1","Audited Financials (acquisition of existing projects)"]
["IV.B.2","Requirements if seller and purchaser are Related Persons"]
["IV.B.3","Ten Year Title History"]
["IV.C.1  ","Eligibility criteria for Developers"]
["IV.C.1 .e ","Limitation for New Developers"]
["V.C.2","Eligibility criteria for Management Agents"]
["V.C.3","LHC has no liability for applicants' costs of submission"]
["V.C.3","Discussion of participants 'not in good standing' with LHC"]
["III.A","Local Community Notification"]
["Appendix B","Minimum Square Footage / Bathroom Requirements"]
["IV.D","Maximum Development Cost Requirements"]
["IV.D","Allows Extraordinary Site Costs to be excluded from the TDC limit computation"]
["IV.D","Allows Community Facilities and Community Service Facilities to be excluded from the TDC limit computation"]
["IV.D","SRO Project"]
["IV.D","Anti-discrimination project"]
["Appendix B","Construction and Design Standards"]
["Appendix B","Project Amenities"]
["IV.D","Fee and profit limits"]
["IV.D","Development Services Agreement"]
["IV.D","Discusses equipment owned by Developer, Builder or related party"]
["IV.D","Discusses limits to buider compensation, when a small number of subcontractors are responsible for a large percentage of construction cost"]
["IV.A","Discusses projects receiving federal financing / assistance"]
["V.H NA","Financing commitments"]
["IV.B.6","Appraisal requirements for value of acquired real estate"]
[]
["VI.A","Tenant Selection Plan"]
["VI.C","Applicant responsible to notify LHC of any material change"]
["VI.C","No site change permitted"]
["VI.C","Awarded projects are expected to be constructed as described"]
[]
["Appendix A","Disclaimer regarding Selection Criteria scoring"]
["Appendix A.I.A.ii","Geographic Diversity"]
["Appendix A.I.B","Redevelopment Project"]
["Appendix A.II.A.i","Selection Criterion for Special Needs Households"]
["Appendix A.II.A.ii","Selection Criterion for Elderly Households"]
["Appendix A.III.A","Selection Criterion for Extended Affordability Agreement"]
["Appendix A.III.B","Selection Criterion for Increased Unit Affordability"]
["Appendix A.III.B(i)(a)","Selection Criterion for Non-PSH Units Affordable At or Below 30% AMI"]
["Appendix A.III.B(i)(b)","Selection Criterion for PSH Units "]
["Appendix A.III.D","Selection Criterion for Additional Financial Support"]
["Appendix A.IV.A","Selection Criterion for Positive Neighborhood Features"]
["Appendix A.V.A","Selection Criterion for Community Facilities"]
["Appendix A.V.B","Selection Criterion for Optional Amenities"]
["Appendix A.V.B.iv","Selection Criterion for Green Building"]
["Appendix A.V.C","Selection Criterion for Project Amenities"]
["Appendix A.V.D","Selection Criterion for Additional Accessibility"]
["Appendix A.V.E","Selection Criterion for On-Site Security"]
["Appendix A.V.F","Selection Criterion for HUD Defensible Space"]
["Appendix A.V.G","Selection Criterion for Resiliency Standards"]
["Appendix A.V.H","Selection Criterion for HUD Eviction Prevention and Low Barrier Tenant Screening"]
["Appendix A.V.I","Selection Criterion for Diversity, Equity & Inclusion"]

{"sheet":"1. Instructions","index":1,"n_rows":57,"n_cols":2,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,0,3,1]]}
[]
[]
[{"$f":"'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
["Instructions:  Complete the Application per the Instructions below, following the information requested on each tab.  Please note "]
[null,"that Tabs 8 & 9 are NOT for entry, but are auto-populated from prior worksheets.  Applications will be submitted via a portal link that will be provided to each Applicant upon submittal of the Letter of Intent (LOI).   "]
[{"$f":"\"Tab 1\"","v":"Tab 1"},"General Instructions"]
[1.01,"In the event there is a conflict between this Application and the NOFA, the NOFA is the governing document."]
[{"$f":"A7+0.01","v":1.02},"Applicants are advised that if applicable, materials contained in applications for the LIHTC Program are subject to the requirements of the Louisiana Public Records Request law (La R.S. 44:1 et seq.), and the application materials may be viewed and copied by any member of the public."]
[{"$f":"A8+0.01","v":1.03},"Applicants are notified that any and all expenses incurred in the preparation of applications to be submitted during this application process are incurred at their own risk and are subject to forfeiture."]
[]
[null,"Using This Application Tool"]
[{"$f":"A9+0.01","v":1.04},"Please do not alter the format of this Application: do not add or delete rows, do not add or delete columns, do not add or delete worksheets, do not move any worksheets, and do not re-name any worksheets. Please do not use the 'cut and paste' method anywhere within this Application (you may use the 'copy and paste' method). LHC will be using electronic methods to extract data from this Application for use in LHC's underwriting; if you have modified this Application in any way that interferes with LHC's ability to extract data for underwriting, LHC may reject the Application or, at LHC's discretion, LHC may return the Application for correction."]
[{"$f":"A12+0.01","v":1.05},"When opening this Application, you are likely to receive a message 'This workbook contains links to one or more external sources …'.  If you receive this message, select 'Don't Update'; the link is to a file that LHC used during development of the Application tool."]
[{"$f":"A13+0.01","v":1.06},"Worksheets that require user entries have tabs with medium blue background at the bottom of the screen.  LHC suggests that you complete these worksheets first, moving from left (Project Description) to right (Revenues and Expenses)."]
[{"$f":"A14+0.01","v":1.07},"Please limit your entries to cells with light blue background and dark blue bold font as shown below.  If you make entries in any other cells, this may result in LHC's inability to extract data for underwriting, which may result in rejection of your Application."]
[null,"User entry cells look like this"]
[{"$f":"A15+0.01","v":1.08},"Many user entry cells require you to select one of a fixed set of choices; this type of user entry cell will have a down arrow immediately to the right of the cell.  Following is an example of this type of user entry cell:"]
[null,"New Construction"]
[{"$f":"A17+0.01","v":1.0900000000000001},"Automated calcualtions with appear throughout this Application in dark green font as shown below."]
[null,"Automated data will look like this"]
[{"$f":"A19+0.01","v":1.1000000000000001},"Advisory messages appear throughout this Application in dark green font as shown below."]
[null,"Advisory messages look like this"]
[{"$f":"A21+0.01","v":1.1100000000000001},"Any messages that appear in red bold italic font indicate serious problems; any such problems must be corrected or must otherwise be addressed in the application (for example, by a letter requesting a waiver)."]
[null,"Serious problem messages look like this"]
[{"$f":"A23+0.01","v":1.1200000000000001},"For narrative comment boxes (that look like the below), you can change the row height to accommodate additional explanation; see the examples below."]
[null,"Here is an example of a comment that fits in one row."]
[]
[null,"Here is an example of a much longer comment that requires multiple rows in order to display properly.  Additional information provided by applicant requires extra space.  Using the mouse, grab the line underneath the row number and drag that line downward to increase the row height."]
[]
[{"$f":"A25+0.01","v":1.1300000000000001},"When there is a need to provide additional explanation beyond what the narrative comment boxes, you can upload a document separately with the details."]
[]
[{"$f":"\"Tab 2 & 3\"","v":"Tab 2 & 3"},"Project Description & Funding Characteristics Worksheet"]
[2.0099999999999998,"These worksheets contains most of the user entries to describe the Applicant and the project."]
[]
[{"$f":"\"Tab 4 \"","v":"Tab 4 "},"Unit Mix and Rents Worksheet"]
[4.01,"Please note that each unit must have square footage, and number of bathrooms, at or above the LHC limit (It is not acceptable to average the unit sizes). Accordingly, generally LHC expects you to include a row for each unique combination of: (1) number of bedrooms; (2) number of bathrooms; (3) square footage; and (4) % AMI Restriction. Please also include a separate row for each staff unit. However, if the general approach outlined above would be burdensome, please contact LHC to explore whether there may be an alternative approach that will be workable for you and for LHC."]
[{"$f":"A36+0.01","v":4.0199999999999996},"The Unit Type column will auto populate after the following fields have been entered in each row: (1) number of bedrooms; (2) numer of bathrooms; and (3) number of units."]
[]
[]
[{"$f":"\"Tab 5 \"","v":"Tab 5 "},"Development Costs Worksheet"]
[5.01,"The section that calculates Adjusted Construction Basis subtracts amounts that LHC understands are generally excluded from construction basis.  If your advisors conclude that any of the formula deductions are inappropriate for your transaction, use one of the Adjustment rows to add back amounts as appropriate.  Also use the Adjustment rows to exclude other amounts as appropriate for your transaction.  "]
[]
[{"$f":"\"Tab 6 \"","v":"Tab 6 "},"Basis Calculation Worksheet - ONLY COMPLETE IF PROJECT CONTAINS TAX CREDITS. If NO, leave BLANK."]
[6.01,"The lines titled 'Per Building Residential Area', 'Sqft of LIHTC Units', and 'Sqft of Total Units' should reflect only the square footage of residential units themselves.  Do not include square footage for staff units, common areas, or Community Service Facilities."]
[{"$f":"A44+0.01","v":6.02},"If any red bold italicized 'serious problem messages' appear at the bottom of this worksheet, you will need to correct the information in the worksheet. "]
[]
[{"$f":"\"Tab 7 \"","v":"Tab 7 "},"Revenues and Expenses Worksheet"]
[7.01,"This worksheet distinguishes between 'must-pay' expenses (that must be paid from operations regardless of availability of cash) and 'contingent' expenses (for example, expenses that are paid after year-end from excess cash)."]
[]
["Tab 8","PRO FORMA - DO NOT ENTER DATA ON THIS TAB"]
[null,"All fields under the Pro Forma tab are auto calculated from entries in previous tabs."]
[]
["Tab 9","SUMMARY - DO NOT ENTER DATA ON THIS TAB"]
[null,"All fields under the Summary tab are auto calculated from entries in previous tabs."]
[]
["Tab 10","CHECKLIST"]
[null,"The checklist tab is a guide for all documents that are requird to be uploaded by the developer. "]

{"sheet":"Parishes","index":2,"n_rows":75,"n_cols":31,"rows_kept":75,"cut":false,"hidden":true,"merged":[[6,4,6,8],[6,9,6,13],[6,14,6,18],[6,24,6,29]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(Y1)","v":25},26,27,28,29,30]
[]
[{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,"FY2023 FMR",null,null,null,null,"2022 Low HOME Rent",null,null,null,null,"2022 High HOME Rent",null,null,null,null,"FFIEC",null,null,null,null,"2019 QAP Demographic Data"]
["Parish","50% 2022 AMI","FEMA 2017","HUD 2017","0BR","1BR","2BR","3BR","4BR","0BR","1BR","2BR","3BR","4BR","0BR","1BR","2BR","3BR","4BR",2022,"MSA for AMI Purposes","Cost Area for TDC Limit Purposes","Previously Unfunded by LHC","4+ Housing Priorities","Percent Population Who are Elderly","Percent Population Who are Disabled","% ROHUs Experiencing >30% Housing Cost Burden","% of Total Population  in Poverty","% Pop'n of Persons < 5 Years in Poverty","Median Household Income"]
["Select"]
["Acadia",31500,"Yes","Yes",510,580,763,1007,1098,492,529,696,819,913,492,529,696,980,1049,74900,"Lafayette MSA","Lafayette",null,null,0.1462136821761145,0.1853826952377865,0.51929499072356211,0.21544489795918367,0.29075591985428051,40492]
["Allen",31850,"Yes","No",567,587,740,962,1120,529,532,696,828,923,529,532,696,947,1061,null,null,"Lake Charles",null,null,0.15412786846924065,0.20569411764705883,0.49583333333333335,0.16629638383360906,0.28219346888478125,42176]
["Ascension",44350,"Yes","Yes",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",null,null,0.11605066776351686,0.12121954930434635,0.4042462239954403,0.11695530419039078,0.17866791965229648,74748]
["Assumption",33350,"No","No",707,729,823,1141,1345,583,625,738,867,967,601,648,738,1019,1158,null,null,"Lafayette",null,null,0.16463441283160701,0.195184335861704,0.62854686156491835,0.15706504893061152,0.22403433476394849,48656]
["Avoyelles",28300,"Yes","No",583,587,773,1011,1097,471,531,637,736,821,471,539,709,918,1010,null,null,"Alexandria",null,null,0.16435089426937582,0.18967587034813926,0.53499854777810052,0.23709271842063026,0.40925925925925927,36763]
["Beauregard",36250,"Yes","No",677,689,782,1060,1332,600,611,696,942,1051,600,611,696,959,1191,null,null,"Lake Charles",{"$f":"+A15","v":"Beauregard"},null,0.15776818405377344,0.20778498094098663,0.48296593186372744,0.17266067726330339,0.19517270079067831,47350]
["Bienville",27050,"Yes","No",567,655,740,1052,1230,473,507,608,703,785,529,611,696,880,963,null,null,"Shreveport",null,{"$f":"+A16","v":"Bienville"},0.19846443575257133,0.21115892565662561,0.4726749760306807,0.25289317507418396,0.39243498817966904,34077]
["Bossier",32750,"Yes","No",708,857,1009,1258,1389,573,614,737,851,950,632,756,897,1074,1179,65500,"Shreveport-Bossier City MSA","Shreveport",null,null,0.13850657926140431,0.12202731979890755,0.50420954162768938,0.16381886508215915,0.25349591676921357,52145]
["Caddo",32750,"Yes","No",708,857,1009,1258,1389,573,614,737,851,950,632,756,897,1074,1179,65500,"Shreveport-Bossier City MSA","Shreveport",null,null,0.15924307660443943,0.15196656654465562,0.57179013816102908,0.23401783356691649,0.41002782351939127,40391]
["Calcasieu",36150,"Yes","No",756,767,983,1235,1322,633,678,813,940,1048,660,688,884,1107,1241,75000,"Lake Charles MSA","Lake Charles",null,null,0.14419908127172923,0.15487272930865115,0.50004495190146547,0.16802636029148005,0.28617269544924157,48219]
["Caldwell",27050,"Yes","No",670,675,888,1081,1193,473,507,608,703,785,599,635,774,885,969,null,null,"Monroe",null,null,0.1817,0.14698718627554802,0.48391812865497075,0.26217506631299736,0.47359154929577463,31933]
["Cameron",36150,"No","No",756,767,983,1235,1322,633,678,813,940,1048,660,688,884,1107,1241,75000,"Lake Charles MSA","Lake Charles",null,null,0.16705847781369379,0.16270836406549638,0.50331125827814571,8.6803001324113574E-2,3.6111111111111108E-2,60194]
["Catahoula",33150,"Yes","No",567,650,740,1052,1076,572,611,696,862,962,572,611,696,989,1020,null,null,"Alexandria",{"$f":"+A22","v":"Catahoula"},null,0.16806053365193149,0.13053121880891649,0.55919854280510017,0.21812527765437584,0.36239316239316238,34470,"Awarded in 2018"]
["Claiborne",27050,"Yes","No",564,567,747,909,1086,473,507,608,703,785,546,557,696,865,944,null,null,"Shreveport",{"$f":"+A23","v":"Claiborne"},{"$f":"+A23","v":"Claiborne"},0.18108738340697103,0.19828128274994761,0.60948667966211822,0.29922088860812801,0.49238578680203043,26877]
["Concordia",27050,"No","No",567,655,740,990,994,473,507,608,703,785,529,611,696,880,961,null,null,"Alexandria",null,null,0.17223294245707782,0.12425677163620348,0.59678256357031656,0.31234131802627224,0.43851132686084143,30028]
["Desoto",32750,"Yes","No",708,857,1009,1258,1389,573,614,737,851,950,632,756,897,1074,1179,65500,"Shreveport-Bossier City MSA","Shreveport",null,null,0.17994404358710056,0.17389692250648869,0.47979797979797978,0.26313446126447015,0.37877889745109661,41443]
["East Baton Rouge",44350,"Yes","Yes",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",null,null,0.1349270564609216,0.13828843971455193,0.52608386638237381,0.19110614617217705,0.29372926003215766,51436]
["East Carroll",27050,"Yes","No",558,562,740,1006,1090,473,507,608,703,785,529,529,696,880,963,null,null,"Monroe",null,{"$f":"+A27","v":"East Carroll"},0.12940694178737361,0.14405930675215387,0.58678500986193294,0.48171956609079952,0.90476190476190477,20795]
["East Feliciana",44350,"Yes","No",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",{"$f":"+A28","v":"East Feliciana"},null,0.17695494297550249,0.16028854383176427,0.45683802133850632,0.17931287892706227,0.20041753653444677,46964,"Awarded in 2011"]
["Evangeline",27050,"Yes","No",567,592,740,933,994,473,507,608,703,785,529,574,696,880,963,null,null,"Lafayette",null,{"$f":"+A29","v":"Evangeline"},0.15564444444444445,0.23021247514910537,0.51372212692967412,0.26416273474361779,0.3537326388888889,31745]
["Franklin",27050,"Yes","No",629,633,740,946,994,473,507,608,703,785,529,532,696,880,944,null,null,"Monroe",null,null,0.17338630567000196,0.17776378613778268,0.65714285714285714,0.28800378330093007,0.54877192982456136,34722]
["Grant",31900,"Yes","No",601,683,899,1219,1307,543,598,718,830,926,543,637,818,1044,1145,63800,"Alexandria MSA","Alexandria","Grant",null,0.1511768661735037,0.16988416988416988,0.46779661016949153,0.20189558403049879,0.28593508500772796,40577]
["Iberia",30000,"Yes","No",700,704,927,1180,1448,525,562,675,780,870,614,629,828,980,1074,74900,"Lafayette MSA","Lafayette",null,null,0.14442505385433424,0.1603192325187115,0.48148148148148145,0.20365032290251947,0.33784800601956361,44504]
["Iberville",31800,"Yes","No",687,708,800,1137,1308,557,596,716,826,922,604,630,742,1016,1135,88100,"Baton Rouge MSA","Baton Rouge",null,null,0.15563673691202223,0.19531828898619064,0.51435185185185184,0.19285086830191228,0.35563561502830676,47128]
["Jackson",28600,"Yes","No",567,651,740,990,994,501,536,643,743,830,529,589,696,919,944,null,null,"Monroe",null,null,0.19345536609829489,0.22816556786515327,0.56231003039513683,0.25384929826951902,0.45989304812834225,36394]
["Jefferson",39200,"No","No",848,1002,1182,1524,1770,686,735,882,1019,1137,786,927,1089,1291,1421,81800,"New Orleans - Metairie MSA","New Orleans",null,null,0.16196989735446346,0.13642976540434607,0.53695564651412464,0.16317063657826777,0.3106768005790807,50868]
["Jefferson Davis",31800,"Yes","No",605,646,740,1052,1076,557,596,696,826,922,577,611,696,940,944,null,null,"Lake Charles",null,null,0.16379557395319216,0.19086760946247694,0.51703255109765334,0.19604334103406762,0.24283071230342276,40744]
["Lafayette",38250,"Yes","Yes",558,562,740,944,1041,608,717,861,995,1110,608,781,890,1202,1385,74900,"Lafayette MSA","Lafayette",null,null,0.12372077404189229,0.11668573365535359,0.48702783119851956,0.16637407447150981,0.22201231031750868,53950]
["Lafourche",34700,"No","No",658,871,984,1291,1670,598,651,781,902,1007,598,700,890,1139,1251,67600,"Houma-Thibodeaux MSA","Lafayette",null,null,0.14738258317025441,0.1690623072177668,0.46699875466998753,0.16012852986121287,0.18523316062176165,52705]
["Lasalle",28400,"Yes","No",656,780,981,1266,1428,500,535,642,742,828,529,544,696,894,980,null,null,"Alexandria",{"$f":"+A39","v":"Lasalle"},null,0.16718017414601474,0.15573952250720674,0.37867647058823528,0.24836940409131336,0.47854077253218885,34712]
["Lincoln",30500,"Yes","No",538,663,805,1050,1371,533,571,686,793,885,593,653,780,997,1093,null,null,"Shreveport",null,null,0.12981740154830024,0.13607574691318533,0.68336823212683218,0.31170918309604112,0.37908011869436203,34424]
["Livingston",44350,"Yes","Yes",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",null,null,0.1313678006652273,0.13489794268325847,0.39470458445697476,0.13211655742167097,0.14271886427188643,60456]
["Madison",27050,"Yes","No",563,566,740,1026,1247,473,507,608,703,785,549,552,696,880,963,null,null,"Monroe",null,null,0.13636363636363635,0.12888354379635197,0.52889539136795904,0.36442053988228129,0.625,29424]
["Morehouse",27050,"Yes","No",609,613,740,941,1260,473,507,608,703,785,584,588,696,880,963,null,null,"Monroe",null,null,0.18139977177634081,0.15540487575448772,0.59721175584024111,0.27614141334696607,0.35116153430578068,31672]
["Natchitoches",27600,"Yes","No",570,648,853,1080,1146,483,518,621,718,801,539,616,787,900,984,null,null,"Shreveport",null,null,0.15909963893370208,0.15798946215243362,0.65967325881341354,0.31929005872483224,0.42243823410287568,29001]
["Orleans",39200,"No","No",848,1002,1182,1524,1770,686,735,882,1019,1137,786,927,1089,1291,1421,81800,"New Orleans - Metairie MSA","New Orleans",null,null,0.13824700784683472,0.13844829706135497,0.61096972944012862,0.25360609212125723,0.3980632889503718,38721]
["Ouachita",29250,"Yes","Yes",665,669,881,1093,1184,512,548,658,760,848,615,619,815,955,1046,55800,"Monroe MSA","Monroe",null,null,0.14298134025429418,0.12950398917649869,0.56175399554926153,0.24521181053098953,0.43472010063797284,40081]
["Plaquemines",39200,"No","No",848,1002,1182,1524,1770,686,735,882,1019,1137,786,927,1089,1291,1421,81800,"New Orleans - Metairie MSA","New Orleans",null,null,0.12280926733350432,0.10459785463123693,0.43795936013834846,0.19260320354212787,0.24562500000000001,49635]
["Pointe Coupee",44350,"Yes","No",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",null,null,0.19577028422612366,0.21102781791907516,0.42259414225941422,0.17496016389710903,0.20939183987682833,43964]
["Rapides",31900,"Yes","No",601,683,899,1219,1307,543,598,718,830,926,543,637,818,1044,1145,63800,"Alexandria MSA","Alexandria",null,null,0.1581390066626287,0.17289409000262804,0.54672382118799756,0.1954712810094264,0.24755590515788292,42655]
["Red River",28300,"Yes","No",566,570,750,913,1058,496,531,637,736,821,530,545,697,862,963,null,null,"Shreveport",null,null,0.17631548779089762,0.1497787095271372,0.44328097731239091,0.20420879379261697,0.15425531914893617,41510]
["Richland",27050,"Yes","No",560,564,742,903,1149,473,507,608,703,785,525,529,696,860,963,null,null,"Monroe",null,null,0.16484795576895098,0.13661395442833324,0.48402948402948404,0.28211625196371559,0.53512233622730865,34745]
["Sabine",29000,"Yes","No",540,614,808,983,1085,496,543,652,754,841,496,567,746,941,1036,null,null,"Shreveport",null,null,0.19983433423068958,0.14717394049072008,0.51730531520395551,0.19568885514215811,0.3553162853297443,40695]
["St. Bernard",39200,"No","No",848,1002,1182,1524,1770,686,735,882,1019,1137,786,927,1089,1291,1421,81800,"New Orleans - Metairie MSA","New Orleans",null,null,0.11125657354605366,0.13326630920464699,0.56604662114433713,0.19701378939828079,0.28026971562591613,45265]
["St. Charles",39200,"No","No",848,1002,1182,1524,1770,686,735,882,1019,1137,786,927,1089,1291,1421,81800,"New Orleans - Metairie MSA","New Orleans","St. Charles",null,0.12731376118950083,0.11485487062258679,0.49053814311058547,0.12203905557909332,0.23946300343428037,64707]
["St. Helena",44350,"Yes","No",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",{"$f":"+A55","v":"St. Helena"},null,0.17575411552003045,0.22446223594096654,0.44289693593314761,0.26449416342412452,0.35294117647058826,35254]
["St. James",36350,"Yes","No",609,644,848,1205,1271,590,621,817,945,1055,590,621,817,1124,1220,null,null,"New Orleans",null,null,0.17388875959972075,0.15647473560517039,0.46328124999999998,0.15586368977673326,0.2256838905775076,52055]
["St. John",39200,"No","No",848,1002,1182,1524,1770,686,735,882,1019,1137,786,927,1089,1291,1421,81800,"New Orleans - Metairie MSA","New Orleans",{"$f":"+A57","v":"St. John"},null,0.13522322965683461,0.13719412724306687,0.52014541048167218,0.17855807868423512,0.30536793458940631,53628]
["St. Landry",27050,"Yes","No",558,562,740,958,1143,473,507,608,703,785,533,537,706,880,963,null,null,"Lafayette",null,{"$f":"+A58","v":"St. Landry"},0.15549174443646804,0.12830211553615808,0.59764705882352942,0.27923563777994159,0.49265062187045711,32163]
["St. Martin",38250,"Yes","No",658,871,984,1291,1670,608,717,861,995,1110,608,781,890,1202,1385,74900,"Lafayette MSA","Lafayette",null,null,0.14325952731817418,0.15090980642017879,0.45848119233498935,0.17655928976683694,0.29442060085836907,47279]
["St. Mary",28300,"No","No",612,680,865,1109,1327,496,531,637,736,821,568,671,807,923,1010,null,null,"Lafayette",{"$f":"+A60","v":"St. Mary"},null,0.15978165772756667,0.17210802874584655,0.40916398713826369,0.19507932500922384,0.26030122193805061,41345,"Awarded in 2020"]
["St. Tammany",39200,"Yes","Yes",848,1002,1182,1524,1770,686,735,882,1019,1137,786,927,1089,1291,1421,81800,"New Orleans - Metairie MSA","New Orleans",null,null,0.16524010738319669,0.14162982294752455,0.52437403057832932,0.10773113062105451,0.16402044293015333,66539]
["Tangipahoa",33800,"Yes","Yes",775,780,996,1212,1338,592,634,761,879,981,709,714,913,1109,1218,69700,"Only Parish in Hammond LA MSA","Baton Rouge",null,null,0.14282499029879706,0.20193832048668869,0.56844637591184233,0.21915909564325659,0.33856722276741902,45901]
["Tensas",27050,"No","No",558,562,740,1052,1076,473,507,608,703,785,529,611,696,880,963,null,null,"Monroe","Tensas",null,0.21840285055543912,0.12286976646328635,0.64968152866242035,0.38039133179044815,0.61111111111111116,21906]
["Terrebonne",34700,"No","No",656,780,981,1266,1428,598,651,781,902,1007,598,700,890,1139,1251,67600,"Houma-Thibodeaux MSA","Lafayette",null,null,0.13311576322003768,0.15296360268124826,0.46420047732696895,0.20052580401195663,0.29157345264727813,47650]
["Union",29250,"Yes","No",665,669,881,1093,1184,512,548,658,760,848,615,619,815,955,1046,55800,"Monroe MSA","Monroe",null,{"$f":"+A65","v":"Union"},0.20007099436482229,0.1586228794339109,0.56365503080082136,0.21998717008797655,0.3723916532905297,38916]
["Vermilion",35250,"Yes","Yes",581,722,815,1040,1095,542,641,730,916,990,542,641,730,955,990,74900,"Lafayette MSA","Lafayette",null,null,0.14575291188315703,0.1602134608262348,0.42160540135033758,0.1785690029883184,0.26546906187624753,49266]
["Vernon",33000,"Yes","No",725,730,961,1209,1369,577,618,742,858,957,663,705,928,1082,1188,null,null,"Alexandria",{"$f":"+A67","v":"Vernon"},null,0.11540091704234579,0.17226330724911859,0.46678537186686753,0.1686903642655678,0.22478516508367255,46620,"Awarded in 2020"]
["Washington",27050,"Yes","Yes",627,655,740,1052,1141,473,507,608,703,785,590,611,696,880,963,null,null,"Baton Rouge",null,{"$f":"+A68","v":"Washington"},0.17959482443109648,0.23211122323130395,0.57748417285989539,0.26259696458684656,0.40791863421721758,32962]
["Webster",27050,"Yes","No",558,562,740,999,1002,473,507,608,703,785,529,537,696,880,963,65500,"Shreveport-Bossier City MSA","Shreveport",null,null,0.19121943910296432,0.16924178860124833,0.58441208198489747,0.24853906089809308,0.47867298578199052,30891]
["West Baton Rouge",44350,"Yes","No",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",null,null,0.14009718629986675,0.14921455397165126,0.47709163346613548,0.17880419382261264,0.29965947786606129,60902]
["West Carroll",27950,"Yes","No",558,562,740,981,1076,490,525,630,726,811,529,529,696,912,998,null,null,"Monroe",null,null,0.186357991839631,0.13161097070111391,0.44919786096256686,0.2196813495782568,0.31811023622047246,37304]
["West Feliciana",44350,"Yes","No",859,876,1005,1266,1644,744,781,917,1153,1286,744,781,917,1161,1447,88100,"Baton Rouge MSA","Baton Rouge",null,null,0.14099895941727367,0.11504058307106178,0.36341463414634145,0.12456518138148087,0.22150882825040127,55647]
["Winn",27050,"Yes","No",567,579,740,1023,1055,473,507,608,703,785,529,529,696,880,963,null,null,"Alexandria",null,{"$f":"+A73","v":"Winn"},0.18002870617182695,0.21070677160445725,0.59527559055118107,0.27311055590256089,0.32689832689832687,29472]
[]
["Count",{"$f":"COUNT(B9:B74)","v":64},{"$f":"COUNTIF(C9:C74,\"Yes\")","v":51},{"$f":"COUNTIF(D9:D74,\"Yes\")","v":10}]

{"sheet":"Controls","index":3,"n_rows":317,"n_cols":8,"rows_kept":317,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Controls"]
[]
["General"]
["Yes"]
["No"]
["Missing"]
[]
["Drop-Downs for Taxpayer"]
[]
["Limited Liability Company"]
["Limited Partnership"]
["'S' Corporation"]
["Other"]
["Missing"]
[]
["Controlled by For-Profit"]
["Controlled by Non-Profit"]
["Missing"]
[]
["Managing Member"]
["Manager"]
["General Partner"]
["Managing General Partner"]
["President"]
["Other"]
["Missing"]
[]
["Drop-Downs for Funding Pools","Advisory Message","Per Project Cap","NHTF","HOME","CDBG-DR","Short Name","Is Rural?"]
["Qualified Non‐Profit/CHDO Set-Aside","Requires the material participation of a qualified non-profit organization; see the QAP for documentation requirements.  ",{"$f":"IF($H$32=\"No\",1500000,1000000)","v":{"$error":"#REF!"}},0,0,0,"QNP/CHDO",{"$f":"'2. Project Description'!#REF!","v":{"$error":"#REF!"}}]
["Urban Area Pool    ","The project must be located in EBR, Orleans, Caddo, Ouachita, Calcasieu, Lafayette, St. Tammany, or Jefferson parishes.",1500000,0,0,0,"Urban"]
["Rural Area Rehabilitation Pool","The Rural project must be 50% or less new construction (by number of units).",1000000,0,0,0,"RuralRehab"]
["Rural Area New Construction Pool","The Rural project must be more than 50% new construction (by number of units).",1000000,0,0,0,"RuralNew"]
["Choice Neighborhood Initiative CNI Set-Aside","The project must be located in a CNI.",1500000,0,0,0,"CNI"]
["Reprocessing    ","LIHTC will be allocated to projects that have previously received and allocation.",null,0,0,0,"Reprocess"]
["Missing             "]
["Urban Area Rehabilitation Pool","The Urban project must be 50% or less new construction (by number of units).",1500000,0,0,0,"UrbanRehab"]
["Urban Area New Construction Pool","The Urban project must be more than 50% new construction (by number of units).",1500000,0,0,0,"UrbanNew"]
[]
["Drop-Downs for Project Type","Related Lookup Category for HUD TDC Limits"]
[]
["New Construction"]
["Acquisition"]
["Rehab"]
["Reconstruction"]
["Missing"]
[]
["Detached","Detached / Semi-Detached"]
["Detached / Semi-Detached","Detached / Semi-Detached"]
["Elevator","Elevator"]
["Missing","Walkup"]
["Other","Walkup"]
["Row House","Row House"]
["Semi-Detached","Detached / Semi-Detached"]
["Walkup","Walkup"]
[]
["20/50"]
["40/60"]
["Income Averaging"]
["Missing"]
[]
["Drop-Downs for Sources of Funds"]
[]
["Fixed Rate"]
["Floating Rate"]
["Missing"]
[]
["Interest Only"]
["P+I"]
["P+I+MIP"]
["Missing"]
[]
["Missing"]
["Must Pay"]
["All Pmts Deferred"]
["Pay if Cash Available"]
["Other (Explain)"]
[]
["Third Party"]
["Identity of Interest"]
["Missing"]
[]
["Amortizing"]
["Deferred; due at maturity"]
["Forgiven at maturity"]
["Missing"]
[]
["Permanent Hard Debt"]
["Permanent Soft Debt"]
["Grant"]
["Permanent Equity"]
["Other (Explain)"]
["Missing"]
[]
["Donated / Volunteer Labor"]
["Donated Materials"]
["Donated Land Value"]
["NPV of Reduced RE Taxes"]
["Other (Explain)"]
["Missing"]
[]
["Drop-Downs for HUD TDC Table"]
[]
["Alexandria",7]
["Baton Rouge",11]
["Lafayette",15]
["Lake Charles",19]
["Monroe",23]
["New Orleans",27]
["Shreveport",31]
["Missing",35]
[]
["Detached / Semi-Detached"]
["Row House"]
["Walkup"]
["Elevator"]
[]
["Drop-Downs for Utilities"]
[]
["Natural Gas"]
["Electric"]
["Propane"]
["Oil"]
["Other"]
["Missing"]
[]
["Natural Gas"]
["Electric"]
["Other"]
["Missing"]
[]
["Forced Air"]
["Hot Water"]
["Other"]
["Missing"]
[]
["Owner"]
["Tenant"]
["Missing"]
[]
["Drop-Downs for AMIs"]
[]
["120% AMI"]
["20% AMI"]
["30% AMI"]
["40% AMI"]
["50% AMI"]
["60% AMI"]
["70% AMI"]
["80% AMI"]
["Not AMI Restricted"]
[]
["Drop-Downs for Extended Affordability"]
[]
["Until after the 35th year"]
["Until after the 40th year"]
["Until after the 45th year"]
["Missing"]
[]
["Drop-Downs for Neighborhood Features"]
[]
[{"$f":"IF(G164=\"Rural\",E164,C164)","v":{"$error":"#REF!"}},null,"Within 1 Mile Radius",null,"Within 5 Mile Radius",null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",\"Rural\",\"Not Rural\")","v":{"$error":"#REF!"}}]
["Yes",null,"Within 2 Mile Radius",null,"Over 5 Mile Radius"]
["No"]
["Missing"]
[]
["Adjacent"]
["No",null,"Within 1/4 Mile Radius",null,"Within 1/2 Mile Radius",null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}]
["Missing"]
["Within 1/2 Mile Radius"]
[]
["Drop-Downs for Appendix 1"]
[]
["Requested"]
["Started Construction"]
["Finished Construction"]
["8609s"]
["Missing"]
[]
["Drop-Downs for Appendix 2"]
[]
["Purchase (please complete Section B below)"]
["Option to Purchase (please complete Section C below)"]
["Lease (please complete Section D below)"]
["Missing"]
[]
["Loans from LHC"]
[]
["LHC Home Loan"]
["CDBG-DR Loan from LHC or OCD"]
["Missing"]
[]
["LHC Application Fee"]
[]
["1-4 units",100,4]
["5-32 units",1000,32]
["33-60 units",1500,60]
["61-100 units",2500,100]
["Over 100 units",5000,{"$f":"+C200","v":100}]
[]
["LHC Analysis Fee"]
[]
["1-4 units",100,4]
["5-32 units",1000,32]
["33-60 units",1500,60]
["61-100 units",2500,100]
["Over 100 units",5000,{"$f":"+C208","v":100}]
[]
["Drop-Downs for Appendix 36"]
[]
["YES"]
[" "]
[]
["NO"]
[" "]
[]
["Drop-Downs for Import Tool"]
[]
["2018 AMEC"]
["2017 AMEC"]
["Early 2017 AMEC"]
["Other"]
[]
["Drop-Downs for CDBG Interest Rate"]
[]
[0]
[0.01]
["AFR"]
[]
["Drop-Downs for 'Other Worksheets'"]
[]
["Not Started"]
["In Process"]
["Completed"]
["Missing"]
[]
["LHC Asset Management Fee"]
[]
["1-4 units",250,4]
["5-10 units",500,10]
["11-20 units",1000,20]
["21-50 units",2000,50]
["51-100 units",2500,100]
["101 units and over",3000,{"$f":"+C245","v":100}]
[]
[]
["Parish Drop Down"]
["Select"]
["Acadia"]
["Allen"]
["Ascension"]
["Assumption"]
["Avoyelles"]
["Beauregard"]
["Bienville"]
["Bossier"]
["Caddo"]
["Calcasieu"]
["Caldwell"]
["Cameron"]
["Catahoula"]
["Claiborne"]
["Concordia"]
["Desoto"]
["East Baton Rouge"]
["East Carroll"]
["East Feliciana"]
["Evangeline"]
["Franklin"]
["Grant"]
["Iberia"]
["Iberville"]
["Jackson"]
["Jefferson"]
["Jefferson Davis"]
["Lafayette"]
["Lafourche"]
["Lasalle"]
["Lincoln"]
["Livingston"]
["Madison"]
["Morehouse"]
["Natchitoches"]
["Orleans"]
["Ouachita"]
["Plaquemines"]
["Pointe Coupee"]
["Rapides"]
["Red River"]
["Richland"]
["Sabine"]
["St. Bernard"]
["St. Charles"]
["St. Helena"]
["St. James"]
["St. John"]
["St. Landry"]
["St. Martin"]
["St. Mary"]
["St. Tammany"]
["Tangipahoa"]
["Tensas"]
["Terrebonne"]
["Union"]
["Vermilion"]
["Vernon"]
["Washington"]
["Webster"]
["West Baton Rouge"]
["West Carroll"]
["West Feliciana"]
["Winn"]
[]
["FFIEC non-metro 2021 median income"]
[56600]

{"sheet":"2. Project Description","index":4,"n_rows":180,"n_cols":201,"rows_kept":180,"cut":false,"hidden":false,"merged":[[6,1,8,7],[148,9,151,9],[149,1,149,5],[151,1,151,5],[167,9,171,9],[55,4,55,7],[56,4,56,5],[70,1,70,6],[71,1,71,6],[51,4,51,7],[52,4,52,7],[53,4,53,5],[54,4,54,7],[31,1,31,6],[35,1,38,7],[44,1,47,7],[179,1,179,5],[176,1,176,6],[131,1,131,5],[114,1,114,7],[117,1,117,6],[129,1,129,6],[177,1,177,5],[178,1,178,5],[174,1,174,5],[150,1,150,5],[148,1,148,5],[164,1,164,7],[30,4,30,5],[28,4,28,7],[29,4,29,7],[12,4,12,6],[49,4,49,7],[41,1,43,7],[16,4,16,7],[18,1,18,7],[20,4,20,7],[21,4,21,7],[9,4,9,6],[9,1,9,3],[34,1,34,7],[147,1,147,6],[23,1,23,6],[24,1,24,7],[25,1,25,6],[26,1,26,7],[27,1,27,6],[11,4,11,5],[10,4,10,7],[13,4,13,7],[14,4,14,7],[15,4,15,7],[22,4,22,5],[50,4,50,7]]}
[]
[]
["HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"]
["Description of the Proposed Project"]
[]
[1,"Characteristics of the Applicant"]
[null,"Applicants must separately upload: 1. Resumes for members of the development team, 2. Organizational profiles including details on relevant, recently completed projects (within the last five years), 3. Other documentation demonstrating partnerships, experience, and capacity to serve the Qualified Population, and 4. Property Management experience. (See Checklist tab)."]
[]
[]
[1.01,"Applicant Name and type: (non-profit, for-profit)",null,null,null,null,null,"Missing"]
[1.02,"Address:"]
[1.03,"City, State & Zip:"]
[1.04,"Point of Contact* (first, last):"]
[1.05,"Phone: "]
[1.06,"Email:"]
[1.07,"SAMs Number:"]
[1.08,"Applicant Tax Structure: (Select one)",null,null,"Missing"]
[]
[null,"* This person will be LHC's single point of contact for the taxpayer / applicant. Please be sure that this person will be a good choice to respond to any questions from LHC during underwriting."]
[]
[1.0900000000000001,"Developer / Sponsor"]
[{"$f":"SUM(A21+0.01)","v":1.1000000000000001},"Address:"]
[{"$f":"SUM(A22+0.01)","v":1.1100000000000001},"City, State & Zip:"]
[1.1200000000000001,"Is the Developer a New Developer as defined in the QAP?",null,null,null,null,null,"Missing"]
[1.1300000000000001,{"$f":"IF(H24=\"Yes\",\"Note that, as a New Developer, you are only eligible to receive an award of tax credits for one project in this funding cycle.\",\"\")","v":""}]
[1.1400000000000001,"Are you requesting credits for any other projects in this QAP funding cycle?",null,null,null,null,null,"Missing"]
[1.1500000000000001,{"$f":"IF(H26=\"Yes\",\"No single developer will be awarded credits in excess of $3,000,000\",\"\")","v":""}]
[1.1600000000000001,"Is there an Identity of Interest between the Developer and the Builder?",null,null,null,null,null,"Missing"]
[1.1700000000000002,"Management Agent (if applicable)"]
[1.1800000000000002,"Street Address:"]
[1.1900000000000002,"City, State, Zip:"]
[1.2000000000000002,"Does the management agent have an Identity of Interest with the applicant or with the developer?",null,null,null,null,null,"Missing"]
[]
[{"$f":"A6+1","v":2},"Project Narrative:"]
[null,"Describe the Project - Include all relevant project information including financing, unit count and bedroom mix, development timeline, marketing, etc."]
[]
[]
[]
[]
[]
[{"$f":"A34+1","v":3},"Please describe how you will identify and serve the Qualifying Population."]
[null,"Developers should provide details on: a) The types of services and programs to be offered, b) what entities will provide them; c) demonstrate a commitment from the service providers to provide services to Qualified Population household for the proposed development; and d) state how the developer will work with Continuum of Care (COC) entities to outreach and intake tenants any time there is vacancy in a unit dedicated to a Qualified Population household."]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A41+1","v":4},"Characteristics of the Project ",null,null,"Note the Documents required to be uploaded related to the Project: 1. Site Map, 2. Ownership Evidence, 3. Site Control, 4. Zoning evidence."]
[{"$f":"A50+0.01","v":4.01},"Project Name:"]
[{"$f":"A51+0.01","v":4.0199999999999996},"Street Address:"]
[4.0299999999999994,"City:"]
[4.0399999999999991,"Parish:",null,null,null,null,"Region:",{"$f":"IF(OR(ISERROR(M54),M54=\"\",M54=0),\"Not found - please select Parish\",M54)","v":"Not found - please select Parish"},null,null,null,null,{"$f":"IFERROR(VLOOKUP($E$54,Parishes!$A$10:$V$73,22,FALSE),\"\")","v":""}]
[4.0499999999999989,"Zip Code:"]
[4.0599999999999987,"MSA:",null,null,{"$f":"IF(OR(ISERROR(M56),M56=0),\"Not located in an MSA\",IF(M56=\"\",\"Not found - Please select a Parish above\",M56))","v":"Not found - Please select a Parish above"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(E54,Parishes!A10:U73,21,FALSE),\"\")","v":""}]
[4.0699999999999985,"Coordinates:",null,"X:  ",null,null,"Y:  "]
[]
[{"$f":"A57+0.01","v":4.0799999999999983},"Is the entire project located on a single site?",null,null,null,null,null,"Missing"]
[]
[{"$f":"A59+0.01","v":4.0899999999999981},"What is the primary development type?",null,null,null,null,null,"Missing"]
[4.0999999999999979,"What is the primary building type for this project?",null,null,null,null,null,"Missing"]
[]
[{"$f":"A62+0.01","v":4.1099999999999977},"Is any part of the project located in:"]
[4.1199999999999974,"…  a Difficult Development Area?",null,null,null,null,null,"Missing"]
[4.1299999999999972,"…  a Qualified Census Tract?",null,null,null,null,null,"Missing"]
[4.139999999999997,"…  a Federally recognized or State recognized Tribal Organization?",null,null,null,null,null,"Missing"]
[4.1499999999999968,"… a Choice Neighborhood Initiative census tract?",null,null,null,null,null,"Missing"]
[4.1599999999999966,"… an area part of a Concerted Community Revitalization Plan?",null,null,null,null,null,"Missing"]
[{"$f":"A69+0.01","v":4.1699999999999964},"Is this a Rural Area Project? ",null,null,null,null,null,"Missing"]
[{"$f":"A70+0.01","v":4.1799999999999962},"Is this an Existing LIHTC Project?",null,null,null,null,null,"Missing"]
[4.1899999999999959,"Is this a rehabilitation of existing USDA, or Federally Funded project?  This would include (for example) any project receiving Section 8, RD Rental Assistance, HOME, CDBG, or public housing funding; or that has a mortgage loan with a federally subsidized interest rate.",null,null,null,null,null,"Missing"]
[]
[{"$f":"A50 +1","v":5},"Project Schedule"]
[5.01,"A. SITE",null,null,null,null,null,"Estimated Date"]
[5.0199999999999996,null,"Option/Contract"]
[5.03,null,"Site Acquisition"]
[5.04,null,"Zoning Approval"]
[5.05,null,"Site Analysis"]
[5.0599999999999996,null,"Environmental Clearance"]
[5.07,"B. FINANCING"]
[5.08,"1. Construction Loan / Interim Financing"]
[5.09,null,"Loan Application"]
[5.0999999999999996,null,"Conditional Commitment"]
[5.1100000000000003,null,"Firm Commitment"]
[5.12,"2. Permanent Loan"]
[5.13,null,"Loan Application"]
[5.14,null,"Conditional Commitment"]
[5.15,null,"Firm Commitment"]
[5.16,"3. Other Loans and Grants #1"]
[5.17,null,"Type and Source"]
[5.18,null,"Application"]
[5.19,null,"Award"]
[5.2,"4. Other Loans and Grants #2"]
[5.21,null,"Type and Source"]
[5.22,null,"Application"]
[5.23,null,"Award"]
[5.2399999999999904,"5. Other Loans and Grants #3"]
[5.2499999999999902,null,"Type and Source"]
[5.25999999999999,null,"Application"]
[5.2699999999999898,null,"Award"]
[5.2799999999999896,"C. PLANS AND SPECS, WORKING DRAWINGS"]
[5.2899999999999903,"D. INITIAL CLOSING AND TRANSFER OF PROPERTY"]
[5.2999999999999901,"E.  CONSTRUCTION START"]
[5.3099999999999898,null,"10% Construction Complete"]
[5.3199999999999896,null,"50% Construction Complete"]
[5.3299999999999903,null,"90% Construction Complete"]
[5.3399999999999901,"F. COMPLETION DATE"]
[5.3499999999999899,"G. CERTIFICATE OF OCCUPANCY"]
[5.3599999999999897,"H. PLACED IN SERVICE DATE (FIRST BUILDING)"]
[5.3699999999999903,"I. PLACED IN SERVICE DATE (FINAL BUILDING)"]
[5.3799999999999901,"J. 10% OF UNIT OCCUPANCY ACHIEVED"]
[5.3899999999999899,"K. FINAL CLOSING (ALL PERMANENT FINANCING)"]
[5.3999999999999897,"Applicant comment regarding Project Schedule:"]
[5.4099999999999904,"Comment"]
[]
[{"$f":"A74+1","v":6},"Targeted Population Type"]
[{"$f":"A117+0.01","v":6.01},"Will the project serve Qualifying Populations?",null,null,null,null,null,"Missing"]
[null,{"$f":"IF(H118=\"Yes\",\"There will be a question on the Checklist worksheet\",\"\")","v":""}]
[{"$f":"A118+0.01","v":6.02},"Will the project also serve:",null,null,null,"Yes/No",null,"Number of Units"]
[{"$f":"A120+0.01","v":6.0299999999999994},"Disabled Households",null,null,null,"Missing",null,"Missing"]
[{"$f":"A121+0.01","v":6.0399999999999991},"Single Parent Households",null,null,null,"Missing",null,"Missing"]
[6.0499999999999989,"Elderly",null,null,null,"Missing",null,"Missing"]
[6.0599999999999987,"Formerly Incarcerated",null,null,null,"Missing",null,"Missing"]
[6.0699999999999985,"Persons Living with HIV/AIDS",null,null,null,"Missing",null,"Missing"]
[6.0799999999999983,"LGBTQ Community",null,null,null,"Missing",null,"Missing"]
[6.0899999999999981,"Veterans",null,null,null,"Missing",null,"Missing"]
[]
[{"$f":"A117+1","v":7},"Priority Development Areas and Other Preferences"]
[{"$f":"A129+0.01","v":7.01},"Additional Financial Support?",null,null,null,null,null,"Missing"]
[{"$f":"A130+0.01","v":7.02},{"$f":"IF(H130=\"Yes\",\"Complete Section \"&A132,\"If No Skip to Section \"&(A134))","v":"If No Skip to Section 8"}]
[7.0299999999999994,"What is the amount of Additional Financial Support?",null,null,null,null,null,0]
[]
[{"$f":"A129+1","v":8},"Location Characteristics"]
[8.01,"Positive Neighborhood Features: ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M136:M145)","v":0}]
[8.02,"Grocery Store",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H136=Controls!$C$164,1,IF('2. Project Description'!H136=Controls!$C$165,0.5,IF('2. Project Description'!H136=Controls!$C$164,1,0)))","v":0}]
[8.0299999999999994,"Fresh produce market or fruit stand (must be located in a fixed structure)",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H137=Controls!$C$164,1,IF('2. Project Description'!H137=Controls!$C$165,0.5,IF('2. Project Description'!H137=Controls!$C$164,1,0)))","v":0}]
[8.0399999999999991,"Hospital / Doctor Office or Clinic",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H138=Controls!$C$164,1,IF('2. Project Description'!H138=Controls!$C$165,0.5,IF('2. Project Description'!H138=Controls!$C$164,1,0)))","v":0}]
[8.0500000000000007,"Bank / Credit Unit with Live Tellers",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H139=Controls!$C$164,1,IF('2. Project Description'!H139=Controls!$C$165,0.5,IF('2. Project Description'!H139=Controls!$C$164,1,0)))","v":0}]
[8.06,"Elementary, Secondary or Post Secondary School",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H140=Controls!$C$164,1,IF('2. Project Description'!H140=Controls!$C$165,0.5,IF('2. Project Description'!H140=Controls!$C$164,1,0)))","v":0}]
[8.07,"4-Year College; University; or Voc/Tech/Comm College",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H141=Controls!$C$164,1,IF('2. Project Description'!H141=Controls!$C$165,0.5,IF('2. Project Description'!H141=Controls!$C$164,1,0)))","v":0}]
[8.08,"Pharmacy / Drug Store (not including pharmacies with hospitals)",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H142=Controls!$C$164,1,IF('2. Project Description'!H142=Controls!$C$165,0.5,IF('2. Project Description'!H142=Controls!$C$164,1,0)))","v":0}]
[8.09,"Public Transportation (shuttle services excluded)",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H143=Controls!$C$164,1,IF('2. Project Description'!H143=Controls!$C$165,0.5,IF('2. Project Description'!H143=Controls!$C$164,1,0)))","v":0}]
[8.1,"LA Licensed (current) Adult/Child Day Care / After School Care",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H144=Controls!$C$164,1,IF('2. Project Description'!H144=Controls!$C$165,0.5,IF('2. Project Description'!H144=Controls!$C$164,1,0)))","v":0}]
[8.11,"Public Park",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF('2. Project Description'!H145=Controls!$C$164,1,IF('2. Project Description'!H145=Controls!$C$165,0.5,IF('2. Project Description'!H145=Controls!$C$164,1,0)))","v":0}]
[null,null,null,null,null,null,null,"Within 1 Mile Radius"]
[{"$f":"A134+1","v":9},"Project Characteristics"]
[9.01,"Does the project meet Enterprise Green Communities (EGC) certification as explained in NOFA?",null,null,null,null,null,"Missing"]
[9.02,"Will washers and dryers be installed and maintained in each unit?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H149=\"Yes\",\"W/D\",\"\")","v":""}]
[9.0299999999999994,"Will a be dishwashers installed and maintained in each unit?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H150<>\"Yes\",M149,IF(M149=\"\",\"DW\",M149&\", DW\"))","v":""}]
[9.0399999999999991,"Free Development Tenant Wi-Fi",null,null,null,null,null,"Missing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"Yes\",IF(H151<>\"Yes\",\"Required for Smart thermostat\",\"\"))","v":{"$error":"#REF!"}}]
[{"$f":"SUM(A151+0.01)","v":9.0499999999999989},"Does the project have Universal Design, as explained in NOFA?",null,null,null,null,null,"Missing"]
[]
[{"$f":"A151+0.01","v":9.0499999999999989},"Amenities included in Units:"]
[{"$f":"A154+0.01","v":9.0599999999999987},"Oven / Range",null,null,null,null,null,"Missing"]
[9.0699999999999985,"Refrigerator",null,null,null,null,null,"Missing"]
[9.0799999999999983,"Microwave",null,null,null,null,null,"Missing"]
[9.0899999999999981,"Dishwasher",null,null,null,null,null,"Missing"]
[9.0999999999999979,"Garbage Disposal",null,null,null,null,null,"Missing"]
[9.1099999999999977,"Washer / Dryer",null,null,null,null,null,"Missing"]
[9.1199999999999974,"Washer / Dryer Hookup",null,null,null,null,null,"Missing"]
[9.1299999999999972,"Heating System:"]
[9.139999999999997,"Heating Fuel",null,null,null,null,null,"Missing"]
[9.1499999999999968,"System Type",null,null,null,null,null,"Missing"]
[9.1599999999999966,"Comment"]
[]
[{"$f":"SUM(A165+0.01)","v":9.1699999999999964},"Which of the following are located on the project site?"]
[{"$f":"SUM(A167+0.01)","v":9.1799999999999962},"Playground",null,null,null,null,null,"Missing"]
[9.1899999999999959,{"$f":"\"Computer Center (at least 5 computers)\"","v":"Computer Center (at least 5 computers)"},null,null,null,null,null,"Missing"]
[9.1999999999999957,"Exercise Room (must have equipment)",null,null,null,null,null,"Missing"]
[9.2099999999999955,"Picnic Area With Permanent Grill",null,null,null,null,null,"Missing"]
[9.2199999999999953,"Courtyard with Seating",null,null,null,null,null,"Missing"]
[]
[{"$f":"SUM(A172+0.01)","v":9.2299999999999951},"Accessible Units Required Under Section 504.",null,null,null,null,null,"Missing"]
[{"$f":"SUM(A174+0.01)","v":9.2399999999999949},"How many total units in the project are accessible to people with mobility, hearing, or vision impairments (as defined under Section 504 of the Rehabilitation Act of 1973)?"]
[]
[{"$f":"SUM(A175+0.01)","v":9.2499999999999947},"Does the project have any of the following Resiliency Standards, as explained in NOFA?"]
[9.2599999999999945,"FORTIFIED Roof - REQUIRED for new construction only",null,null,null,null,null,"Missing"]
[9.2699999999999942,"FORTFIED GOLD:",null,null,null,null,null,"Missing"]
[9.279999999999994,"FORTFIED SILVER:",null,null,null,null,null,"Missing"]

{"sheet":"3. Funding Characteristics","index":5,"n_rows":467,"n_cols":16,"rows_kept":467,"cut":false,"hidden":false,"merged":[[329,3,329,4],[141,4,141,5],[145,1,145,7],[130,4,130,7],[131,4,131,5],[133,4,133,5],[134,4,134,7],[360,1,360,7],[364,1,364,7],[308,1,308,7],[312,2,312,6],[324,1,324,7],[323,1,323,7],[330,3,330,4],[208,1,208,7],[210,1,210,7],[211,1,211,5],[212,1,212,5],[213,1,213,5],[217,1,217,5],[219,1,219,5],[228,1,228,7],[149,4,149,5],[151,4,151,5],[53,4,53,5],[45,4,45,5],[54,4,54,7],[55,4,55,7],[56,4,56,7],[59,4,59,5],[378,1,378,7],[333,3,333,4],[336,1,336,7],[371,1,371,7],[373,2,373,6],[76,4,76,5],[77,4,77,5],[78,4,78,5],[79,4,79,7],[80,4,80,7],[81,4,81,7],[82,4,82,7],[97,1,97,7],[83,4,83,7],[84,4,84,5],[86,4,86,5],[328,3,328,4],[52,4,52,5],[228,12,228,18],[137,4,137,5],[220,1,220,5],[135,4,135,5],[200,1,200,7],[203,1,203,5],[205,1,205,7],[466,1,466,7],[406,1,406,7],[270,1,270,7],[254,1,254,5],[255,1,255,5],[222,1,222,5],[223,1,223,5],[224,1,224,5],[226,1,226,7],[261,1,261,5],[259,1,259,5],[230,1,230,7],[234,1,234,7],[235,1,235,7],[237,1,237,5],[243,1,243,7],[349,2,349,6],[8,1,8,5],[9,12,9,13],[13,1,13,7],[15,1,15,7],[17,1,17,5],[18,1,18,7],[19,1,19,7],[11,1,11,7],[120,1,120,7],[101,4,101,5],[61,4,61,5],[62,4,62,5],[119,4,119,5],[35,4,35,5],[39,4,39,5],[43,4,43,5],[44,4,44,5],[65,4,65,5],[68,4,68,5],[69,4,69,5],[47,1,47,7],[50,4,50,7],[51,4,51,5],[102,1,102,7],[108,1,108,7],[57,4,57,7],[58,4,58,7],[405,1,405,5],[411,1,411,7],[381,1,381,5],[400,1,400,5],[245,1,245,5],[250,1,250,5],[251,1,251,5],[199,1,199,7],[300,1,300,7],[327,3,327,4],[402,1,402,5],[331,3,331,4],[332,3,332,4],[365,2,365,6],[369,1,369,7],[301,1,301,6],[348,1,348,7],[72,1,72,7],[95,4,95,5],[75,4,75,7],[148,4,148,7],[29,1,29,7],[9,1,9,6],[26,1,26,6],[70,4,70,5],[221,1,221,5],[214,1,214,7],[142,4,142,5],[143,4,143,5],[6,1,6,5],[7,1,7,6],[123,4,123,6],[124,4,124,7],[125,4,125,5],[126,1,126,7],[114,1,114,7],[115,1,115,7],[87,4,87,5],[90,4,90,5],[93,4,93,5],[94,4,94,5],[112,4,112,5],[113,4,113,5],[106,4,106,5],[107,4,107,5],[169,4,169,5],[170,4,170,7],[171,4,171,5],[173,4,173,5],[177,4,177,5],[178,4,178,5],[179,4,179,5],[181,1,181,7],[152,4,152,7],[153,4,153,5],[155,4,155,5],[159,4,159,5],[160,4,160,5],[161,4,161,5],[163,1,163,7],[166,4,166,7],[167,4,167,5]]}
[]
[]
[{"$f":"'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
["Funding Characteristics of the Proposed Project"]
[]
[{"$f":"'2. Project Description'!A147+1","v":10},"Project Funding Characteristics"]
[null,"HHSD Funds (HOME-ARP and CDBG-DR)"]
[10.01,"Amount of HHSD Funds Requested",null,null,null,null,null,0]
[null,"Tax-Exempt Bond Financing"]
[{"$f":"A8+0.01","v":10.02},"Does the financing plan include tax-exempt bond financing?  ",null,null,null,null,null,"Missing"]
[{"$f":"SUM(A10+0.01)","v":10.029999999999999},{"$f":"IF(H10=\"Yes\",\"Explain below\",\"If No Skip to Question \"&A22)","v":"If No Skip to Question 10.12"}]
[{"$f":"SUM(A11+0.01)","v":10.039999999999999},"Comment"]
[10.049999999999999,"Does your transaction include 4% (\"30% PV\") LIHTCs?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H13=\"Yes\",\"4% LIHTC + Bonds\",\"\")","v":""},null,null,{"$f":"IF(M13=\"\",\"\",IF(AND(M22=\"\",#REF!=\"\"),M13&\" only\",IF(#REF!=\"\",M13,M13&\", \")))","v":""}]
[10.059999999999999,"Indicate below the appropriate housing credit rate (typically more than 3.0% and less than 4.0%). This is published monthly by the Internal Revenue Service."]
[10.069999999999999,"The housing credit rate is estimated to be:",null,null,null,null,null,0]
[10.079999999999998,"Comment"]
[]
[{"$f":"SUM(A16+0.01)","v":10.089999999999998},"What are the estimated costs of issuance?",null,null,null,null,null,0]
[10.099999999999998,"Please explain below the role of tax-exempt bond financing in the financing plan, what governmental entity is planned to be the issuer, and the current state of your discussions with the issuer."]
[10.109999999999998,"Comment"]
[]
[{"$f":"SUM(A20+0.01)","v":10.119999999999997},"Does your transaction include 9% (\"70% PV\") LIHTCs?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H22=\"Yes\",\"9% LIHTC\",\"\")","v":""},null,null,{"$f":"IF(M22=\"\",\"\",IF(AND(M13=\"\",#REF!=\"\"),M22&\" only\",M22&\", \"))","v":""}]
[10.129999999999997,"If yes, credits requested? ",null,null,null,null,null,0]
[10.139999999999997,"If yes, What is new construction / rehabilitation housing cedit rating",null,null,null,null,null,0]
[10.149999999999997,"If yes, What is the acquisition housing credit rate estimated to be: ",null,null,null,null,null,0]
[{"$f":"SUM(A25+0.01)","v":10.159999999999997},"LIHTC Set-Aside Election",null,null,null,null,null,"Missing"]
[10.169999999999996,"Does your transaction include other Funds such as HOME, NHTF, CDBG-DR Loan from LHC or OCD?",null,null,null,null,null,"Missing"]
[]
[11,"Permanent Sources of Funds"]
[null,"Applicant must separately upload their funding Commitment Letters."]
[{"$f":"A29+0.01","v":11.01},{"$f":"\"Any sources of funds with 'must-pay' debt service should be entered in \"&A34&\", \"&A50&\", or \"&A75&\".\"","v":"Any sources of funds with 'must-pay' debt service should be entered in 11.03, 11.04, or 11.05."}]
[{"$f":"A31+0.01","v":11.02},{"$f":"\"Soft debt / equity / grants should be entered in the remaining portions of Section \"&A29&\".\"","v":"Soft debt / equity / grants should be entered in the remaining portions of Section 11."}]
[]
[{"$f":"A32+0.01","v":11.03},"New LHC Risk Sharing First Mortgage Loan",null,null,null,"if applicable"]
[null,"Description:",null,null,"New LHC Risk Sharing First Mortgage Loan"]
[null,"Loan Amount:",null,null,0]
[null,"Lender:",null,null,"Louisiana Housing Corporation"]
[null,"Lender is:",null,null,"Third Party"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E36*E39","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E40=Controls!A67,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E41/12","v":0},"years",null,null,null,null,{"$f":"IF(E41=0,0,-PMT(E39/12,E41,E36)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E42/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E36*E43","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E44,Controls!$A$70:$A$73,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M45","v":0},null,{"$f":"IF(E36=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M45,\"#,##0.00\")&\" (\"&N45&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M44,M39,M41,M41+M43,0)","v":0}]
[null,"Payment Requirement:",null,null,"Missing",null,{"$f":"\"     \"&IF(E46=Controls!$A$76,\"\",IF(E46=Controls!$A$75,\"\",\"Provide explanation below\"))","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E35&\":\"","v":"Applicant comments regarding New LHC Risk Sharing First Mortgage Loan:"}]
[null,"Comment"]
[]
[{"$f":"A34+0.01","v":11.04},"Existing or New First Mortgage Loan"]
[null,"Description:"]
[null,"Original Loan Amount:",null,null,null,null,"At time loan is/was originated",null,null,null,null,null,{"$f":"+E63-G64*365.25","v":"00:00:00"},"Calculated orgination date"]
[null,"Origination Date:",null,null,null,null,"(If loan is existing)",null,null,null,null,null,{"$f":"'2. Project Description'!H103","v":"00:00:00"},"Initial closing"]
[null,"Est'd Balance:",null,null,null,null,{"$f":"\"As of \"&TEXT('2. Project Description'!H103,\"mmm-d-yyyy\")&\" initial closing\"","v":"As of Jan-0-1900 initial closing"}]
[null,"Lender:"]
[null,"Loan Type:"]
[null,"Loan Servicer:"]
[null,"Prepayment Penalty?"]
[null,"Lock Out Date?"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E54*E61","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E62=Controls!A67,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization End Date:",null,null,null,null,{"$f":"IF(E53=0,G64,M64)","v":0},"years from origination",null,null,null,null,{"$f":"+(E63-E53)/365.25","v":0},"years (from user's orgination date)"]
[null,"Amortization Term:",null,null,null,"months",{"$f":"+E64/12","v":0},"years from origination",null,null,null,null,{"$f":"IF(OR(E52=0,E64=0),0,-PMT(E61/12,E64,E52)*12)","v":0},"annual P+I"]
[null,"Remaining:",null,null,{"$f":"IFERROR(+G65*12,\"\")","v":0},"months",{"$f":"IF(M68<G64,ROUND(M68,1),G64)","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E63-M53)/365.25","v":0}]
[null,"Maturity Date:",null,null,null,null,{"$f":"ROUND(M69,1)","v":4},"years from origination",null,null,null,null,{"$f":"+(E66-E53)/365.25","v":0},"years",{"$f":"+(E63-E66)/365.25","v":0},"years before amortization end date"]
[null,"Remaining:",null,null,{"$f":"IFERROR(+E65-O66*12,\"\")","v":0},"months",{"$f":"+E67/12","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E66-M53)/365.25","v":0}]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E54*E68","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E69,Controls!$A$70:$A$73,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"M70","v":0},null,{"$f":"IF(E52=0,\"\",\"     \"&\"LHC calculates \"&TEXT(#REF!,\"#,##0.00\")&\" (\"&#REF!&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M69,M61,M64,M64+M68,0)","v":0}]
[null,"Payment Requirement:",null,null,"Missing",null,{"$f":"\"     \"&IF(E71=Controls!$A$76,\"\",IF(E71=Controls!$A$75,\"\",\"Provide explanation below\"))","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E51&\":\"","v":"Applicant comments regarding :"}]
[null,"Comment"]
[]
[{"$f":"A50+0.01","v":11.049999999999999},"Existing or New Second Mortgage Loan",null,null,null,"if applicable"]
[null,"Description:",null,null,"Non-LHC loan #2 (identify lender):"]
[null,"Original Loan Amount:",null,null,0,null,"At time loan is/was originated"]
[null,"Origination Date:",null,null,null,null,null,null,null,null,null,null,{"$f":"'2. Project Description'!H103","v":"00:00:00"},"Initial closing"]
[null,"Est'd Balance:",null,null,0,null,{"$f":"\"As of \"&TEXT('2. Project Description'!H103,\"mmm-d-yyyy\")&\" initial closing\"","v":"As of Jan-0-1900 initial closing"}]
[null,"Lender:",null,null,"Missing"]
[null,"Loan Type:",null,null,"Missing"]
[null,"Loan Servicer:",null,null,"Missing"]
[null,"Prepayment Penalty?",null,null,"Missing"]
[null,"Lock Out Date?",null,null,"Missing"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E79*E86","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E87=Controls!A67,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization End Date:",null,null,null,null,{"$f":"IF(E78=0,G89,M88)","v":0},"years from origination",null,null,null,null,{"$f":"+(E88-E78)/365.25","v":0},"years (from user's orgination date)"]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E89/12","v":0},"years from origination",null,null,null,null,{"$f":"IF(OR(E77=0,E89=0),0,-PMT(E86/12,E89,E77)*12)","v":0},"annual P+I"]
[null,"Remaining:",null,null,{"$f":"+G90*12","v":0},"months",{"$f":"IF(M90<G89,ROUND(M90,1),G89)","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E88-M78)/365.25","v":0}]
[null,"Maturity Date:",null,null,null,null,{"$f":"ROUND(M91,1)","v":0},"years from origination",null,null,null,null,{"$f":"+(E91-E78)/365.25","v":0},"years",{"$f":"+(E88-E91)/365.25","v":0},"years before amortization end date"]
[null,"Remaining:",null,null,{"$f":"+E90-O91*12","v":0},"months",{"$f":"+E92/12","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E91-M78)/365.25","v":0}]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E79*E93","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E94,Controls!$A$70:$A$73,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M95","v":0},null,{"$f":"IF(E79=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M95,\"#,##0.00\")&\" (\"&N95&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M94,M86,M89,M89+M93,0)","v":0}]
[null,"Payment Requirement:",null,null,"Missing",null,{"$f":"\"     \"&IF(E96=Controls!$A$76,\"\",IF(E96=Controls!$A$75,\"\",\"Provide explanation below\"))","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E76&\":\"","v":"Applicant comments regarding Non-LHC loan #2 (identify lender)::"}]
[null,"Comment"]
[]
[{"$f":"A75+0.01","v":11.059999999999999},"Deferred Developer Fee"]
[null,"Description:",null,null,{"$f":"+B100","v":"Deferred Developer Fee"},null,null,null,null,null,null,null,{"$error":"#REF!"},"Cumulative Surplus Cash through year 15"]
[null,"Amount:",null,null,null,null,null,null,null,null,null,null,0.5,"Maximum allowable for deferred developer fee"]
[null,"Comment",null,null,null,null,null,null,null,null,null,null,{"$f":"\"You proposed \"&TEXT(E102,\"#,##0\")&\" of Deferred Developer Fee (DDF), which exceeds 50% of Surplus Cash from the Proforma page (\"&TEXT(#REF!,\"#,##0\")&\").  Please reduce the DDF amount so it falls within this limitation.  Note that you will need to reduce the DDF further, if you plan on charging interest, or if DDF is not first in your transaction's cash flow waterfall.\"","v":{"$error":"#REF!"}}]
[]
[{"$f":"A100+0.01","v":11.069999999999999},"Federal Historic Tax Credits and Equity",null,null,null,"if applicable"]
[null,"Description:",null,null,{"$f":"+B105","v":"Federal Historic Tax Credits and Equity"}]
[null,"Amount of Equity:",null,null,0]
[null,"Amount of Credits:",null,null,0]
[null,"Comment"]
[]
[{"$f":"A105+0.01","v":11.079999999999998},"State Historic Tax Credits and Equity",null,null,null,"if applicable"]
[null,"Description:",null,null,{"$f":"+B111","v":"State Historic Tax Credits and Equity"}]
[null,"Amount of Equity:",null,null,0]
[null,"Amount of Credits:",null,null,0]
[null,{"$f":"IF(OR(E113>0,E114>0),\"Explain who will receive the credits, and how the proceeds of the credit sale will be provided to the applicant / taxpayer.\",\"\")","v":""}]
[null,"Comment"]
[]
[{"$f":"A111+0.01","v":11.089999999999998},"Estimated LIHTC Equity Proceeds",null,null,"if applicable"]
[null,"Description:",null,null,{"$f":"+B118","v":"Estimated LIHTC Equity Proceeds"}]
[null,"Amount:",null,null,0]
[null,"Comment"]
[]
[{"$f":"A118+0.01","v":11.099999999999998},"Donated Amount #1",null,null,"if applicable"]
[null,"Donation Type:",null,null,"Missing"]
[null,"Description:",null,null,"Missing"]
[null,"Amount:",null,null,0]
[null,"Comment"]
[]
[]
[{"$f":"A123+0.01","v":11.109999999999998},"Other Permanent Source #1",null,null,"if applicable"]
[null,"Description:",null,null,"Other Permanent Debt"]
[null,"Type of Funding:",null,null,"Missing"]
[null,"Federal Grant?:",null,null,"Missing"]
[null,"Funding Amount:"]
[null,"Lender:",null,null,"Missing"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E134*E137","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E138=Controls!A67,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E139/12","v":0},"years",null,null,null,null,{"$f":"IF(E139=0,0,-PMT(E137/12,E139,E134)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E140/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E134*E141","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E142,Controls!$A$70:$A$73,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M143","v":0},null,{"$f":"IF(E134=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M143,\"#,##0.00\")&\" (\"&N143&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M142,M137,M139,M139+M141,0)","v":0}]
[null,"Payment Requirement:",null,null,"Missing",null,{"$f":"\"     \"&IF(E144=Controls!$A$76,\"\",IF(E144=Controls!$A$75,\"\",\"Provide explanation below\"))","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E131&\":\"","v":"Applicant comments regarding Other Permanent Debt:"}]
[null,"Comment"]
[]
[{"$f":"A130+0.01","v":11.119999999999997},"Other Permanent Source #1",null,null,"if applicable"]
[null,"Description:",null,null,"Other Permanent Debt"]
[null,"Type of Funding:",null,null,"Missing"]
[null,"Federal Grant?:",null,null,"Missing"]
[null,"Funding Amount:"]
[null,"Lender:",null,null,"Missing"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E156=Controls!A85,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E157/12","v":0},"years"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E158/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year"]
[null,"Type of Payment:",null,null,"Missing"]
[null,"Annual Payment:",null,null,{"$f":"+M161","v":0},null,{"$f":"IF(E152=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M161,\"#,##0.00\")&\" (\"&N161&\")\")","v":""}]
[null,"Payment Requirement:",null,null,"Missing",null,{"$f":"\"     \"&IF(E162=Controls!$A$76,\"\",IF(E162=Controls!$A$75,\"\",\"Provide explanation below\"))","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E149&\":\"","v":"Applicant comments regarding Other Permanent Debt:"}]
[null,"Comment"]
[]
[{"$f":"A148+0.01","v":11.129999999999997},"Other Permanent Source #1",null,null,"if applicable"]
[null,"Description:",null,null,"Other Permanent Debt"]
[null,"Type of Funding:",null,null,"Missing"]
[null,"Federal Grant?:",null,null,"Missing"]
[null,"Funding Amount:"]
[null,"Lender:",null,null,"Missing"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E174=Controls!A103,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E175/12","v":0},"years"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E176/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year"]
[null,"Type of Payment:",null,null,"Missing"]
[null,"Annual Payment:",null,null,{"$f":"+M179","v":0},null,{"$f":"IF(E170=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M179,\"#,##0.00\")&\" (\"&N179&\")\")","v":""}]
[null,"Payment Requirement:",null,null,"Missing",null,{"$f":"\"     \"&IF(E180=Controls!$A$76,\"\",IF(E180=Controls!$A$75,\"\",\"Provide explanation below\"))","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E167&\":\"","v":"Applicant comments regarding Other Permanent Debt:"}]
[null,"Comment"]
[]
[12,"Permanent Sources of Funds (Summary)"]
[12.01,{"$f":"+E35","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+E36","v":0}]
[{"$f":"A185+0.01","v":12.02},{"$f":"IF(E51=0,\"Other Loan With Must-Pay Debt Service\",E51)","v":"Other Loan With Must-Pay Debt Service"},null,null,null,null,null,{"$f":"+E52","v":0}]
[{"$f":"A186+0.01","v":12.03},{"$f":"IF(E76=0,\"Other Loan With Must-Pay Debt Service\",E76)","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+E77","v":0}]
[12.04,{"$f":"B8","v":"Amount of HHSD Funds Requested"},null,null,null,null,null,{"$f":"H8","v":0}]
[12.049999999999999,{"$f":"+E101","v":"Deferred Developer Fee"},null,null,null,null,null,{"$f":"+E102","v":0}]
[12.059999999999999,{"$f":"+E106","v":"Federal Historic Tax Credits and Equity"},null,null,null,null,null,{"$f":"+E107","v":0},"*"]
[12.069999999999999,{"$f":"+E112","v":"State Historic Tax Credits and Equity"},null,null,null,null,null,{"$f":"+E113","v":0}]
[12.079999999999998,{"$f":"+E119","v":"Estimated LIHTC Equity Proceeds"},null,null,null,null,null,{"$f":"+E120","v":0}]
[12.089999999999998,{"$f":"+E125","v":"Missing"},null,null,null,null,null,{"$f":"+E126","v":0}]
[12.099999999999998,{"$f":"IF(E131=0,\"Other Source of Funds\",E131)","v":"Other Permanent Debt"},null,null,null,null,null,{"$f":"+E134","v":0}]
[12.109999999999998,{"$f":"IF(E149=0,\"Other Source of Funds\",E149)","v":"Other Permanent Debt"},null,null,null,null,null,{"$f":"+E152","v":0}]
[12.119999999999997,{"$f":"IF(E167=0,\"Other Source of Funds\",E167)","v":"Other Permanent Debt"},null,null,null,null,null,{"$f":"+E170","v":0},{"$f":"IF(E133=\"Yes\",\"*\",\"\")","v":""}]
[]
[{"$f":"A196+0.01","v":12.129999999999997},"Total Permanent Sources",null,null,null,null,null,{"$f":"SUM(H185:H197)","v":0}]
[{"$f":"A198+0.01","v":12.139999999999997},"* Federal grants, subtract from basis",null,null,null,null,null,{"$f":"+H190+IF(I196=\"*\",H196,0)","v":0},"*"]
[{"$f":"A199+0.01","v":12.149999999999997},{"$f":"IF(AND(H185>0,OR(H186>0,H187>0)),\"Potential error: New LHC Risk Share loan generally doesn't permit existing first or second mortgage loan to remain in place; please explain.\",\"\")","v":""}]
[12.159999999999997,"Comment"]
[]
[13,"Construction / Development of the Project"]
[{"$f":"A203+0.01","v":13.01},"Do the estimated development costs for the project include costs for equipment owned by the Developer or Builder or any related party?",null,null,null,null,null,"Missing"]
[13.02,{"$f":"IF(H204=\"Yes\",\"Complete the remainder of Section \"&A203,\"Skip to Question \"&(A211))","v":"Skip to Question 13.07"}]
[13.03,"Left blank intentionally."]
[13.04,"Estimated cost to the project, to lease this equipment.",null,null,null,null,null,0]
[13.049999999999999,"Estimated cost to the project, to operate this equipment.",null,null,null,null,null,0]
[13.059999999999999,"Comment"]
[]
[{"$f":"A209+0.01","v":13.069999999999999},"Profit and Overhead Limitations: LHC will not allow overhead and builder profit when more than fifty percent (50%) of the contract sum in the construction contract is subcontracted to one subcontractor, material supplier or equipment lesser, or seventy-five percent (75%) or more with three or fewer subcontractors, material suppliers or equipment lessors.  Please list below the three subcontractors / material suppliers / equipment lessors to whom you expect to pay the largest amounts, and the estimated amount you expect to pay to each."]
[{"$f":"A211+0.01","v":13.079999999999998}]
[{"$f":"A212+0.01","v":13.089999999999998}]
[{"$f":"A213+0.01","v":13.099999999999998}]
[{"$f":"A214+0.01","v":13.109999999999998},"If a non-LHC funder requires a third party construction manager, LHC is willing to consider allowing a Construction Manager's Fee. If you propose a non-zero fee, the Checklist will include an information request."]
[{"$f":"A215+0.01","v":13.119999999999997},"Construction Manager's Fee",null,null,null,null,null,0]
[]
[{"$f":"A216+0.01","v":13.129999999999997},"Other than the developer fee, and the hard costs under the general construction contract, are there any estimated project costs that will be paid to the Developer, to related persons, or to persons with an identity of interest to the Developer?  If the general contractor and the Developer are related parties, be sure to list the General Requirements, General Overhead and Builder Fee/Profit below; it is not necessary to list the hard costs under the construction contract.",null,null,null,null,null,"Missing"]
[{"$f":"A218+0.01","v":13.139999999999997},{"$f":"IF(H218=\"Yes\",\"Detail each such payment below\",\"Skip to Question \"&(A229))","v":"Skip to Question 13.23"}]
[13.149999999999997,"Payment 1",null,null,null,null,null,0]
[13.159999999999997,"Payment 2",null,null,null,null,null,0]
[13.169999999999996,"Payment 3",null,null,null,null,null,0]
[13.179999999999996,"Payment 4",null,null,null,null,null,0]
[13.189999999999996,"Payment 5",null,null,null,null,null,0]
[13.199999999999996,"Payment 6",null,null,null,null,null,0]
[13.209999999999996,"Total Payments to Related Parties",null,null,null,null,null,{"$f":"SUM(H220:H225)","v":0}]
[13.219999999999995,"Comment"]
[]
[{"$f":"A227+0.01","v":13.229999999999995},"Left blank intentionally."]
[{"$f":"A229+0.01","v":13.239999999999995},"Left blank intentionally.",null,null,null,null,null,0]
[13.249999999999995,"Please provide below the estimated cost of Community Facilities (including, without limitation, office space, maintenance storage, community room, community kitchen, recreational facilities and other ancillary / non-residential components of the project).  "]
[13.259999999999994,"Estimated cost for Community Facilities"]
[13.269999999999994,"Amount that is includable in LIHTC Basis (if applicable)"]
[13.279999999999994,"Amount that is outside of LIHTC Basis (if applicable)",null,null,null,null,null,{"$f":"+H232-H233","v":0}]
[13.289999999999994,"Please explain below what components of the project (for example, management office, community room, maintenance storage, tennis court, …) are included in your Community Facilities estimate.  Please explain your determination of the amount that is includable in LIHTC basis (if applicable)."]
[13.299999999999994,"Comment"]
[]
[{"$f":"A236+0.01","v":13.309999999999993},"Does the proposed project include a Community Service Facility (such as a childcare center or employment training center)?",null,null,null,null,null,"Missing"]
[{"$f":"A238+0.01","v":13.319999999999993},{"$f":"IF(H238=\"Yes\",\"Explain below\",\"Skip to Question \"&(A246))","v":"Skip to Question 13.38"}]
[{"$f":"A239+0.01","v":13.329999999999993},"Estimated cost for Community Service Facility",null,null,null,null,null,0]
[13.339999999999993,"Amount that is includable in LIHTC Basis (if applicable).",null,null,null,null,null,0]
[13.349999999999993,"Amount that is outside of LIHTC Basis (if applicable).",null,null,null,null,null,{"$f":"+H240-H241","v":0}]
[13.359999999999992,"An information request will appear on the Checklist worksheet."]
[13.369999999999992,"Comment"]
[]
[{"$f":"A244+0.01","v":13.379999999999992},"Building Configuration"]
[13.389999999999992,"A 'configuration' is a unique building, or a set of identical buildings"]
[13.399999999999991,"Total number of residential buildings in the project"]
[13.409999999999991,"Total number of building 'configurations' in the project"]
[]
[{"$f":"A249+0.01","v":13.419999999999991},"Cash Flow Note for Acquisition of Existing Project"]
[{"$f":"A251+0.01","v":13.429999999999991},"Does the financing plan include a cash flow note, associated with the acquisition of an existing project?  ",null,null,null,null,null,"Missing"]
[{"$f":"A252+0.01","v":13.439999999999991},{"$f":"IF(H252=\"Yes\",\"An information request will appear on the Checklist worksheet\",\"Skip to Question \"&(A255))","v":"Skip to Question 13.45"}]
[]
[{"$f":"A253+0.01","v":13.44999999999999},"Return on Taxpayer Capital"]
[{"$f":"A255+0.01","v":13.45999999999999},"Are you claiming a Return on Taxpayer Capital for projects with Soft Funds?",null,null,null,null,null,"Missing"]
[{"$f":"A256+0.01","v":13.46999999999999},{"$f":"IF(H256=\"Yes\",\"An information request will appear on the Checklist worksheet\",\"Skip to Question \"&(A260))","v":"Skip to Question 14.01"}]
[]
[14,"Complete Remaining Key Worksheets For Underwriting"]
[{"$f":"A259+0.01","v":14.01},"Set-Aside Election",null,null,null,null,null,{"$f":"+M260","v":0}]
[]
[{"$f":"A260+0.01","v":14.02},"Total Project Square Footage"]
[]
[{"$f":"A262+0.01","v":14.03},"Floor Area of Residential Units (see Unit Mix and Rents worksheet)",null,null,null,null,null,{"$f":"+'4. Unit Mix and Rents'!E56","v":0}]
[{"$f":"A264+0.01","v":14.04},"Floor Area of Staff Units (see Unit Mix and Rents worksheet)",null,null,null,null,null,{"$f":"+'4. Unit Mix and Rents'!E55","v":0}]
[{"$f":"A265+0.01","v":14.049999999999999},"Community Facilities (i.e., Common Areas) Sqft:",null,null,null,null,null,0]
[{"$f":"A266+0.01","v":14.059999999999999},"Community Service Facility Sqft (if applicable):",null,null,null,null,null,0]
[{"$f":"A267+0.01","v":14.069999999999999},"Other sqft (e.g. common hallways)",null,null,null,null,null,0,{"$f":"IF(H268=0,\"\",\"Explain below\")","v":""}]
[]
[{"$f":"A268+0.01","v":14.079999999999998},"Total Square Footage for the Project",null,null,null,null,null,{"$f":"SUM(H263:H269)","v":0}]
[{"$f":"A270+0.01","v":14.089999999999998},"Comment"]
[]
[15,"Allowable LIHTCs",null,"If applicable only"]
[{"$f":"A273+0.01","v":15.01},"Allowable LIHTCs (Equity Gap Approach)"]
[{"$f":"A274+0.01","v":15.02},"Total Development Cost",null,null,null,null,null,{"$f":"+'5. Development Costs'!D137","v":0}]
[15.03,{"$f":"\"Subtract \"&B185","v":"Subtract New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"-+H185","v":0}]
[15.04,{"$f":"\"Subtract \"&B186","v":"Subtract Other Loan With Must-Pay Debt Service"},null,null,null,null,null,{"$f":"-+H186","v":0}]
[15.049999999999999,{"$f":"\"Subtract \"&B187","v":"Subtract Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"-+H187","v":0}]
[15.059999999999999,{"$f":"\"Subtract \"&B189","v":"Subtract Deferred Developer Fee"},null,null,null,null,null,{"$f":"-+H189","v":0}]
[15.069999999999999,"Subtract Federal Historic Tax Credits",null,null,null,null,null,{"$f":"+-E108","v":0}]
[15.079999999999998,{"$f":"\"Subtract \"&B193","v":"Subtract Missing"},null,null,null,null,null,{"$f":"-+H193","v":0}]
[{"$f":"A281+0.01","v":15.089999999999998},{"$f":"\"Subtract \"&B196","v":"Subtract Other Permanent Debt"},null,null,null,null,null,{"$f":"-+H196","v":0}]
[]
[15.1,"Equity Gap before LIHTC Equity and LHC Funds",null,null,null,null,null,{"$f":"SUM(H275:H283)","v":0}]
[]
[15.11,"Anticipated Credit Pricing (per dollar)",null,null,null,null,null,{"$f":"+M286","v":0}]
[15.12,"% of Credits to Investors",null,null,null,null,null,{"$f":"+M287","v":0}]
[15.13,"Total Credit Needs Over Ten Years",null,null,null,null,null,{"$f":"IF(OR(H286=0,H287=0),0,(H284/H286)/H287)","v":0}]
[]
[15.14,"Credit Need by Equity Gap Approach",null,null,null,null,null,{"$f":"+H288/10","v":0}]
[]
[15.15,"Allowable LIHTCs (Basis Calculation Worksheet)",null,null,null,null,null,{"$f":"+'6. Basis Calculation'!C52","v":0}]
[]
[15.16,"Lower of the Two Methods",null,null,null,null,null,{"$f":"MIN(H292,H290)","v":0}]
[]
[null,"Total Credits Requested",null,null,null,null,null,{"$f":"H23","v":0}]
[15.17,{"$f":"IF(ROUND(H296,0)<=ROUND(H294,0),\"\",\"Credit Request is Too High\")","v":""}]
[]
[16,"Information Related to Rent Limits"]
[{"$f":"A299+0.01","v":16.010000000000002},"National Non-Metropolitan Income Limit"]
[{"$f":"A300+0.01","v":16.020000000000003},"If your property is located in a rural area as defined in Section 520 of the Housing Act of 1949, a \"Rural Project\" may use the higher of (a) the national non-metropolitan area median income or (b) the area median income for the Parish in which your project is located.  See the Glossary for the definition of \"Rural Project\"."]
[{"$f":"A301+0.01","v":16.030000000000005},"Are you planning to use the national non-metropolitan income limit for this project?",null,null,null,null,null,"Missing"]
[{"$f":"A302+0.01","v":16.040000000000006},{"$f":"IF(H302=\"Yes\",\"An information request will appear on the Checklist worksheet\",\"Skip to Question \"&(A306))","v":"Skip to Question 16.06"}]
[{"$f":"A303+0.01","v":16.050000000000008},{"$f":"IF(AND(H302=\"Yes\",H10=\"Yes\"),\"Cannot use the non-metro income limit; tax exempt bond financing is being used.\",\"\")","v":""}]
[]
[{"$f":"A304+0.01","v":16.060000000000009},{"$f":"\"4 Person AMI for \"&TRIM(M306)&\" Parish\"","v":"4 Person AMI for  Parish"}]
[{"$f":"A306+0.01","v":16.070000000000011},{"$f":"M307&\" (from LHC database)\"","v":" (from LHC database)"},null,null,null,null,null,{"$f":"IFERROR((VLOOKUP('2. Project Description'!E54,Parishes!A10:U73,2,FALSE))*2,\"Parish required on Row 82\")","v":"Parish required on Row 82"}]
[16.080000000000013,{"$f":"M308&\" (applicant's selection)\"","v":" (applicant's selection)"},null,null,null,null,null,{"$f":"+H307","v":"Parish required on Row 82"}]
[16.090000000000014,"Comment"]
[]
[{"$f":"A309+0.01","v":16.100000000000016},"AMI Gross Rents for the Project (including utilities, calculated by LHC; see the AMI Rents worksheet)"]
[]
[{"$f":"A311+0.01","v":16.110000000000017},null,"\"Gross\" Rent Limits for AMI-Restricted Units"]
[16.120000000000019,null,{"$f":"+'AMI Rents'!B122","v":"0BR"},{"$f":"+'AMI Rents'!C122","v":"1BR"},{"$f":"+'AMI Rents'!D122","v":"2BR"},{"$f":"+'AMI Rents'!E122","v":"3BR"},{"$f":"+'AMI Rents'!F122","v":"4BR"}]
[16.13000000000002,{"$f":"+'AMI Rents'!A123","v":"120% AMI"},{"$f":"+'AMI Rents'!B123","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C123","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D123","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E123","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F123","v":{"$error":"#VALUE!"}}]
[16.140000000000022,{"$f":"+'AMI Rents'!A124","v":"20% AMI"},{"$f":"+'AMI Rents'!B124","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C124","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D124","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E124","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F124","v":{"$error":"#VALUE!"}}]
[16.150000000000023,{"$f":"+'AMI Rents'!A125","v":"30% AMI"},{"$f":"+'AMI Rents'!B125","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C125","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D125","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E125","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F125","v":{"$error":"#VALUE!"}}]
[16.160000000000025,{"$f":"+'AMI Rents'!A126","v":"40% AMI"},{"$f":"+'AMI Rents'!B126","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C126","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D126","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E126","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F126","v":{"$error":"#VALUE!"}}]
[16.170000000000027,{"$f":"+'AMI Rents'!A127","v":"50% AMI"},{"$f":"+'AMI Rents'!B127","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C127","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D127","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E127","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F127","v":{"$error":"#VALUE!"}}]
[16.180000000000028,{"$f":"+'AMI Rents'!A128","v":"60% AMI"},{"$f":"+'AMI Rents'!B128","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C128","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D128","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E128","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F128","v":{"$error":"#VALUE!"}}]
[16.19000000000003,{"$f":"+'AMI Rents'!A129","v":"70% AMI"},{"$f":"+'AMI Rents'!B129","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C129","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D129","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E129","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F129","v":{"$error":"#VALUE!"}}]
[16.200000000000031,{"$f":"+'AMI Rents'!A130","v":"80% AMI"},{"$f":"+'AMI Rents'!B130","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!C130","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!D130","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!E130","v":{"$error":"#VALUE!"}},{"$f":"+'AMI Rents'!F130","v":{"$error":"#VALUE!"}}]
[]
[{"$f":"A322+0.01","v":16.210000000000033},"The gross rents in the preceding table were calculated by LHC using the applicant's selected 100% AMI shown above.  Any utility allowances would need to be subtracted from these amounts.  If you disagree with these calculations, please include a comment below."]
[16.220000000000034,"Comment"]
[]
[{"$f":"A325+0.01","v":16.230000000000036},"Utilities Information"]
[16.240000000000038,"Utility",null,"Source",null,null,null,"Utility Paid By"]
[16.250000000000039,"Cooking",null,"Missing",null,null,null,"Missing"]
[16.260000000000041,"Other, Lighting",null,"Missing",null,null,null,"Missing"]
[16.270000000000042,"Hot Water",null,"Missing",null,null,null,"Missing"]
[16.280000000000044,"Water",null,"Missing",null,null,null,"Missing"]
[16.290000000000045,"Heating",null,"Missing",null,null,null,"Missing"]
[16.300000000000047,"Air Conditioning",null,"Missing",null,null,null,"Missing"]
[16.310000000000048,"Sewer",null,null,null,null,null,"Missing"]
[16.32000000000005,"Trash Collection",null,null,null,null,null,"Missing"]
[16.330000000000052,"Comment"]
[]
[{"$f":"A337+0.01","v":16.340000000000053},"Utility Allowances by Applicant (if applicable)"]
[16.350000000000055,"0 Bedroom Utility Allowance",null,null,null,null,null,0]
[16.360000000000056,"1 Bedroom Utility Allowance",null,null,null,null,null,0]
[16.370000000000058,"2 Bedroom Utility Allowance",null,null,null,null,null,0]
[16.380000000000059,"3 Bedroom Utility Allowance",null,null,null,null,null,0]
[16.390000000000061,"4 Bedroom Utility Allowance",null,null,null,null,null,0]
[16.400000000000063,"The Checklist worksheet will include a request for appropriate documentation."]
[]
[{"$f":"A345+0.01","v":16.410000000000064},"AMI \"Contract\" Rent Limits (after subtracting Utility Allowances), if applicable only."]
[]
[{"$f":"A347+0.01","v":16.420000000000066},"The \"contract\" rents in the following table were calculated by LHC starting with the gross rents from the table above and subtracting the applicant's concluded utility allowances. That is, these are the maximum rents that the project could collect for units with tenant incomes restricted at the AMI percentages shown below. If you disagree with these calculations, please include a comment below."]
[16.430000000000067,null,"\"Contract\" Rent Limits for Units"]
[16.440000000000069,null,{"$f":"+C314","v":"0BR"},{"$f":"+D314","v":"1BR"},{"$f":"+E314","v":"2BR"},{"$f":"+F314","v":"3BR"},{"$f":"+G314","v":"4BR"}]
[16.45000000000007,{"$f":"+B315","v":"120% AMI"},{"$f":"+C315-H340","v":{"$error":"#VALUE!"}},{"$f":"+D315-H341","v":{"$error":"#VALUE!"}},{"$f":"+E315-H342","v":{"$error":"#VALUE!"}},{"$f":"+F315-H343","v":{"$error":"#VALUE!"}},{"$f":"+G315-H344","v":{"$error":"#VALUE!"}}]
[16.460000000000072,"20% AMI",{"$f":"+C316-H340","v":{"$error":"#VALUE!"}},{"$f":"+D316-H341","v":{"$error":"#VALUE!"}},{"$f":"+E316-H342","v":{"$error":"#VALUE!"}},{"$f":"+F316-H343","v":{"$error":"#VALUE!"}},{"$f":"+G316-H344","v":{"$error":"#VALUE!"}}]
[16.470000000000073,"30% AMI",{"$f":"+C317-H340","v":{"$error":"#VALUE!"}},{"$f":"+D317-H341","v":{"$error":"#VALUE!"}},{"$f":"+E317-H342","v":{"$error":"#VALUE!"}},{"$f":"+F317-H343","v":{"$error":"#VALUE!"}},{"$f":"+G317-H344","v":{"$error":"#VALUE!"}}]
[16.480000000000075,"40% AMI",{"$f":"+C318-H340","v":{"$error":"#VALUE!"}},{"$f":"+D318-H341","v":{"$error":"#VALUE!"}},{"$f":"+E318-H342","v":{"$error":"#VALUE!"}},{"$f":"+F318-H343","v":{"$error":"#VALUE!"}},{"$f":"+G318-H344","v":{"$error":"#VALUE!"}}]
[16.490000000000077,"50% AMI",{"$f":"+C319-H340","v":{"$error":"#VALUE!"}},{"$f":"+D319-H341","v":{"$error":"#VALUE!"}},{"$f":"+E319-H342","v":{"$error":"#VALUE!"}},{"$f":"+F319-H343","v":{"$error":"#VALUE!"}},{"$f":"+G319-H344","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+0.01","v":16.500000000000078},"60% AMI",{"$f":"+C320-H340","v":{"$error":"#VALUE!"}},{"$f":"+D320-H341","v":{"$error":"#VALUE!"}},{"$f":"+E320-H342","v":{"$error":"#VALUE!"}},{"$f":"+F320-H343","v":{"$error":"#VALUE!"}},{"$f":"+G320-H344","v":{"$error":"#VALUE!"}}]
[{"$f":"A357+0.01","v":16.51000000000008},"70% AMI",{"$f":"+C321-H340","v":{"$error":"#VALUE!"}},{"$f":"+D321-H341","v":{"$error":"#VALUE!"}},{"$f":"+E321-H342","v":{"$error":"#VALUE!"}},{"$f":"+F321-H343","v":{"$error":"#VALUE!"}},{"$f":"+G321-H344","v":{"$error":"#VALUE!"}}]
[{"$f":"A358+0.01","v":16.520000000000081},"80% AMI",{"$f":"+C322-H340","v":{"$error":"#VALUE!"}},{"$f":"+D322-H341","v":{"$error":"#VALUE!"}},{"$f":"+E322-H342","v":{"$error":"#VALUE!"}},{"$f":"+F322-H343","v":{"$error":"#VALUE!"}},{"$f":"+G322-H344","v":{"$error":"#VALUE!"}}]
[]
[{"$f":"A359+0.01","v":16.530000000000083},"Comment"]
[]
[{"$f":"A361+0.01","v":16.540000000000084},"Estimated Market Rents and HUD Fair Market Rents"]
[]
[{"$f":"A363+0.01","v":16.550000000000086},"Please enter below your estimated market rents, by number of bedrooms.  LHC understands that this is an estimate that will be confirmed later by the market study. The amounts entered below need to be the maximum rents that the project could collect for non-income-restricted units (that is, these rents need to be reduced to take into account any utilities that are tenant-paid).  If the project includes different types of (say) 1BR units with different market rents, enter the highest of those market rents."]
[{"$f":"A365+0.01","v":16.560000000000088},null,"Market Rent Limits for the Project"]
[{"$f":"A366+0.01","v":16.570000000000089},null,{"$f":"+C351","v":"0BR"},{"$f":"+D351","v":"1BR"},{"$f":"+E351","v":"2BR"},{"$f":"+F351","v":"3BR"},{"$f":"+G351","v":"4BR"}]
[{"$f":"A367+0.01","v":16.580000000000091},"Market","Missing","Missing","Missing","Missing","Missing"]
[]
[{"$f":"A368+0.01","v":16.590000000000092},"Comment Regarding Market Rents"]
[]
[{"$f":"A370+0.01","v":16.600000000000094},{"$f":"\"Please enter the HUD Fair Market Rents that you believe are applicable to this project. The amounts on line \"&TEXT(A376,\"0.00\")&\" are the HUD \"&B376&\"s for \"&'2. Project Description'!E54&\" Parish from LHC's database.  If you propose using different FMRs, please include an explanation below.\"","v":"Please enter the HUD Fair Market Rents that you believe are applicable to this project. The amounts on line 16.63 are the HUD FY2023 FMRs for  Parish from LHC's database.  If you propose using different FMRs, please include an explanation below."}]
[]
[{"$f":"A372+0.01","v":16.610000000000095},null,"Fair Market Rents for the Project"]
[{"$f":"A374+0.01","v":16.620000000000097},null,{"$f":"+C367","v":"0BR"},{"$f":"+D367","v":"1BR"},{"$f":"+E367","v":"2BR"},{"$f":"+F367","v":"3BR"},{"$f":"+G367","v":"4BR"}]
[{"$f":"A375+0.01","v":16.630000000000098},{"$f":"+Parishes!E7","v":"FY2023 FMR"},{"$f":"VLOOKUP('2. Project Description'!E54,Parishes!A10:X73,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('2. Project Description'!E54,Parishes!A10:X73,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('2. Project Description'!E54,Parishes!A10:X73,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('2. Project Description'!E54,Parishes!A10:X73,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('2. Project Description'!E54,Parishes!A10:X73,9,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"A376+0.01","v":16.6400000000001},"Selected FMR",{"$f":"+C376","v":{"$error":"#N/A"}},{"$f":"+D376","v":{"$error":"#N/A"}},{"$f":"+E376","v":{"$error":"#N/A"}},{"$f":"+F376","v":{"$error":"#N/A"}},{"$f":"+G376","v":{"$error":"#N/A"}}]
[{"$f":"A377+0.01","v":16.650000000000102},{"$f":"IF(SUM(L378:R378)=0,\"\",S378&\" \"&T378&\" not match LHC's data; please explain discrepancies below.\")","v":""}]
[{"$f":"A378+0.01","v":16.660000000000103},"Comment Regarding FMRs"]
[]
[17,"Trending Rates for Cash Flow Pro Forma"]
[{"$f":"A381+0.01","v":17.010000000000002},"Is the project in a soft market as determined by the commissioned market analyst?",null,null,null,null,null,"Missing"]
[{"$f":"A382+0.01","v":17.020000000000003},{"$f":"IF(H382<>\"Yes\",\"Vacancy rate must match the LHC Standard\",\"Vacancy Rate must exceed the LHC Standard\")","v":"Vacancy rate must match the LHC Standard"}]
[]
[{"$f":"A383+0.01","v":17.030000000000005},"Category",null,null,null,"LHC Std",null,"Applicant "]
[{"$f":"A385+0.01","v":17.040000000000006},"Vacancy Rate Years 1-3",null,null,null,7.0000000000000007E-2,null,7.0000000000000007E-2]
[17.050000000000008,{"$f":"IF(H382<>\"Yes\",IF(H386<=F386,\"\",\"Vacancy rate (years 1-3) is too low; use at least \"&TEXT(F386,\"0.0%\")&\" instead.\"),IF(H386>F386,\"\",\"Soft market; use a vacancy rate above \"&TEXT(F386,\"0.0%\")&\" for years 1-3.\"))","v":""}]
[17.060000000000009,"Vacancy Rate Years 4+",null,null,null,7.0000000000000007E-2,null,7.0000000000000007E-2]
[17.070000000000011,{"$f":"IF(H382<>\"Yes\",IF(H388<=F388,\"\",\"Vacancy rate (years 4+) is too low; use at least \"&TEXT(F388,\"0.0%\")&\" instead.\"),IF(H388>F388,\"\",\"Soft market; use a vacancy rate above \"&TEXT(F388,\"0.0%\")&\" for years 4+.\"))","v":""}]
[17.080000000000013,"Rent Inflation Rate Years 1-3",null,null,null,0.02,null,0.02]
[17.090000000000014,{"$f":"IF(H390>F390,\"Rent Inflation (years 1-3) must be no higher than the LHC Standard \"&TEXT(F390,\"0.0%\")&\".\",\"\")","v":""}]
[17.100000000000016,"Rent Inflation Rate Years 4+ ",null,null,null,0.02,null,0.02]
[17.110000000000017,{"$f":"IF(H392>F392,\"Rent Inflation (years 4+) must be no higher than the LHC Standard \"&TEXT(F392,\"0.0%\")&\".\",\"\")","v":""}]
[17.120000000000019,"Expenses Inflation Rate (Standard)",null,null,null,0.03]
[17.13000000000002,"Expenses Inflation Rate (OCAF)",null,null,null,2.8000000000000001E-2]
[17.140000000000022,"Selected Expenses Inflation Rate",null,null,null,null,null,0.03]
[17.150000000000023,{"$f":"IF(H396<MIN(F394,F395),\"Selected expense Inflation rate must be at or above the LHC Standard \"&TEXT(MIN(F394,F395),\"0.0%\")&\".\",\"\")","v":""}]
[17.160000000000025,"ADRR Escalation Rate",null,null,null,null,null,0.03]
[]
[18,"Replacement Reserve Funding"]
[{"$f":"A400+0.01","v":18.010000000000002},"Does HUD or Rural Development finance the first mortgage?",null,null,null,null,null,"Missing"]
[]
[{"$f":"A401+0.01","v":18.020000000000003},"Is the project a new construction project for seniors?",null,null,null,null,null,"Missing"]
[{"$f":"A403+0.01","v":18.030000000000005},{"$f":"IF(H401=\"Yes\",\"Minimum Reserve deposit may be determined in accordance with HUD/RD policies.\",IF(H403=\"Yes\",\"Minimum Reserve deposit is \"&TEXT(M403,\"0\")&\" PUPA\",\"Minimum Reserve deposit is \"&TEXT(M404,\"0\")&\" PUPA\"))","v":"Minimum Reserve deposit is 0 PUPA"}]
[]
[{"$f":"A404+0.01","v":18.040000000000006},"Are there any requirements regarding the funding of the Replacement Reserve, other than LHC's requirements under the NOFA?",null,null,null,null,null,"Missing"]
[null,{"$f":"IF(H406=\"Yes\",\"Explain those additional requirements in the comment box below\",\"\")","v":""}]
[]
[{"$f":"A406+0.01","v":18.050000000000008},"Proposed annual Reserve deposit (PUPA)",null,null,null,null,null,500]
[{"$f":"A409+0.01","v":18.060000000000009},{"$f":"IF(H401=\"Yes\",\"\",IF(H409>=M409,\"\",\"Proposed annual Reserve deposit must be at least \"&TEXT(M409,\"0\")&\" PUPA.\"))","v":""}]
[{"$f":"A410+0.01","v":18.070000000000011},"Proposed annual Reserve deposit ( per year)",null,null,null,null,null,{"$f":"+H409*'4. Unit Mix and Rents'!F41","v":0}]
[{"$f":"A411+0.01","v":18.080000000000013},"Comment on annual Reserve deposit"]
[]
[{"$f":"A412+0.01","v":18.090000000000014},{"$f":"\"Debt Service for \"&'3. Funding Characteristics'!E35","v":"Debt Service for New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!E45","v":0}]
[{"$f":"A414+0.01","v":18.100000000000016},"Blank",null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!E70","v":0}]
[{"$f":"A415+0.01","v":18.110000000000017},{"$f":"\"Debt Service for \"&'3. Funding Characteristics'!E76","v":"Debt Service for Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!E95","v":0}]
[{"$f":"A416+0.01","v":18.120000000000019},"Calculated Total Debt Service",null,null,null,null,null,{"$f":"SUM(H413:H416)","v":0}]
[]
[19,"DSCR for First Stabilized Year"]
[{"$f":"A419+0.01","v":19.010000000000002},"Gross Potential Rental Income",null,null,null,null,null,{"$f":"+'4. Unit Mix and Rents'!L41*12","v":0}]
[{"$f":"A420+0.01","v":19.020000000000003},"Rent Loss (years 1-3)",null,{"$f":"+H386","v":7.0000000000000007E-2},null,null,null,{"$f":"-ROUND(H420*D421,0)","v":0}]
[{"$f":"A421+0.01","v":19.030000000000005},"Other Income",null,null,null,null,null,{"$f":"SUM('7. Revenues and Expenses'!C10:C21)","v":0}]
[]
[{"$f":"A422+0.01","v":19.040000000000006},"Effective Gross Income",null,null,null,null,null,{"$f":"SUM(H420:H423)","v":0}]
[]
[{"$f":"A424+0.01","v":19.050000000000008},"Total Operating Expenses",null,null,null,null,null,{"$f":"+-'7. Revenues and Expenses'!C84","v":0}]
[{"$f":"A426+0.01","v":19.060000000000009},"Replacement Reserve Deposit",null,null,null,null,null,{"$f":"+-H411","v":0}]
[]
[{"$f":"A427+0.01","v":19.070000000000011},"Net Operating Income",null,null,null,null,null,{"$f":"SUM(H424:H428)","v":0}]
[]
[{"$f":"A429+0.01","v":19.080000000000013},"Must Pay Debt Service"]
[{"$f":"A431+0.01","v":19.090000000000014},{"$f":"+'3. Funding Characteristics'!E35","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+-'3. Funding Characteristics'!E45","v":0}]
[{"$f":"A432+0.01","v":19.100000000000016},{"$f":"IF('3. Funding Characteristics'!E51=0,\"Other Loan With Must-Pay Debt Service\",'3. Funding Characteristics'!E51)","v":"Other Loan With Must-Pay Debt Service"},null,null,null,null,null,{"$f":"+-'3. Funding Characteristics'!E70","v":0}]
[{"$f":"A433+0.01","v":19.110000000000017},{"$f":"IF('3. Funding Characteristics'!E76=0,\"Other Loan With Must-Pay Debt Service\",'3. Funding Characteristics'!E76)","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+-'3. Funding Characteristics'!E95","v":0}]
[]
[{"$f":"A434+0.01","v":19.120000000000019},"Operating Cash Flow (First Stabilized Year)",null,null,null,null,null,{"$f":"SUM(H429:H435)","v":0}]
[{"$f":"A436+0.01","v":19.13000000000002},"DSCR Year 1",{"$f":"IF(SUM(H431:H435)=0,\"\",IF(H437>M437,\"DSCR cannot exceed \"&TEXT(M437,\"0.00\"),IF(H437<M436,\"Year 1 DSCR must be at least \"&TEXT(M436,\"0.00\"),\"\")))","v":""},null,null,null,null,{"$f":"IF(M434=0,0,+H429/M434)","v":0}]
[]
[{"$f":"A437+0.01","v":19.140000000000022},"Future Year DSCRs (see Proforma Worksheet)"]
[{"$f":"A439+0.01","v":19.150000000000023},"Year 5",null,null,null,null,null,{"$f":"+'8. Proforma'!G43","v":0}]
[19.160000000000025,"Year 10",null,null,null,null,null,{"$f":"+'8. Proforma'!L43","v":0}]
[19.170000000000027,"Year 15",null,null,null,null,null,{"$f":"+'8. Proforma'!Q43","v":0}]
[19.180000000000028,"Year 20",null,null,null,null,null,{"$f":"+'8. Proforma'!V43","v":0}]
[19.19000000000003,"Year 25",null,null,null,null,null,{"$f":"+'8. Proforma'!AA43","v":0}]
[19.200000000000031,"Year 30",null,null,null,null,null,{"$f":"+'8. Proforma'!AF43","v":0}]
[19.210000000000033,"Year 35",null,null,null,null,null,{"$f":"+'8. Proforma'!AK43","v":0}]
[19.220000000000034,{"$f":"IF(M442>1.4,\"Projected DSCR must not exceed 1.40 through year 15\",IF(AND(M434>0,M443<1),\"Projected DSCR must be at least 1.00 through year 15\",\"\"))","v":""}]
[]
[{"$f":"A447+0.01","v":19.230000000000036},"LHC Fees"]
[{"$f":"A449+0.01","v":19.240000000000038},"LHC Application Fee (calculated)",null,null,"NO FEES",null,null,0]
[{"$f":"A450+0.01","v":19.250000000000039},"Application Fee amount",null,null,{"$f":"IF(ROUND(H451,0)=ROUND(H450,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H450","v":0}]
[]
[{"$f":"A451+0.01","v":19.260000000000041},"LHC Analysis Fee (calculated)",null,null,null,null,null,0]
[{"$f":"A453+0.01","v":19.270000000000042},"Analysis Fee amount",null,null,{"$f":"IF(ROUND(H454,0)=ROUND(H453,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H453","v":0}]
[]
[{"$f":"A454+0.01","v":19.280000000000044},"LHC Market Study Fee (calculated)",null,null,null,null,null,{"$f":"+M456","v":0}]
[{"$f":"A456+0.01","v":19.290000000000045},"Market Study Fee amount",null,null,{"$f":"IF(ROUND(H457,0)=ROUND(H456,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H456","v":0}]
[]
[{"$f":"A457+0.01","v":19.300000000000047},"LHC Annual Compliance / Monitoring Fee (calculated)",null,null,null,null,null,{"$f":"+M459*M460","v":0}]
[{"$f":"A459+0.01","v":19.310000000000048},"LHC Annual Compl. / Monit. Fee ",null,null,{"$f":"IF(ROUND(H460,0)=ROUND(H459,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H459","v":0}]
[]
[{"$f":"A460+0.01","v":19.32000000000005},"LHC Asset Management Fee (calculated)",null,null,null,null,null,0]
[{"$f":"A462+0.01","v":19.330000000000052},"LHC Asset Management Fee",null,null,{"$f":"IF(ROUND(H463,0)=ROUND(H462,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H462","v":0}]
[]
[{"$f":"A463+0.01","v":19.340000000000053},{"$f":"IF(M464=0,\"\",\"Please explain any proposed fee amounts that differ from the calculated amounts.\")","v":""}]
[]
[{"$f":"A465+0.01","v":19.350000000000055},"Comment"]

{"sheet":"4. Unit Mix and Rents","index":6,"n_rows":76,"n_cols":51,"rows_kept":76,"cut":false,"hidden":false,"merged":[[48,14,48,23],[61,0,61,12],[4,20,7,20],[4,21,7,21],[4,22,7,22],[4,23,7,23],[4,18,7,18],[4,19,7,19],[6,8,7,8],[4,48,7,48],[4,49,7,49],[4,50,7,50],[4,34,7,34],[4,35,7,35],[4,36,7,36],[4,38,7,38],[4,39,7,39],[4,40,7,40],[4,41,7,41],[4,42,7,42],[4,43,7,43],[4,44,7,44],[4,46,7,46],[4,47,7,47],[4,29,7,29],[4,30,7,30],[4,31,7,31],[4,32,7,32],[4,33,7,33],[4,27,7,27],[4,28,7,28],[4,24,7,24],[4,25,7,25],[4,26,7,26],[3,0,3,12],[4,14,7,14],[4,15,7,15],[4,16,7,16],[4,17,7,17]]}
[]
[]
[{"$f":"'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIHTC Count","Staff Unit Count","AMI Code","Units Below 60 AMI","Units Below 50 AMI","PSH Units","Non-PSH Units Below 30 AMI","Units Below 20 AMI","Units Below 80 AMI","Units Not AMI Restr.","LIHTC Income Average Calc","LIHTC Units at 70 or 80 AMI",null,"LIHTC Sqft","Staff Unit Sqft","Rental Subsidy Count","AMI Contract Rent Lookup","Column #","AMI Limit","FMR","Market Rent","Min. Sqft","Min. Baths",null,"AMI Flag","Market Flag","Sqft Flag","Baths Flag","PSH Flag","FMR Flag","Staff Unit Flag",null,"0 BR Count","1 BR Count","2 BR Count","3 BR Count","4 BR Count"]
["Unit Mix, Square Footage and Rents"]
[null,null,null,null,null,null,null,null,"#\nRental Subsidy"]
["#","Unit Type","# BRs","# Baths","Sqft","# Units","# \nLIHTC","# \nStaff Unit",null,"#\nPSH","% AMI Restriction","$ Rent*","Notes**"]
[]
[1,{"$f":"IF(F10=0,\"\",TEXT(C10,\"0\")&\" BR \"&TEXT(D10,\"0.0\")&\" Bath\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G10=\"Yes\",F10,0)","v":0},{"$f":"IF(AND(H10=\"Yes\",G10<>\"Yes\"),F10,0)","v":0},{"$f":"IF(K10=\"\",\"\",MATCH(K10,Controls!A145:A153,0))","v":""},{"$f":"IF(OR(Q10<2,Q10>6),0,F10)","v":0},{"$f":"IF(OR(Q10<2,Q10>5),0,F10)","v":0},{"$f":"IF(AND(J10=\"Yes\",OR(C10=0,C10=1),K10=Controls!A146),F10,0)","v":0},{"$f":"IF(AND(T10=0,OR(K10=Controls!A146,K10=Controls!A147)),F10,0)","v":0},{"$f":"IF(Q10=2,F10,0)","v":0},{"$f":"IF(OR(Q10<2,Q10>7),0,F10)","v":0},{"$f":"IF(Q10=9,F10,0)","v":0},{"$f":"IF(OR(O10=0,Q10<2,Q10>8),0,O10*Q10/10)","v":0},{"$f":"IF(OR(O10=0,Q10<7,Q10>8),0,O10)","v":0},null,{"$f":"IF(G10=\"Yes\",F10*E10,0)","v":0},{"$f":"IF(P10=0,0,F10*E10)","v":0},{"$f":"IF(I10=\"Yes\",F10,0)","v":0},{"$f":"IF(K10=\"\",\"\",VLOOKUP(K10,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF10,FALSE))","v":""},{"$f":"+C10+2","v":2},{"$f":"IF(ISNA(AE10),9999,AE10)","v":""},{"$f":"IF(F10=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C10+1))","v":0},{"$f":"IF(F10=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C10+1))","v":0},{"$f":"IF(F10=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C10+1))","v":0},{"$f":"IF(F10=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C10+1))","v":0},null,{"$f":"IF(L10>AG10,1,\"\")","v":""},{"$f":"IF(L10>AI10,2,\"\")","v":""},{"$f":"IF(E10<AJ10,3,\"\")","v":""},{"$f":"IF(C10<AK10,4,\"\")","v":""},{"$f":"IF(J10<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K10=Controls!A146),\"\",5))","v":""},{"$f":"IF(L10>AH10,6,\"\")","v":""},{"$f":"IF(H10<>\"Yes\",\"\",IF(AND(G10<>\"Yes\",J10<>\"Yes\",K10=\"Not AMI Restricted\",L10=0),\"\",7))","v":""},null,{"$f":"IF(C10=0,F10,0)","v":0},{"$f":"IF(C10=1,F10,0)","v":0},{"$f":"IF(C10=2,F10,0)","v":0},{"$f":"IF(C10=3,F10,0)","v":0},{"$f":"IF(C10=4,F10,0)","v":0}]
[{"$f":"+A10+1","v":2},{"$f":"IF(F11=0,\"\",TEXT(C11,\"0\")&\" BR \"&TEXT(D11,\"0.0\")&\" Bath\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K11=\"\",\"\",MATCH(K11,Controls!A145:A153,0))","v":""},{"$f":"IF(OR(Q11<2,Q11>6),0,F11)","v":0},{"$f":"IF(OR(Q11<2,Q11>5),0,F11)","v":0},{"$f":"IF(J11=\"Yes\",F11,0)","v":0},{"$f":"IF(AND(T11=0,OR(K11=Controls!A146,K11=Controls!A147)),F11,0)","v":0},{"$f":"IF(Q11=2,F11,0)","v":0},0,0,0,0,null,0,0,0,{"$f":"IF(K11=\"\",\"\",VLOOKUP(K11,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF11,FALSE))","v":""},{"$f":"+C11+2","v":2},"",{"$f":"IF(F11=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C11+1))","v":0},{"$f":"IF(F11=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C11+1))","v":0},{"$f":"IF(F11=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C11+1))","v":0},{"$f":"IF(F11=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C11+1))","v":0},null,"","","","",{"$f":"IF(J11<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K11=Controls!A146),\"\",5))","v":""},"","",null,{"$f":"IF(C11=0,F11,0)","v":0},{"$f":"IF(C11=1,F11,0)","v":0},{"$f":"IF(C11=2,F11,0)","v":0},{"$f":"IF(C11=3,F11,0)","v":0},{"$f":"IF(C11=4,F11,0)","v":0}]
[3,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K12=\"\",\"\",MATCH(K12,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T12=0,OR(K12=Controls!A146,K12=Controls!A147)),F12,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K12=\"\",\"\",VLOOKUP(K12,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF12,FALSE))","v":""},2,"",{"$f":"IF(F12=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C12+1))","v":0},{"$f":"IF(F12=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C12+1))","v":0},{"$f":"IF(F12=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C12+1))","v":0},{"$f":"IF(F12=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C12+1))","v":0},null,"","","","",{"$f":"IF(J12<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K12=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[4,{"$f":"IF(F13=0,\"\",TEXT(C13,\"0\")&\" BR \"&TEXT(D13,\"0.0\")&\" Bath\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K13=\"\",\"\",MATCH(K13,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T13=0,OR(K13=Controls!A146,K13=Controls!A147)),F13,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K13=\"\",\"\",VLOOKUP(K13,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF13,FALSE))","v":""},2,"",{"$f":"IF(F13=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C13+1))","v":0},{"$f":"IF(F13=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C13+1))","v":0},{"$f":"IF(F13=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C13+1))","v":0},{"$f":"IF(F13=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C13+1))","v":0},null,"","","","",{"$f":"IF(J13<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K13=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[5,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K14=\"\",\"\",MATCH(K14,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T14=0,OR(K14=Controls!A146,K14=Controls!A147)),F14,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K14=\"\",\"\",VLOOKUP(K14,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF14,FALSE))","v":""},2,"",{"$f":"IF(F14=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C14+1))","v":0},{"$f":"IF(F14=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C14+1))","v":0},{"$f":"IF(F14=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C14+1))","v":0},{"$f":"IF(F14=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C14+1))","v":0},null,"","","","",{"$f":"IF(J14<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K14=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[6,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K15=\"\",\"\",MATCH(K15,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T15=0,OR(K15=Controls!A146,K15=Controls!A147)),F15,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K15=\"\",\"\",VLOOKUP(K15,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF15,FALSE))","v":""},2,"",{"$f":"IF(F15=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C15+1))","v":0},{"$f":"IF(F15=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C15+1))","v":0},{"$f":"IF(F15=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C15+1))","v":0},{"$f":"IF(F15=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C15+1))","v":0},null,"","","","",{"$f":"IF(J15<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K15=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[7,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K16=\"\",\"\",MATCH(K16,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T16=0,OR(K16=Controls!A146,K16=Controls!A147)),F16,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K16=\"\",\"\",VLOOKUP(K16,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF16,FALSE))","v":""},2,"",{"$f":"IF(F16=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C16+1))","v":0},{"$f":"IF(F16=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C16+1))","v":0},{"$f":"IF(F16=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C16+1))","v":0},{"$f":"IF(F16=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C16+1))","v":0},null,"","","","",{"$f":"IF(J16<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K16=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[8,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K17=\"\",\"\",MATCH(K17,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T17=0,OR(K17=Controls!A146,K17=Controls!A147)),F17,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K17=\"\",\"\",VLOOKUP(K17,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF17,FALSE))","v":""},2,"",{"$f":"IF(F17=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C17+1))","v":0},{"$f":"IF(F17=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C17+1))","v":0},{"$f":"IF(F17=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C17+1))","v":0},{"$f":"IF(F17=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C17+1))","v":0},null,"","","","",{"$f":"IF(J17<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K17=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[9,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K18=\"\",\"\",MATCH(K18,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T18=0,OR(K18=Controls!A146,K18=Controls!A147)),F18,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K18=\"\",\"\",VLOOKUP(K18,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF18,FALSE))","v":""},2,"",{"$f":"IF(F18=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C18+1))","v":0},{"$f":"IF(F18=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C18+1))","v":0},{"$f":"IF(F18=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C18+1))","v":0},{"$f":"IF(F18=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C18+1))","v":0},null,"","","","",{"$f":"IF(J18<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K18=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[10,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K19=\"\",\"\",MATCH(K19,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T19=0,OR(K19=Controls!A146,K19=Controls!A147)),F19,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K19=\"\",\"\",VLOOKUP(K19,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF19,FALSE))","v":""},2,"",{"$f":"IF(F19=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C19+1))","v":0},{"$f":"IF(F19=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C19+1))","v":0},{"$f":"IF(F19=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C19+1))","v":0},{"$f":"IF(F19=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C19+1))","v":0},null,"","","","",{"$f":"IF(J19<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K19=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[11,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K20=\"\",\"\",MATCH(K20,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T20=0,OR(K20=Controls!A146,K20=Controls!A147)),F20,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K20=\"\",\"\",VLOOKUP(K20,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF20,FALSE))","v":""},2,"",{"$f":"IF(F20=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C20+1))","v":0},{"$f":"IF(F20=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C20+1))","v":0},{"$f":"IF(F20=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C20+1))","v":0},{"$f":"IF(F20=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C20+1))","v":0},null,"","","","",{"$f":"IF(J20<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K20=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[12,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K21=\"\",\"\",MATCH(K21,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T21=0,OR(K21=Controls!A146,K21=Controls!A147)),F21,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K21=\"\",\"\",VLOOKUP(K21,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF21,FALSE))","v":""},2,"",{"$f":"IF(F21=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C21+1))","v":0},{"$f":"IF(F21=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C21+1))","v":0},{"$f":"IF(F21=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C21+1))","v":0},{"$f":"IF(F21=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C21+1))","v":0},null,"","","","",{"$f":"IF(J21<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K21=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[13,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K22=\"\",\"\",MATCH(K22,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T22=0,OR(K22=Controls!A146,K22=Controls!A147)),F22,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K22=\"\",\"\",VLOOKUP(K22,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF22,FALSE))","v":""},2,"",{"$f":"IF(F22=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C22+1))","v":0},{"$f":"IF(F22=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C22+1))","v":0},{"$f":"IF(F22=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C22+1))","v":0},{"$f":"IF(F22=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C22+1))","v":0},null,"","","","",{"$f":"IF(J22<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K22=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[14,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K23=\"\",\"\",MATCH(K23,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T23=0,OR(K23=Controls!A146,K23=Controls!A147)),F23,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K23=\"\",\"\",VLOOKUP(K23,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF23,FALSE))","v":""},2,"",{"$f":"IF(F23=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C23+1))","v":0},{"$f":"IF(F23=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C23+1))","v":0},{"$f":"IF(F23=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C23+1))","v":0},{"$f":"IF(F23=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C23+1))","v":0},null,"","","","",{"$f":"IF(J23<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K23=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[15,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K24=\"\",\"\",MATCH(K24,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T24=0,OR(K24=Controls!A146,K24=Controls!A147)),F24,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K24=\"\",\"\",VLOOKUP(K24,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF24,FALSE))","v":""},2,"",{"$f":"IF(F24=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C24+1))","v":0},{"$f":"IF(F24=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C24+1))","v":0},{"$f":"IF(F24=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C24+1))","v":0},{"$f":"IF(F24=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C24+1))","v":0},null,"","","","",{"$f":"IF(J24<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K24=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[16,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K25=\"\",\"\",MATCH(K25,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T25=0,OR(K25=Controls!A146,K25=Controls!A147)),F25,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K25=\"\",\"\",VLOOKUP(K25,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF25,FALSE))","v":""},2,"",{"$f":"IF(F25=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C25+1))","v":0},{"$f":"IF(F25=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C25+1))","v":0},{"$f":"IF(F25=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C25+1))","v":0},{"$f":"IF(F25=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C25+1))","v":0},null,"","","","",{"$f":"IF(J25<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K25=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[17,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K26=\"\",\"\",MATCH(K26,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T26=0,OR(K26=Controls!A146,K26=Controls!A147)),F26,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K26=\"\",\"\",VLOOKUP(K26,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF26,FALSE))","v":""},{"$f":"+C26+2","v":2},"",{"$f":"IF(F26=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C26+1))","v":0},{"$f":"IF(F26=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C26+1))","v":0},{"$f":"IF(F26=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C26+1))","v":0},{"$f":"IF(F26=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C26+1))","v":0},null,"","","","",{"$f":"IF(J26<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K26=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[18,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K27=\"\",\"\",MATCH(K27,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T27=0,OR(K27=Controls!A146,K27=Controls!A147)),F27,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K27=\"\",\"\",VLOOKUP(K27,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF27,FALSE))","v":""},2,"",{"$f":"IF(F27=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C27+1))","v":0},{"$f":"IF(F27=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C27+1))","v":0},{"$f":"IF(F27=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C27+1))","v":0},{"$f":"IF(F27=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C27+1))","v":0},null,"","","","",{"$f":"IF(J27<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K27=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[19,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K28=\"\",\"\",MATCH(K28,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T28=0,OR(K28=Controls!A146,K28=Controls!A147)),F28,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K28=\"\",\"\",VLOOKUP(K28,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF28,FALSE))","v":""},2,"",{"$f":"IF(F28=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C28+1))","v":0},{"$f":"IF(F28=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C28+1))","v":0},{"$f":"IF(F28=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C28+1))","v":0},{"$f":"IF(F28=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C28+1))","v":0},null,"","","","",{"$f":"IF(J28<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K28=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[20,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K29=\"\",\"\",MATCH(K29,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T29=0,OR(K29=Controls!A146,K29=Controls!A147)),F29,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K29=\"\",\"\",VLOOKUP(K29,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF29,FALSE))","v":""},2,"",{"$f":"IF(F29=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C29+1))","v":0},{"$f":"IF(F29=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C29+1))","v":0},{"$f":"IF(F29=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C29+1))","v":0},{"$f":"IF(F29=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C29+1))","v":0},null,"","","","",{"$f":"IF(J29<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K29=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[21,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K30=\"\",\"\",MATCH(K30,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T30=0,OR(K30=Controls!A146,K30=Controls!A147)),F30,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K30=\"\",\"\",VLOOKUP(K30,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF30,FALSE))","v":""},2,"",{"$f":"IF(F30=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C30+1))","v":0},{"$f":"IF(F30=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C30+1))","v":0},{"$f":"IF(F30=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C30+1))","v":0},{"$f":"IF(F30=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C30+1))","v":0},null,"","","","",{"$f":"IF(J30<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K30=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[22,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K31=\"\",\"\",MATCH(K31,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T31=0,OR(K31=Controls!A146,K31=Controls!A147)),F31,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K31=\"\",\"\",VLOOKUP(K31,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF31,FALSE))","v":""},2,"",{"$f":"IF(F31=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C31+1))","v":0},{"$f":"IF(F31=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C31+1))","v":0},{"$f":"IF(F31=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C31+1))","v":0},{"$f":"IF(F31=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C31+1))","v":0},null,"","","","",{"$f":"IF(J31<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K31=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[23,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K32=\"\",\"\",MATCH(K32,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T32=0,OR(K32=Controls!A146,K32=Controls!A147)),F32,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K32=\"\",\"\",VLOOKUP(K32,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF32,FALSE))","v":""},2,"",{"$f":"IF(F32=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C32+1))","v":0},{"$f":"IF(F32=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C32+1))","v":0},{"$f":"IF(F32=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C32+1))","v":0},{"$f":"IF(F32=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C32+1))","v":0},null,"","","","",{"$f":"IF(J32<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K32=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[24,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K33=\"\",\"\",MATCH(K33,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T33=0,OR(K33=Controls!A146,K33=Controls!A147)),F33,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K33=\"\",\"\",VLOOKUP(K33,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF33,FALSE))","v":""},2,"",{"$f":"IF(F33=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C33+1))","v":0},{"$f":"IF(F33=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C33+1))","v":0},{"$f":"IF(F33=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C33+1))","v":0},{"$f":"IF(F33=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C33+1))","v":0},null,"","","","",{"$f":"IF(J33<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K33=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[25,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K34=\"\",\"\",MATCH(K34,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T34=0,OR(K34=Controls!A146,K34=Controls!A147)),F34,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K34=\"\",\"\",VLOOKUP(K34,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF34,FALSE))","v":""},2,"",{"$f":"IF(F34=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C34+1))","v":0},{"$f":"IF(F34=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C34+1))","v":0},{"$f":"IF(F34=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C34+1))","v":0},{"$f":"IF(F34=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C34+1))","v":0},null,"","","","",{"$f":"IF(J34<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K34=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[26,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K35=\"\",\"\",MATCH(K35,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T35=0,OR(K35=Controls!A146,K35=Controls!A147)),F35,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K35=\"\",\"\",VLOOKUP(K35,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF35,FALSE))","v":""},2,"",{"$f":"IF(F35=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C35+1))","v":0},{"$f":"IF(F35=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C35+1))","v":0},{"$f":"IF(F35=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C35+1))","v":0},{"$f":"IF(F35=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C35+1))","v":0},null,"","","","",{"$f":"IF(J35<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K35=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[27,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K36=\"\",\"\",MATCH(K36,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T36=0,OR(K36=Controls!A146,K36=Controls!A147)),F36,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K36=\"\",\"\",VLOOKUP(K36,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF36,FALSE))","v":""},2,"",{"$f":"IF(F36=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C36+1))","v":0},{"$f":"IF(F36=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C36+1))","v":0},{"$f":"IF(F36=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C36+1))","v":0},{"$f":"IF(F36=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C36+1))","v":0},null,"","","","",{"$f":"IF(J36<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K36=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[28,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K37=\"\",\"\",MATCH(K37,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T37=0,OR(K37=Controls!A146,K37=Controls!A147)),F37,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K37=\"\",\"\",VLOOKUP(K37,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF37,FALSE))","v":""},2,"",{"$f":"IF(F37=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C37+1))","v":0},{"$f":"IF(F37=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C37+1))","v":0},{"$f":"IF(F37=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C37+1))","v":0},{"$f":"IF(F37=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C37+1))","v":0},null,"","","","",{"$f":"IF(J37<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K37=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[29,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K38=\"\",\"\",MATCH(K38,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T38=0,OR(K38=Controls!A146,K38=Controls!A147)),F38,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K38=\"\",\"\",VLOOKUP(K38,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF38,FALSE))","v":""},2,"",{"$f":"IF(F38=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C38+1))","v":0},{"$f":"IF(F38=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C38+1))","v":0},{"$f":"IF(F38=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C38+1))","v":0},{"$f":"IF(F38=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C38+1))","v":0},null,"","","","",{"$f":"IF(J38<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K38=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[30,"",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(K39=\"\",\"\",MATCH(K39,Controls!A145:A153,0))","v":""},0,0,0,{"$f":"IF(AND(T39=0,OR(K39=Controls!A146,K39=Controls!A147)),F39,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K39=\"\",\"\",VLOOKUP(K39,'3. Funding Characteristics'!B352:G359,'4. Unit Mix and Rents'!AF39,FALSE))","v":""},2,"",{"$f":"IF(F39=0,0,INDEX('3. Funding Characteristics'!$C$376:$G$377,2,C39+1))","v":0},{"$f":"IF(F39=0,0,INDEX('3. Funding Characteristics'!$C$368:$G$368,1,'4. Unit Mix and Rents'!C39+1))","v":0},{"$f":"IF(F39=0,0,INDEX($AE$44:$AI$44,1,'4. Unit Mix and Rents'!C39+1))","v":0},{"$f":"IF(F39=0,0,INDEX($AE$44:$AI$45,2,'4. Unit Mix and Rents'!C39+1))","v":0},null,"","","","",{"$f":"IF(J39<>\"Yes\",\"\",IF(AND(OR(#REF!=0,#REF!=1),K39=Controls!A146),\"\",5))","v":""},"","",null,0,0,0,0,0]
[]
[null,"Totals",null,null,{"$f":"SUMPRODUCT(F9:F40,E9:E40)","v":0},{"$f":"SUM(F9:F40)","v":0},{"$f":"SUM(O9:O40)","v":0},{"$f":"SUM(P9:P40)","v":0},{"$f":"SUM(AD9:AD40)","v":0},null,null,{"$f":"SUMPRODUCT(F9:F40,L9:L40)","v":0},null,null,{"$f":"SUM(O9:O40)","v":0},{"$f":"SUM(P9:P40)","v":0},null,{"$f":"SUM(R9:R40)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AB9:AB40)","v":0},{"$f":"SUM(AC9:AC40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AM9:AM40,\">0\")","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AU9:AU40)","v":0},{"$f":"SUM(AV9:AV40)","v":0},{"$f":"SUM(AW9:AW40)","v":0},{"$f":"SUM(AX9:AX40)","v":0},{"$f":"SUM(AY9:AY40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O41=0,0,+Y41/O41)","v":0}]
[null,"% of Rental Subsidy Units in the project:",null,null,null,null,{"$f":"IF(F41=0,0,+I41/F41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0BR","1BR","2BR","3BR","4BR",null,null,null,{"$f":"SUM(AM41:AT41)","v":0},"total flags",null,null,null,null,null,null,{"$f":"SUM(AU41:AY41)","v":0},"total units"]
[null,"% of Low-Income Units in the project:",null,null,null,{"$f":"+R41","v":0},{"$f":"IF(F41=0,0,+R41/F41)","v":0},null,{"$f":"IF(G44>=40%,\"Meets 40/60 Setaside\",\"Does not Meet 40/60 Setaside\")","v":"Does not Meet 40/60 Setaside"},null,null,null,null,null,"Minimum Sqft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,650,800,1100,1400]
[null,"Total square feet for LIHTC units:",null,null,{"$f":"+AB41","v":0},null,null,null,null,null,null,null,null,null,"Minimum # Baths",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2.5]
[null,"PSH Units:",null,null,null,{"$f":"+T41","v":0},{"$f":"IF(F41=0,0,+F46/F41)","v":0}]
[null,"Non-PSH Units Under 30% AMI:",null,null,null,{"$f":"+U41","v":0},{"$f":"IF(F41=0,0,+F47/F41)","v":0},null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!H27","v":"Missing"},null," is user's Set-Aside Election"]
[null,"Units under 30% AMI:",null,null,null,{"$f":"+F46+F47","v":0},{"$f":"IF(F41=0,0,+F48/F41)","v":0}]
[null,"Units under 20% AMI:",null,null,null,{"$f":"+V41","v":0},{"$f":"IF(F41=0,0,+F49/F41)","v":0},null,null,null,null,null,null,null,{"$f":"IF(O47=\"40/60\",IF(G44>=40%,\"\",\"Error: Applicant's 40/60 Set-Aside Is Not Met\"),IF(O47=\"20/50\",IF(G50>=20%,\"\",\"Error: Applicant's 20/50 Set-Aside is not Met\"),\"\"))","v":""}]
[null,"Units under 50% AMI:",null,null,null,{"$f":"+S41","v":0},{"$f":"IF(F41=0,0,+F50/F41)","v":0},null,{"$f":"IF(G50>=20%,\"Meets 20/50 Setaside\",\"Does not Meet 20/50 Setaside\")","v":"Does not Meet 20/50 Setaside"}]
[null,"Units between 31% and 50% AMI:",null,null,null,{"$f":"+F50-F48","v":0},{"$f":"IF(F41=0,0,+F51/F41)","v":0}]
[null,"Units under 80% AMI:",null,null,null,{"$f":"+W41","v":0},{"$f":"IF(F41=0,0,+F52/F41)","v":0}]
[null,"Units Not AMI Restricted",null,null,null,{"$f":"+X41","v":0},{"$f":"IF(F41=0,0,+F53/F41)","v":0}]
[null,"LIHTC 'Income Average'",null,null,null,null,{"$f":"+Y42","v":0},null,"(weighted average of income limits for LIHTC units)"]
[null,"Staff Units",null,null,{"$f":"+AC41","v":0},{"$f":"+H41","v":0},{"$f":"IF(F41=0,0,+F55/F41)","v":0}]
[null,"Residential Units",null,null,{"$f":"+E41-E55","v":0},{"$f":"+F41-F55","v":0},{"$f":"IF(F41=0,0,+F56/F41)","v":0}]
[]
[]
[{"$f":"\"The applicant selected the following set-aside option: \"&'3. Funding Characteristics'!H26","v":"The applicant selected the following set-aside option: Missing"}]
[]
["* Rent is after subtracting the utility allowance; that is, this is the rent the project will collect."]
[]
[null,null,1,null,2,3,4]
[null,"Unit Mix Summary","0 BR","1 BR","2 BR","3 BR","4 BR",null,"Total"]
[null,{"$f":"+Controls!A146","v":"20% AMI"},{"$f":"SUMIFS($F$9:$F$40,$K$9:$K$40,B65,$C$9:$C$40,$C$63)","v":0},{"$f":"SUMIFS($F$9:$F$40,$K$9:$K$40,B65,$C$9:$C$40,$D$63)","v":0},{"$f":"SUMIFS($F$9:$F$40,$K$9:$K$40,B65,$C$9:$C$40,$E$63)","v":0},{"$f":"SUMIFS($F$9:$F$40,$K$9:$K$40,B65,$C$9:$C$40,$F$63)","v":0},{"$f":"SUMIFS($F$9:$F$40,$K$9:$K$40,B65,$C$9:$C$40,$G$63)","v":0},null,{"$f":"SUM(C65:G65)","v":0}]
[null,{"$f":"+Controls!A147","v":"30% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A148","v":"40% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A149","v":"50% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A150","v":"60% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A151","v":"70% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A152","v":"80% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A145","v":"120% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A153","v":"Not AMI Restricted"},0,0,0,0,0,null,0]
[null,"Total Units",{"$f":"+AU41","v":0},{"$f":"+AV41","v":0},{"$f":"+AW41","v":0},{"$f":"+AX41","v":0},{"$f":"+AY41","v":0},null,{"$f":"+AU43","v":0}]
[]
[null,"PSH Units",{"$f":"SUMIFS(F9:F40,J9:J40,\"Yes\",C9:C40,C63)","v":0},{"$f":"SUMIFS(F9:F40,J9:J40,\"Yes\",C9:C40,D63)","v":0},{"$f":"SUMIFS(F9:F40,J9:J40,\"Yes\",C9:C40,E63)","v":0},{"$f":"SUMIFS(F9:F40,J9:J40,\"Yes\",C9:C40,F63)","v":0},{"$f":"SUMIFS(F9:F40,J9:J40,\"Yes\",C9:C40,G63)","v":0},null,{"$f":"SUM(C76:G76)","v":0}]

{"sheet":"5. Development Costs","index":7,"n_rows":352,"n_cols":15,"rows_kept":352,"cut":false,"hidden":false,"merged":[[338,1,338,4],[339,1,339,4],[340,1,340,4],[276,3,276,6],[328,1,328,4],[329,1,329,5],[332,1,332,5],[333,1,333,5],[335,1,335,4],[336,1,336,4],[237,1,237,5],[240,1,240,5],[337,1,337,4],[158,1,158,4],[180,1,180,5],[216,11,216,14],[3,0,3,6],[8,1,8,3],[137,1,137,5],[155,1,155,5]]}
[]
[]
[{"$f":"'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Development Costs"]
[]
[{"$f":"'3. Funding Characteristics'!A419+1","v":20},"Detail of Development Costs"]
[null,{"$f":"\"Note -- see Section \"&A148&\" for calculation of acquisition (4%) basis and construction (9%) basis.\"","v":"Note -- see Section 22 for calculation of acquisition (4%) basis and construction (9%) basis."}]
[{"$f":"A8+0.01","v":20.010000000000002},"Acquisition",null,{"$f":"SUM(C11:C15)","v":0}]
[{"$f":"A10+0.01","v":20.020000000000003},"Building Acquisition",0]
[{"$f":"A11+0.01","v":20.030000000000005},"Land Acquisition (value of donated land)",0]
[{"$f":"A12+0.01","v":20.040000000000006},"Land Acquisition (other)",0]
[{"$f":"A13+0.01","v":20.050000000000008},"Acquisition Fee",0]
[]
[{"$f":"A14+0.01","v":20.060000000000009},"Construction Contract: Building Costs",null,{"$f":"SUM(C17:C24)","v":0}]
[{"$f":"A16+0.01","v":20.070000000000011},"Appliances",0]
[{"$f":"A17+0.01","v":20.080000000000013},"Community Facilities",{"$f":"+'3. Funding Characteristics'!H232","v":0},{"$f":"\"See Section \"&'3. Funding Characteristics'!A231","v":"See Section 13.25"}]
[20.090000000000014,"Community Service Facilities",{"$f":"+'3. Funding Characteristics'!H240","v":0},{"$f":"\"See Section \"&'3. Funding Characteristics'!A238","v":"See Section 13.31"}]
[{"$f":"A19+0.01","v":20.100000000000016},"Residential Buildings - New Construction",0]
[20.110000000000017,"Residential Buildings - Rehabilitation",0]
[20.120000000000019,"Lead-based paint controls or abatement",0]
[20.13000000000002,"Costs to Operate Self-Owned Equipment",{"$f":"+'3. Funding Characteristics'!H208","v":0},{"$f":"\"See Section \"&'3. Funding Characteristics'!A204","v":"See Section 13.01"}]
[]
[{"$f":"A23+0.01","v":20.140000000000022},"Construction Contract: Site Work",null,{"$f":"SUM(C26:C34)","v":0}]
[{"$f":"A25+0.01","v":20.150000000000023},"Demolition Cost",0]
[20.160000000000025,"Earth Work",0]
[20.170000000000027,"Lawn/Plantings",0]
[20.180000000000028,"Off Site Work",0]
[20.19000000000003,"Roads/Walks",0]
[20.200000000000031,"Site Utilities",0]
[20.210000000000033,"Unusual Site Conditions"]
[20.220000000000034,"Extraordinary Site Costs",{"$f":"+'3. Funding Characteristics'!H230","v":0},{"$f":"\"See Section \"&'3. Funding Characteristics'!A229","v":"See Section 13.23"}]
[]
[{"$f":"A33+0.01","v":20.230000000000036},"Construction Contract: Other Costs",null,{"$f":"SUM(C36:C48)","v":0}]
[{"$f":"A35+0.01","v":20.240000000000038},"Bond Premium Paid by Contractor",0]
[20.250000000000039,"General Requirements",0,null,{"$f":"IF(K336>0,\"GR is \"&TEXT(K336,\"#,##0\")&\" above the limit\",\"\")","v":""}]
[20.260000000000041,"Costs to Lease Self-Owned Equipment",{"$f":"+'3. Funding Characteristics'!H207","v":0},{"$f":"\"See Section \"&'3. Funding Characteristics'!A204","v":"See Section 13.01"}]
[20.270000000000042,"Builder's Overhead",0,null,{"$f":"IF(K337>0,\"BO is \"&TEXT(K337,\"#,##0\")&\" above the limit\",\"\")","v":""}]
[20.280000000000044,"Builder's Profit",0,null,{"$f":"IF(K338>0,\"BP is \"&TEXT(K338,\"#,##0\")&\" above the limit\",\"\")","v":""}]
[20.290000000000045,"Construction Manager's Fee",{"$f":"+'3. Funding Characteristics'!H216","v":0},{"$f":"\"See Section \"&'3. Funding Characteristics'!A215","v":"See Section 13.11"}]
[20.300000000000047,"Builder's Risk Insurance",0]
[20.310000000000048,"Builder's Liability Insurance",0]
[20.32000000000005,"Worker's Compensation Insurance",0]
[20.330000000000052,"Other:  ",0]
[20.340000000000053,"Other:  ",0]
[20.350000000000055,"Other:  ",0]
[20.360000000000056,{"$f":"IF(K341>0,B341,\"\")","v":""}]
[20.370000000000058,"Hard Costs Outside Construction Contract",null,{"$f":"SUM(C52:C55)","v":0}]
[20.380000000000059,"Bond Premium Paid by Taxpayer"]
[20.390000000000061]
[20.400000000000063,"Other Hard Cost (describe):"]
[20.410000000000064,"Other Hard Cost (describe):"]
[20.420000000000066,"Other Hard Cost (describe):"]
[]
[{"$f":"A54+0.01","v":20.430000000000067},"Construction Contingency",null,{"$f":"+C57","v":0}]
[{"$f":"A56+0.01","v":20.440000000000069},"Construction Hard Cost Contingency",0,null,{"$f":"IF(ROUND(C58,4)>10%,\"Contingency is above the 10% limit\",\"\")","v":""}]
[{"$f":"A57+0.01","v":20.45000000000007},"Construction Hard Cost Contingency %",{"$f":"IF(C248=0,0,+C57/C248)","v":0}]
[]
[{"$f":"A58+0.01","v":20.460000000000072},"Construction Interim Costs",null,{"$f":"SUM(C61:C73)","v":0}]
[{"$f":"A60+0.01","v":20.470000000000073},"Bridge Loan Fees",0]
[20.480000000000075,"Bridge Loan Legal Fees",0]
[20.490000000000077,"Building Permits/Fees",0]
[20.500000000000078,"Construction Credit Enhancement",0]
[20.51000000000008,"Construction Financing Fees",0]
[20.520000000000081,"Construction Hazard Insurance",0]
[20.530000000000083,"Construction Interest",0]
[20.540000000000084,"Construction Legal Fees",0]
[20.550000000000086,"Construction Liability Insurance",0]
[20.560000000000088,"Construction Loan Points",0]
[20.570000000000089,"Construction Title and Recording",0]
[20.580000000000091,"Other Construction Finance Fees",0]
[]
[{"$f":"A72+0.01","v":20.590000000000092},"Permanent Financing Costs",null,{"$f":"SUM(C75:C82)","v":0}]
[{"$f":"A74+0.01","v":20.600000000000094},"Permanent Credit Enhancement",0]
[20.610000000000095,"Permanent Financing Fees",0]
[20.620000000000097,"Permanent Legal Fee",0]
[20.630000000000098,"Permanent Loan Points",0]
[20.6400000000001,"Permanent Title and Recording",0]
[20.650000000000102,"Other (describe):",0]
[20.660000000000103,"Other (describe):",0]
[]
[{"$f":"A81+0.01","v":20.670000000000105},"LHC Risk-Sharing Fees (if applicable)",null,{"$f":"SUM(C84:C88)","v":0}]
[{"$f":"A83+0.01","v":20.680000000000106},"Application Fee (3,000)",0]
[{"$f":"A84+0.01","v":20.690000000000108},"Commitment Fee (3% of loan amount)",0]
[{"$f":"A85+0.01","v":20.700000000000109},"Upfront MIP (.5% of loan amount)",0]
[{"$f":"A86+0.01","v":20.710000000000111},"Closing Fee (5,000)",0]
[]
[{"$f":"A87+0.01","v":20.720000000000113},"Professional Fees",null,{"$f":"SUM(C90:C93)","v":0}]
[{"$f":"A89+0.01","v":20.730000000000114},"Accounting Fees",0]
[{"$f":"A90+0.01","v":20.740000000000116},"Architect Fees",0,null,{"$f":"IF(K339>0,\"Arch. Is \"&TEXT(K339,\"#,##0\")&\" above the limit\",\"\")","v":""}]
[{"$f":"A91+0.01","v":20.750000000000117},"Engineering Fees",0]
[]
[{"$f":"A92+0.01","v":20.760000000000119},"Reserves",null,{"$f":"SUM(C95:C102)","v":0}]
[{"$f":"A94+0.01","v":20.77000000000012},"Escrows",0]
[20.780000000000122,"Operating Deficit Reserve",0,null,{"$f":"IF(C96<K96,\"Op. Rsv. must be at least \"&TEXT(K96,\"#,##0\"),\"\")","v":""},null,null,null,null,null,{"$f":"+'7. Revenues and Expenses'!C84/2","v":0},"LHC Minimum Operating Reserve"]
[20.790000000000123,"Rent Up Reserves",0]
[20.800000000000125,"Replacement Reserve Deposit",0]
[20.810000000000127,"Other:",0]
[20.820000000000128,"Other:",0]
[20.83000000000013,"Other:",0]
[]
[{"$f":"A101+0.01","v":20.840000000000131},"Syndication Costs",null,{"$f":"SUM(C104:C107)","v":0}]
[{"$f":"A103+0.01","v":20.850000000000133},"Syndication Legal Fees",0]
[{"$f":"A104+0.01","v":20.860000000000134},"Syndication Organization Expenses",0]
[{"$f":"A105+0.01","v":20.870000000000136},"Other Syndication Expenses",0]
[]
[{"$f":"A106+0.01","v":20.880000000000138},"Other Soft Costs",null,{"$f":"SUM(C109:C129)","v":0}]
[{"$f":"A108+0.01","v":20.890000000000139},"Relocation Expenses",0]
[20.900000000000141,"Appraisal",0]
[20.910000000000142,"Market Study",0]
[20.920000000000144,"Environmental Study",0]
[20.930000000000145,"Environmental Review ",0]
[20.940000000000147,"Lead-Based Paint Assessment and Testing",0]
[20.950000000000149,"Survey",0]
[20.96000000000015,"Physical Capital Needs Assessment",0]
[20.970000000000152,"Marketing",0]
[20.980000000000153,"Property Taxes",0]
[24.1,"Cost Certification",0]
[{"$f":"A119+0.001","v":24.101000000000003},"Asset Management Fee",0]
[{"$f":"A120+0.001","v":24.102000000000004},"Left blank intentionally",0]
[24.103000000000005,"LHC Tax Credit Application Fee",0]
[24.104000000000006,"LHC Tax Credit Reservation Fee (5%)",0]
[24.105000000000008,"Left blank intentionally",0]
[24.106000000000009,"Non-LHC Tax Credit Fees",0]
[24.10700000000001,"Other:  ",0]
[24.108000000000011,"Other:  ",0]
[24.109000000000012,"Other:  ",0]
[]
[{"$f":"A128+0.001","v":24.110000000000014},"Developer's Fee",null,{"$f":"SUM(C131:C136)","v":0},{"$f":"IF('3. Funding Characteristics'!H13=\"Yes\",\"\",IFERROR(IF(#REF!>0,\"Dev Fee is \"&TEXT(#REF!,\"#,##0\")&\" above the limit\",\"\"),\"Primary Development Type is missing in Project Description\"))","v":"Primary Development Type is missing in Project Description"}]
[{"$f":"A130+0.001","v":24.111000000000015},"Consulting Fee",0]
[{"$f":"A131+0.001","v":24.112000000000016},"Fees paid to CHDOs",0]
[{"$f":"A132+0.001","v":24.113000000000017},"Fees paid to nonprofits",0]
[{"$f":"A133+0.001","v":24.114000000000019},"Developer Fee  ",0]
[{"$f":"A134+0.001","v":24.11500000000002},"Other developer fee",0]
[]
[{"$f":"A135+0.001","v":24.116000000000021},"TOTAL DEVELOPMENT COSTS",null,{"$f":"SUM(D9:D136)","v":0}]
[{"$f":"A137+0.001","v":24.117000000000022},"Comment on Development Costs"]
[]
[{"$f":"A8+1","v":21},"Do Sources and Uses Balance?"]
[{"$f":"A140+0.01","v":21.01},{"$f":"\"Total Permanent Sources of Funds (\"&'3. Funding Characteristics'!A184&\")\"","v":"Total Permanent Sources of Funds (12)"},null,{"$f":"+'3. Funding Characteristics'!H198","v":0}]
[]
[{"$f":"A141+0.01","v":21.020000000000003},"Total Development Costs",null,{"$f":"+D137","v":0}]
[]
[{"$f":"A143+0.01","v":21.030000000000005},"Total Sources Minus TDC",null,{"$f":"+D141-D143","v":0}]
[{"$f":"A145+0.01","v":21.040000000000006},{"$f":"IF(ROUND(D145,0)=0,\"\",\"Sources and Uses are out of Balance:\"&IF(D145<0,\" Sources Too Low\",\" Excess Sources\"))","v":""}]
[]
[{"$f":"A140+1","v":22},"Acquisition Basis and Construction Basis (Applicable only to LIHTC)"]
[{"$f":"A148+0.01","v":22.01},"Calculation of Adjusted Acquisition Basis"]
[{"$f":"A149+0.01","v":22.020000000000003},"Building Acquisition",{"$f":"+C11","v":0}]
[22.030000000000005,"Adjustment (explain)",0]
[22.040000000000006,"Adjustment (explain)",0]
[22.050000000000008,"Adjustment (explain)",0]
[]
[{"$f":"A153+0.01","v":22.060000000000009},"Adjusted Acquisition Basis",{"$f":"SUM(C150:C154)","v":0}]
[22.070000000000011,"Comment on Acquisition Basis"]
[]
[{"$f":"A156+0.01","v":22.080000000000013},"Calculation of Adjusted Construction Basis"]
[22.090000000000014,"The computation below subtracts amounts that LHC understands are generally excluded from construction basis.  If your advisors conclude that any of the formula deductions are inappropriate for your transaction, use one of the Adjustment rows to add back amounts as appropriate.  Also use the Adjustment rows to exclude other amounts as appropriate for your transaction.  "]
[]
[{"$f":"A159+0.01","v":22.100000000000016},"Total Development Cost",{"$f":"+D137","v":0}]
[22.110000000000017,"Subtract Adjusted Acquisition Basis",{"$f":"+-C155","v":0}]
[22.120000000000019,"Subtract Land Cost",{"$f":"+-C12-C13","v":0}]
[22.13000000000002,"Subtract the out-of-basis portion of:"]
[22.140000000000022,"Community Facilities",{"$f":"-'3. Funding Characteristics'!H234","v":0}]
[22.150000000000023,"Community Service Facilities",{"$f":"+-'3. Funding Characteristics'!H242","v":0}]
[{"$f":"A166+0.01","v":22.160000000000025},"Subtract Permanent Financing Costs",{"$f":"+-D74","v":0}]
[22.170000000000027,"Subtract Reserves",{"$f":"+-D94","v":0}]
[22.180000000000028,"Subtract Syndication Costs",{"$f":"+-D103","v":0}]
[22.19000000000003,"Subtract LHC Fees",{"$f":"+-C121-C122-C123-C124","v":0}]
[22.200000000000031,"Subtract Federal Grants ",{"$f":"+-'3. Funding Characteristics'!H199","v":0},{"$f":"\"See Section \"&'3. Funding Characteristics'!A184","v":"See Section 12"}]
[{"$f":"A171+0.01","v":22.210000000000033},"Subtract issuance costs for tax-exempt bonds",{"$f":"IF('3. Funding Characteristics'!H10=\"Yes\",'3. Funding Characteristics'!H18,0)","v":0},{"$f":"\"See Funding Characteristics \"&TEXT('3. Funding Characteristics'!A10,\"0.00\")","v":"See Funding Characteristics 10.02"}]
[22.220000000000034,"Adjustment (explain)",0]
[22.230000000000036,"Adjustment (explain)",0]
[22.240000000000038,"Adjustment (explain)",0]
[22.250000000000039,"Adjustment (explain)",0]
[22.260000000000041,"Adjustment (explain)",0]
[22.270000000000042,"Adjustment (explain)",0]
[]
[{"$f":"A178+0.01","v":22.280000000000044},"Adjusted Construction Basis",{"$f":"SUM(C161:C178)","v":0}]
[22.290000000000045,"Comment on Construction Basis"]
[]
[{"$f":"A148+1","v":23},"Total Development Cost Summary"]
[{"$f":"A183+0.01","v":23.01},"USES OF FUNDS / TOTAL DEVELOPMENT COST","TOTAL"]
[{"$f":"A184+0.01","v":23.020000000000003},"Building Acquisition",{"$f":"+C11","v":0},{"$f":"IF(K185=0,0,C185/K185)","v":0},"per unit",null,null,null,null,null,{"$f":"+'4. Unit Mix and Rents'!F41","v":0},"total units"]
[23.030000000000005,"Land Acquisition",{"$f":"+D10-C11","v":0},{"$f":"IF(K185=0,0,C186/K185)","v":0},"per unit"]
[23.040000000000006,"Construction Contract: New Construction ",{"$f":"+C20","v":0},{"$f":"IF(K185=0,0,C187/K185)","v":0},"per unit"]
[23.050000000000008,"Construction Contract: Rehab",{"$f":"+C21","v":0},{"$f":"IF(K185=0,0,C188/K185)","v":0},"per unit"]
[23.060000000000009,"Other Construction Contract Building Costs",{"$f":"+D16-C188-C187","v":0},{"$f":"IF(K185=0,0,C189/K185)","v":0},"per unit"]
[23.070000000000011,"Construction Contract: Site Work",{"$f":"+D25","v":0},{"$f":"IF(K185=0,0,C190/K185)","v":0},"per unit"]
[23.080000000000013,"General Requirements",{"$f":"+C37","v":0},{"$f":"IF(K185=0,0,C191/K185)","v":0},"per unit"]
[23.090000000000014,"Builder's Overhead",{"$f":"+C39","v":0},{"$f":"IF(K185=0,0,C192/K185)","v":0},"per unit"]
[23.100000000000016,"Builder's Profit",{"$f":"+C40","v":0},{"$f":"IF(K185=0,0,C193/K185)","v":0},"per unit"]
[23.110000000000017,"Other Construction Contract Costs",{"$f":"+D35-C193-C192-C191","v":0},{"$f":"IF(K185=0,0,C194/K185)","v":0},"per unit"]
[23.120000000000019,"Hard Costs Outside Construction Contract",{"$f":"+D49","v":0},{"$f":"IF(K185=0,0,C195/K185)","v":0},"per unit"]
[23.13000000000002,"Construction Hard Cost Contingency",{"$f":"+D56","v":0},{"$f":"IF(K185=0,0,C196/K185)","v":0},"per unit"]
[23.140000000000022,"Total Construction Interim Costs",{"$f":"+D60","v":0},{"$f":"IF(K185=0,0,C197/K185)","v":0},"per unit"]
[23.150000000000023,"Total Permanent Financing Costs",{"$f":"+D74","v":0},{"$f":"IF(K185=0,0,C198/K185)","v":0},"per unit"]
[23.160000000000025,"Total LHC Risk-Sharing Fees",{"$f":"+D83","v":0},{"$f":"IF(K185=0,0,C199/K185)","v":0},"per unit"]
[23.170000000000027,"Total Professional Fees",{"$f":"+D89","v":0},{"$f":"IF(K185=0,0,C200/K185)","v":0},"per unit"]
[23.180000000000028,"Escrows",{"$f":"+C95","v":0},{"$f":"IF(K185=0,0,C201/K185)","v":0},"per unit"]
[23.19000000000003,"Operating Deficit Reserve",0,{"$f":"IF(K185=0,0,C202/K185)","v":0},"per unit"]
[23.200000000000031,"Rent Up Reserves",0,{"$f":"IF(K185=0,0,C203/K185)","v":0},"per unit"]
[23.210000000000033,"Replacement Reserve Deposit IDRR",0,{"$f":"IF(K185=0,0,C204/K185)","v":0},"per unit"]
[23.220000000000034,"Other:",0,{"$f":"IF(K185=0,0,C205/K185)","v":0},"per unit"]
[23.230000000000036,"Other:",0,{"$f":"IF(K185=0,0,C206/K185)","v":0},"per unit"]
[23.240000000000038,"Other:",0,{"$f":"IF(K185=0,0,C207/K185)","v":0},"per unit"]
[23.250000000000039,"Total Syndication Costs",{"$f":"+D103","v":0},{"$f":"IF(K185=0,0,C208/K185)","v":0},"per unit"]
[23.260000000000041,"Total Other Soft Costs",{"$f":"+D108","v":0},{"$f":"IF(K185=0,0,C209/K185)","v":0},"per unit"]
[23.270000000000042,"Developer Fee",{"$f":"+C134","v":0},{"$f":"IF(K185=0,0,C210/K185)","v":0},"per unit"]
[23.280000000000044,"Other Developer's Fee",{"$f":"+D130-C210","v":0},{"$f":"IF(K185=0,0,C211/K185)","v":0},"per unit"]
[]
[{"$f":"A211+0.01","v":23.290000000000045},"Total Development Cost (Total Uses of Funds)",{"$f":"SUM(C185:C212)","v":0},{"$f":"IF(K185=0,0,C213/K185)","v":0},"per unit",null,null,null,null,null,{"$f":"+D137-C213","v":0}]
[]
[{"$f":"A183+1","v":24},"HUD TDC Per Unit Limit"]
[{"$f":"A215+0.01","v":24.01},"Parish",{"$f":"'2. Project Description'!E54","v":0}]
[{"$f":"A216+0.01","v":24.020000000000003},"Louisiana Cost Area for TDC Limit Purposes",{"$f":"+L217","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(C216,Parishes!A10:V73,22,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"A217+0.01","v":24.030000000000005},"Primary Building Type",{"$f":"+'2. Project Description'!H62","v":"Missing"},null,null,"Maximum"]
[{"$f":"A218+0.01","v":24.040000000000006},"Building Type for TDC Limit Purposes",{"$f":"VLOOKUP(C218,Controls!A50:B57,2,FALSE)","v":"Walkup"},null,"TDC / Unit","TDC      ",null,null,null,null,null,{"$f":"TRIM(C217&\" \"&C219)","v":{"$error":"#N/A"}}]
[]
[{"$f":"A219+0.01","v":24.050000000000008},"0 BR Units",{"$f":"+'4. Unit Mix and Rents'!AU41","v":0},"units",{"$f":"VLOOKUP(L219,'HUD TDC Data'!C8:J35,L221,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C221*E221","v":{"$error":"#N/A"}},null,null,null,null,null,2]
[{"$f":"A221+0.01","v":24.060000000000009},"1 BR Units",{"$f":"+'4. Unit Mix and Rents'!AV41","v":0},"units",{"$f":"VLOOKUP(L219,'HUD TDC Data'!C8:J35,L222,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C222*E222","v":{"$error":"#N/A"}},null,null,null,null,null,3]
[{"$f":"A222+0.01","v":24.070000000000011},"2 BR Units",{"$f":"+'4. Unit Mix and Rents'!AW41","v":0},"units",{"$f":"VLOOKUP(L219,'HUD TDC Data'!C8:J35,L223,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C223*E223","v":{"$error":"#N/A"}},null,null,null,null,null,4]
[{"$f":"A223+0.01","v":24.080000000000013},"3 BR Units",{"$f":"+'4. Unit Mix and Rents'!AX41","v":0},"units",{"$f":"VLOOKUP(L219,'HUD TDC Data'!C8:J35,L224,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C224*E224","v":{"$error":"#N/A"}},null,null,null,null,null,5]
[{"$f":"A224+0.01","v":24.090000000000014},"4 BR Units",{"$f":"+'4. Unit Mix and Rents'!AY41","v":0},"units",{"$f":"VLOOKUP(L219,'HUD TDC Data'!C8:J35,L225,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C225*E225","v":{"$error":"#N/A"}},null,null,null,null,null,6]
[]
[{"$f":"A225+0.01","v":24.100000000000016},"Total",{"$f":"SUM(C221:C225)","v":0},"units",{"$f":"IF(C227=0,0,+F227/C227)","v":0},{"$f":"SUM(F218:F226)","v":{"$error":"#N/A"}},"= Maximum TDC Limit",null,null,null,{"$f":"+F236+-F231","v":0}," Adjusted TDC, adding back Extraordinary Site Costs"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K227>F227,\"Yes\",\"No\")","v":{"$error":"#N/A"}}," Above the limit, when ESC added back?"]
[{"$f":"A227+0.01","v":24.110000000000017},"Compare to Estimated TDC",null,null,null,null,null,null,null,null,{"$f":"IF(F237>1,\"Yes\",\"No\")","v":{"$error":"#N/A"}}," Above the limit, after subtracting ESC?"]
[{"$f":"A229+0.01","v":24.120000000000019},"Total Development Cost (above)",null,null,null,{"$f":"+C213","v":0},null,null,null,null,{"$f":"IF(AND(K228=\"Yes\",K229=\"No\"),\"Yes\",\"No\")","v":{"$error":"#N/A"}}," Extraordinary Site Costs needed, to be below TDC Max?"]
[24.13000000000002,"Subtract Extraordinary Site Costs",null,null,null,{"$f":"+-'3. Funding Characteristics'!H230","v":0}]
[24.140000000000022,"Subtract Community Facilities Costs",null,null,null,{"$f":"+-'3. Funding Characteristics'!H232","v":0}]
[24.150000000000023,"Subtract Community Service Facility Costs",null,null,null,{"$f":"+-'3. Funding Characteristics'!H240","v":0}]
[{"$f":"A233+0.01","v":24.160000000000025},"Subtract Reserves",null,null,null,{"$f":"+-D94","v":0}]
[]
[{"$f":"A234+0.01","v":24.170000000000027},"Adjusted TDC",null,null,null,{"$f":"SUM(F229:F235)","v":0}]
[{"$f":"A236+0.01","v":24.180000000000028},"Adjusted TDC as % of Maximum TDC Limit",null,null,null,{"$f":"IF(F227=0,0,+F236/F227)","v":{"$error":"#N/A"}}]
[{"$f":"A237+0.01","v":24.19000000000003},"Comment on TDC Limits"]
[]
[{"$f":"A215+1","v":25},"Fee Limit Computations"]
[{"$f":"A240+0.01","v":25.01},"The Builder Profit Fee Base as defined includes hard costs and does not include compensation to the general contractor. The construction contingency amount is not included in the formula below, because the definition is clear that only actual hard costs contribute toward the Builder Profit Fee Base.  The actual Builder Profit Fee Base will be determined in the post-construction-completion Subsidy Layering Review, based on the cost certification.  The computation below is solely for the purpose of determining builder compensation limits at the time of application."]
[]
[{"$f":"A241+0.01","v":25.020000000000003},"Calculate the 'Builder Profit Fee Base'"]
[]
[{"$f":"A243+0.01","v":25.030000000000005},"Total Construction Contract: Building Costs",{"$f":"+D16","v":0}]
[{"$f":"A245+0.01","v":25.040000000000006},"Total Construction Contract: Site Work",{"$f":"+D25","v":0}]
[25.050000000000008,"Total Construction Contract: Other Costs",{"$f":"+D35","v":0}]
[25.060000000000009,"Subtotal: Construction Contract",{"$f":"SUM(C244:C247)","v":0}]
[25.070000000000011,"Minus Proposed General Requirements",{"$f":"+-C37","v":0}]
[25.080000000000013,"Minus Proposed General Overhead",{"$f":"+-C39","v":0}]
[25.090000000000014,"Minus Proposed Builder Fee / Profit",{"$f":"+-C40","v":0}]
[]
[{"$f":"A251+0.01","v":25.100000000000016},"Equals Builder Profit Fee Base",{"$f":"SUM(C248:C252)","v":0}]
[]
[{"$f":"A253+0.01","v":25.110000000000017},"General Requirements"]
[{"$f":"A255+0.01","v":25.120000000000019},"Builder Profit Fee Base",{"$f":"+C253","v":0}]
[{"$f":"A256+0.01","v":25.13000000000002},{"$f":"\"Allowable \"&B255","v":"Allowable General Requirements"},{"$f":"ROUND(C256*D257,0)","v":0},0.06]
[{"$f":"A257+0.01","v":25.140000000000022},{"$f":"\"Proposed \"&B255","v":"Proposed General Requirements"},{"$f":"-C249","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(C258-C257,0)","v":0}]
[null,{"$f":"IF(K258>0,\"Proposed amount is \"&TEXT(K258,\"#,##0\")&\" above the limit\",IF(K258<0,\"Proposed amount is \"&TEXT(-K258,\"#,##0\")&\" below the limit\",\"\"))","v":""}]
[{"$f":"A258+0.01","v":25.150000000000023},"General Overhead"]
[{"$f":"A260+0.01","v":25.160000000000025},"Builder Profit Fee Base",{"$f":"+C253","v":0}]
[{"$f":"A261+0.01","v":25.170000000000027},{"$f":"\"Allowable \"&B260","v":"Allowable General Overhead"},{"$f":"ROUND(C261*D262,0)","v":0},0.02]
[{"$f":"A262+0.01","v":25.180000000000028},{"$f":"\"Proposed \"&B260","v":"Proposed General Overhead"},{"$f":"+-C250","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(C263-C262,0)","v":0}]
[null,{"$f":"IF(K263>0,\"Proposed amount is \"&TEXT(K263,\"#,##0\")&\" above the limit\",IF(K263<0,\"Proposed amount is \"&TEXT(-K263,\"#,##0\")&\" below the limit\",\"\"))","v":""}]
[{"$f":"A263+0.01","v":25.19000000000003},"Builder Fee / Profit"]
[{"$f":"A265+0.01","v":25.200000000000031},"Builder Profit Fee Base",{"$f":"+C253","v":0}]
[{"$f":"A266+0.01","v":25.210000000000033},{"$f":"\"Allowable \"&B265","v":"Allowable Builder Fee / Profit"},{"$f":"ROUND(C266*D267,0)","v":0},0.06]
[{"$f":"A267+0.01","v":25.220000000000034},{"$f":"\"Proposed \"&B265","v":"Proposed Builder Fee / Profit"},{"$f":"+-C251","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(C268-C267,0)","v":0}]
[null,{"$f":"IF(K268>0,\"Proposed amount is \"&TEXT(K268,\"#,##0\")&\" above the limit\",IF(K268<0,\"Proposed amount is \"&TEXT(-K268,\"#,##0\")&\" below the limit\",\"\"))","v":""}]
[null,"Calculate the Developer Fee Base",null,null,null,null,"Glossary",null,null,{"$f":"+J265+0.01","v":0.01}]
[null,"Proposed Total Development Cost",{"$f":"+D137","v":0}]
[null,"Subtract Proposed Total Acquisition Cost",{"$f":"+-D10","v":0}]
[null,"Subtract Lease Payments (Self-Owned Equip.)",{"$f":"+-C38","v":0}]
[null,"Subtract Payments to Related Parties",{"$f":"+-'3. Funding Characteristics'!H226","v":0}]
[null,"Subtract Proposed Total Developer's Fee",{"$f":"+-D130","v":0}]
[null,"Subtract Excess Costs",{"$f":"+-#REF!","v":{"$error":"#REF!"}}]
[null,"Subtract Reserves*",{"$f":"+-SUM(C202:C207)","v":0},"* LHC's position is that reserves are not 'development costs' unless expended for a development cost prior to the placed in service date."]
[null,"Equals Developer Fee Base",{"$f":"SUM(C270:C277)","v":{"$error":"#REF!"}}]
[]
[null,"Calculate the Acquisition Cost Base",null,null,null,null,"Glossary",null,null,{"$f":"+J270+0.01","v":0.02}]
[null,"Proposed Total Acquisition Cost",{"$f":"+D10","v":0}]
[null,"Subtract Acquisition Fee",{"$f":"+-C14","v":0}]
[]
[null,"Equals Acquisition Cost Base",{"$f":"SUM(C280:C283)","v":0}]
[]
[{"$f":"A268+0.01","v":25.230000000000036},"Calculate the Developer Fee Limit"]
[{"$f":"A286+0.01","v":25.240000000000038}]
[25.250000000000039,"Total units in project",{"$f":"+'4. Unit Mix and Rents'!F41","v":0}]
[25.260000000000041,"Project qualifies for what % of Dev. Fee Base?",{"$f":"IF(OR('2. Project Description'!#REF!=\"Yes\",'2. Project Description'!#REF!=\"Yes\"),M289,K289)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,0.15,"Standard",0.18,"NP/CHDO"]
[25.270000000000042]
[25.280000000000044,{"$f":"\"Project qualifies for \"&TEXT(K294,\"0%\")&\" of Acq. Cost Base?\"","v":"Project qualifies for 8% of Acq. Cost Base?"},{"$f":"IF('2. Project Description'!#REF!=\"Yes\",\"Yes\",\"No\")","v":{"$error":"#REF!"}}]
[25.290000000000045]
[25.300000000000047,{"$f":"TEXT(C289,\"0.0%\")&\" of Developer Fee Base\"","v":{"$error":"#REF!"}},{"$f":"ROUND(C278*C289,0)","v":{"$error":"#REF!"}}]
[25.310000000000048,{"$f":"TEXT(K294,\"0.0%\")&\" of Acq. Cost Base\"","v":"8.0% of Acq. Cost Base"},{"$f":"IF(C291=\"Yes\",ROUND(C284*K294,0),0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,0.08]
[25.32000000000005,{"$f":"TEXT(K295,\"0.0%\")&\" of Acq. Cost Base\"","v":"5.0% of Acq. Cost Base"},{"$f":"IF(C291<>\"Yes\",ROUND(C284*K295,0),0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,0.05]
[{"$f":"A286+0.01","v":25.240000000000038},"Excess Syndication Costs",{"$f":"+-C319","v":0},null,null,null,null,null,null,{"$f":"UPPER('3. Funding Characteristics'!H10)","v":"MISSING"},{"$f":"IF('2. Project Description'!H61=\"Acquisition & Rehab\",\"YES\",\"NO\")","v":"NO"},{"$f":"IF('2. Project Description'!H61=\"New Construction\",\"YES\",\"NO\")","v":"NO"}]
[null,null,null,null,null,null,null,null,null,"Bond","Rehab","New",{"$f":"UPPER('2. Project Description'!H70)","v":"MISSING"},{"$f":"IF(M297=\"NO\",\"YES\",\"NO\")","v":"NO"}]
[{"$f":"A296+0.01","v":25.250000000000039},"Developer Fee Limit",{"$f":"IF(J296=\"YES\",J298,IF(AND(K296=\"YES\",M297=\"YES\"),M300,IF(AND(L296=\"YES\",M297=\"YES\"),M301,IF(AND(K296=\"YES\",N297=\"YES\"),N300,IF(AND(L296=\"YES\",N297=\"YES\"),N301,0)))))","v":0},null,null,null,null,null,null,{"$f":"IF('3. Funding Characteristics'!H10=\"Yes\",IF(K296=\"YES\",K298,L298),0)","v":0},{"$f":"IF(K296=\"YES\",SUM(C187:C194)*35%,0)","v":0},{"$f":"IF('2. Project Description'!H61=\"New Construction\",C288*35000,0)","v":0},"Rural","Metro"]
[{"$f":"A298+0.01","v":25.260000000000041},"Proposed Total Developer's Fee",{"$f":"+D130","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(C299-C298,0)","v":0},null,2000000,2500000]
[null,null,null,null,null,null,null,null,null,null,null,"Rehab",{"$f":"IF(IF(M297=\"YES\",K298,0)>M299,M299,IF(M297=\"YES\",K298,0))","v":0},{"$f":"IF(IF(N297=\"YES\",K298,0)>N299,N299,IF(N297=\"YES\",K298,0))","v":0}]
[{"$f":"A299+0.01","v":25.270000000000042},"Calculate the Architect Fee Limit",null,null,null,null,null,null,null,null,null,"New",{"$f":"IF(IF(M297=\"YES\",L298,0)>M299,M299,IF(M297=\"YES\",L298,0))","v":0},{"$f":"IF(IF(N297=\"YES\",L298,0)>N299,N299,IF(N297=\"YES\",L298,0))","v":0}]
[{"$f":"A301+0.01","v":25.280000000000044},{"$f":"TEXT(K302,\"0.0%\")&\" of Construction Contract\"","v":"7.0% of Construction Contract"},{"$f":"ROUND(C248*K302,0)","v":0},null,null,null,null,null,null,null,7.0000000000000007E-2]
[{"$f":"A302+0.01","v":25.290000000000045},"Proposed Architect Fee",{"$f":"+C91","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(C303-C302,0)","v":0}]
[]
[{"$f":"A303+0.01","v":25.300000000000047},"Calculate Excess Syndication Costs"]
[{"$f":"A305+0.01","v":25.310000000000048},"At this point, fill out the Syndication worksheet.  Information from that worksheet is needed to complete this section."]
[{"$f":"A306+0.01","v":25.32000000000005},"Syndication Costs Paid by Syndicator",{"$f":"+Syndication!J30","v":0},"Syndication Certification Line I.G"]
[{"$f":"A307+0.01","v":25.330000000000052},"Syndication Costs in TDC",{"$f":"+D103","v":0}]
[]
[{"$f":"A308+0.01","v":25.340000000000053},"Total Syndication Costs",{"$f":"SUM(C306:C309)","v":0}]
[]
[{"$f":"A310+0.01","v":25.350000000000055},"Syndication Placement Type",{"$f":"+Syndication!M170","v":"Private"},"See Syndication Certification"]
[{"$f":"A312+0.01","v":25.360000000000056},"Gross Equity",{"$f":"+Syndication!J26","v":0},"Syndication Certification Line I.E"]
[{"$f":"A313+0.01","v":25.370000000000058},{"$f":"TEXT(K314,\"0.0%\")&\" of Gross Equity (Private Placement)\"","v":"10.0% of Gross Equity (Private Placement)"},{"$f":"IF(C312=\"Private\",ROUND(C313*K314,0),0)","v":0},null,null,null,null,null,null,null,0.1]
[{"$f":"A314+0.01","v":25.380000000000059},{"$f":"TEXT(K315,\"0.0%\")&\" of Gross Equity (Public Placement)\"","v":"15.0% of Gross Equity (Public Placement)"},{"$f":"IF(C312<>\"Private\",ROUND(C313*K315,0),0)","v":0},null,null,null,null,null,null,null,0.15]
[]
[{"$f":"A315+0.01","v":25.390000000000061},"Syndication Cost Limit",{"$f":"+C315+C314","v":0}]
[{"$f":"A317+0.01","v":25.400000000000063},"Total Syndication Costs",{"$f":"+C310","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(C318-C317,0)","v":0}]
[{"$f":"A318+0.01","v":25.410000000000064},"Excess Syndication Costs",{"$f":"IF(AND(C318>0,C318>C317),C318-C317,0)","v":0}]
[{"$f":"A319+0.01","v":25.420000000000066},{"$f":"IF(C319=0,\"\",\"The excess syndication costs will be treated as developer fee per QAP Section \"&G305)","v":""}]
[]
[{"$f":"A320+0.01","v":25.430000000000067},"Test Subcontractor Limits"]
[{"$f":"A322+0.01","v":25.440000000000069},{"$f":"+'3. Funding Characteristics'!B212:F212","v":0},{"$f":"+'3. Funding Characteristics'!H212","v":0},{"$f":"TEXT(K323,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,null,{"$f":"IF(C248=0,0,+C323/C248)","v":0}]
[{"$f":"A323+0.01","v":25.45000000000007},{"$f":"+'3. Funding Characteristics'!B213:F213","v":0},{"$f":"+'3. Funding Characteristics'!H213","v":0},{"$f":"TEXT(K324,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,null,{"$f":"IF(C248=0,0,+C324/C248)","v":0}]
[{"$f":"A324+0.01","v":25.460000000000072},{"$f":"+'3. Funding Characteristics'!B214:F214","v":0},{"$f":"+'3. Funding Characteristics'!H214","v":0},{"$f":"TEXT(K325,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,null,{"$f":"IF(C248=0,0,+C325/C248)","v":0}]
[]
[{"$f":"A325+0.01","v":25.470000000000073},"Total for Top Three",{"$f":"SUM(C323:C326)","v":0},{"$f":"TEXT(K327,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,null,{"$f":"IF(C248=0,0,+C327/C248)","v":0}]
[]
[{"$f":"A327+0.01","v":25.480000000000075}]
[{"$f":"A329+0.01","v":25.490000000000077},"Comments"]
[]
[{"$f":"A240+1","v":26},"Fee Limit Violations"]
[26.01,"The QAP defines individual limits for various fee and profit items. For purposes of your application, each proposed fee or profit must be below the applicable limit. ",null,null,null,null,null,null,null,{"$f":"'3. Funding Characteristics'!H10","v":"Missing"},"Transaction includes tax-exempt bond financing?"]
[26.02,{"$f":"IF(AND(J333=\"Yes\",J334=\"Yes\"),\"This is a Bond Financed 4% transaction; this software assumes that the developer fee limit does not apply.\",\"The developer fee limit applies to this transaction.\")","v":"The developer fee limit applies to this transaction."},null,null,null,null,null,null,null,{"$f":"'3. Funding Characteristics'!H13","v":"Missing"},"Transaction includes 4% LIHTCs?"]
[]
[26.03,{"$f":"IF(K336>0,\"The proposed \"&L336&\" amount is \"&TEXT(K336,\"#,##0\")&\" above the limit.\",\"\")","v":""},null,null,null,{"$f":"IF(K336>0,\"See Section \"&O336,\"\")","v":""},null,null,null,null,{"$f":"+K258","v":0},"General Requirements",null,null,{"$f":"+J255","v":0}]
[26.04,{"$f":"IF(K337>0,\"The proposed \"&L337&\" amount is \"&TEXT(K337,\"#,##0\")&\" above the limit.\",\"\")","v":""},null,null,null,"",null,null,null,null,{"$f":"+K263","v":0},"General Overhead",null,null,{"$f":"+J260","v":0}]
[26.05,{"$f":"IF(K338>0,\"The proposed \"&L338&\" amount is \"&TEXT(K338,\"#,##0\")&\" above the limit.\",\"\")","v":""},null,null,null,"",null,null,null,null,{"$f":"+K268","v":0},"Builder Fee / Profit",null,null,{"$f":"+J265","v":0}]
[26.06,{"$f":"IF(K339>0,\"The proposed \"&L339&\" amount is \"&TEXT(K339,\"#,##0\")&\" above the limit.\",\"\")","v":""},null,null,null,"",null,null,null,null,{"$f":"+K303","v":0},"Architect Fee",null,null,{"$f":"+J301","v":0}]
[26.07,{"$f":"IF(K340>0,\"The proposed \"&L340&\" amount is \"&TEXT(K340,\"#,##0\")&\" above the limit.\",\"\")","v":""},null,null,null,"",null,null,null,null,{"$f":"+K318","v":0},"Syndication Cost",null,null,{"$f":"+J305","v":0}]
[null,{"$f":"+B329","v":0},null,null,null,"",null,null,null,null,{"$f":"IF(B329=\"\",0,1)","v":0},null,null,null,{"$f":"+J322","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+J332","v":0},"Last Section on this worksheet"]

{"sheet":"6. Basis Calculation","index":8,"n_rows":57,"n_cols":21,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,5,3,6],[4,5,4,6]]}
[]
[]
[{"$f":"'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "},null,null,null,null,"Boost for Construction Basis",null,0]
["COMPLETED ONLY IF LIHTC ARE INVOLVED IN THE PROJECT",null,null,null,null,"Boost for Acquisition Basis",null,0]
["Basis Calculation",null,null,{"$f":"IF(C9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(D9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(E9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(F9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(G9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(H9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(I9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(J9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(K9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(L9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(M9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(N9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(O9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(P9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(Q9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(R9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(S9<'3. Funding Characteristics'!H249,1,0)","v":0},{"$f":"IF(T9<'3. Funding Characteristics'!H249,1,0)","v":0}]
[null,{"$f":"IF(K57=0,\"\",\"Note -- there are error conditions; see the Notes at the end of this worksheet\")","v":""}]
[null,null,"Total","Configuration",{"$f":"IF(E6=1,\"Configuration\",\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,"BUILDING CONFIGURATION",{"$f":"+'3. Funding Characteristics'!H249","v":0},1,{"$f":"IF(E6=1,+D9+1,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF('3. Funding Characteristics'!H23=0,\"THIS SECTION IS NOT REQUIRED BECAUSE THERE ARE NO TAX CREDITS REQUESTED\",\"\")","v":"THIS SECTION IS NOT REQUIRED BECAUSE THERE ARE NO TAX CREDITS REQUESTED"}]
[null,"Number of Buildings with Configuration",{"$f":"SUM(D11:U11)","v":0}]
[]
[{"$f":"+'3. Funding Characteristics'!H264+'3. Funding Characteristics'!H265","v":0},"Floor Area of Residential Units + Staff Units",{"$f":"SUMPRODUCT(D13:U13,D11:U11)","v":0}]
[{"$f":"+A16-A13-A15","v":0},"Other (Common Areas, …)",{"$f":"SUMPRODUCT(D14:U14,D11:U11)","v":0}]
[{"$f":"'3. Funding Characteristics'!H268","v":0},"Other (Comml)",{"$f":"SUMPRODUCT(D15:U15,D12:U12)","v":0}]
[{"$f":"+'3. Funding Characteristics'!H270","v":0},"Per Building Total Area",{"$f":"SUMPRODUCT(D16:U16,D11:U11)","v":0},{"$f":"SUM(D13:D14)","v":0},{"$f":"IF(E6=1,SUM(E13:E14),\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[{"$f":"+'4. Unit Mix and Rents'!G41","v":0},"Number of  LIHTC Units",{"$f":"SUMPRODUCT(D18:U18,D11:U11)","v":0},null,null,null,"","","","",""]
[{"$f":"+'4. Unit Mix and Rents'!F56","v":0},"Number of  Residential Units",{"$f":"SUMPRODUCT(D19:U19,D11:U11)","v":0},null,null,null,"","","","",""]
[null,"Applicable Fraction by Units",null,{"$f":"IF(D19=0,0,+D18/D19)","v":0},{"$f":"IF(E6=1,IF(E19=0,0,E18/E19),\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[{"$f":"+'4. Unit Mix and Rents'!E45","v":0},"Sqft of LIHTC Units ",{"$f":"SUMPRODUCT(D22:U22,D11:U11)","v":0}]
[{"$f":"+'4. Unit Mix and Rents'!E56","v":0},"Total Sqft of Residential Units",{"$f":"SUMPRODUCT(D23:U23,D11:U11)","v":0}]
[null,"Applicable Fraction by Sqft",null,{"$f":"IF(D23=0,0,+D22/D23)","v":0},{"$f":"IF(E6=1,IF(E23=0,0,E22/E23),\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"BASIS CALCULATION"]
[]
[{"$f":"+'5. Development Costs'!C180","v":0},"Adjusted Construction Basis",{"$f":"SUMPRODUCT(D28:U28,D11:U11)","v":0},{"$f":"IF(C16=0,0,ROUND((D16/C16)*'5. Development Costs'!C180,0))","v":0},{"$f":"IF(E6=1,ROUND((E16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(F6=1,ROUND((F16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(G6=1,ROUND((G16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(H6=1,ROUND((H16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(I6=1,ROUND((I16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(J6=1,ROUND((J16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(K6=1,ROUND((K16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(L6=1,ROUND((L16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(M6=1,ROUND((M16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(N6=1,ROUND((N16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(O6=1,ROUND((O16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(P6=1,ROUND((P16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(Q6=1,ROUND((Q16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(R6=1,ROUND((R16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(S6=1,ROUND((S16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(T6=1,ROUND((T16/C16)*'5. Development Costs'!C180,0),0)","v":0},{"$f":"IF(U6=1,ROUND((U16/C16)*'5. Development Costs'!C180,0),0)","v":0}]
[{"$f":"+'5. Development Costs'!C155","v":0},"Adjusted Acquisition Basis",{"$f":"SUMPRODUCT(D29:U29,D11:U11)","v":0},{"$f":"IF(C16=0,0,ROUND((D13/C16)*'5. Development Costs'!C155,0))","v":0},{"$f":"IF(E6=1,ROUND((E13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(F6=1,ROUND((F13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(G6=1,ROUND((G13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(H6=1,ROUND((H13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(I6=1,ROUND((I13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(J6=1,ROUND((J13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(K6=1,ROUND((K13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(L6=1,ROUND((L13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(M6=1,ROUND((M13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(N6=1,ROUND((N13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(O6=1,ROUND((O13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(P6=1,ROUND((P13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(Q6=1,ROUND((Q13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(R6=1,ROUND((R13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(S6=1,ROUND((S13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(T6=1,ROUND((T13/C16)*'5. Development Costs'!C155,0),0)","v":0},{"$f":"IF(U6=1,ROUND((U13/C16)*'5. Development Costs'!C155,0),0)","v":0}]
[]
[{"$f":"+H4+1","v":1},"Construction Basis After Boost",{"$f":"SUMPRODUCT(D31:U31,D11:U11)","v":0},{"$f":"+D28*A31","v":0},{"$f":"IF(E6=1,+E28*A31,\"\")","v":""},{"$f":"IF(F6=1,+F28*A31,\"\")","v":""},{"$f":"IF(G6=1,+G28*A31,\"\")","v":""},{"$f":"IF(H6=1,+H28*A31,\"\")","v":""},{"$f":"IF(I6=1,+I28*A31,\"\")","v":""},{"$f":"IF(J6=1,+J28*A31,\"\")","v":""},{"$f":"IF(K6=1,+K28*A31,\"\")","v":""},{"$f":"IF(L6=1,+L28*A31,\"\")","v":""},{"$f":"IF(M6=1,+M28*A31,\"\")","v":""},{"$f":"IF(N6=1,+N28*A31,\"\")","v":""},{"$f":"IF(O6=1,+O28*A31,\"\")","v":""},{"$f":"IF(P6=1,+P28*A31,\"\")","v":""},{"$f":"IF(Q6=1,+Q28*A31,\"\")","v":""},{"$f":"IF(R6=1,+R28*A31,\"\")","v":""},{"$f":"IF(S6=1,+S28*A31,\"\")","v":""},{"$f":"IF(T6=1,+T28*A31,\"\")","v":""},{"$f":"IF(U6=1,+U28*A31,\"\")","v":""}]
[{"$f":"+H5+1","v":1},"Acquisition Basis After Boost",{"$f":"SUMPRODUCT(D32:U32,D11:U11)","v":0},{"$f":"+D29*A32","v":0},{"$f":"IF(E6=1,+E29*A32,\"\")","v":""},{"$f":"IF(F6=1,+F29*A32,\"\")","v":""},{"$f":"IF(G6=1,+G29*A32,\"\")","v":""},{"$f":"IF(H6=1,+H29*A32,\"\")","v":""},{"$f":"IF(I6=1,+I29*A32,\"\")","v":""},{"$f":"IF(J6=1,+J29*A32,\"\")","v":""},{"$f":"IF(K6=1,+K29*A32,\"\")","v":""},{"$f":"IF(L6=1,+L29*A32,\"\")","v":""},{"$f":"IF(M6=1,+M29*A32,\"\")","v":""},{"$f":"IF(N6=1,+N29*A32,\"\")","v":""},{"$f":"IF(O6=1,+O29*A32,\"\")","v":""},{"$f":"IF(P6=1,+P29*A32,\"\")","v":""},{"$f":"IF(Q6=1,+Q29*A32,\"\")","v":""},{"$f":"IF(R6=1,+R29*A32,\"\")","v":""},{"$f":"IF(S6=1,+S29*A32,\"\")","v":""},{"$f":"IF(T6=1,+T29*A32,\"\")","v":""},{"$f":"IF(U6=1,+U29*A32,\"\")","v":""}]
[]
[null,"Applicable Fraction ",{"$f":"IF(C31=0,0,+C36/C31)","v":0},{"$f":"MIN(D24,D20)","v":0},{"$f":"IF(E6=1,MIN(E24,E20),\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"Unadjusted Qualified Construction Basis",{"$f":"SUMPRODUCT(D36:U36,D11:U11)","v":0},{"$f":"+D34*D31","v":0},{"$f":"IF(E6=1,+E34*E31,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,"Unadjusted Qualified Acquisition. Basis ",{"$f":"SUMPRODUCT(D37:U37,D11:U11)","v":0},{"$f":"+D34*D32","v":0},{"$f":"IF(E6=1,E34*E32,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"Homeless Basis Adjustment (Construction)*",{"$f":"SUMPRODUCT(D39:U39,D11:U11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Homeless Basis Adjustment (Acquisition)*",{"$f":"SUMPRODUCT(D40:U40,D11:U11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Qualified Construction Basis",{"$f":"SUMPRODUCT(D42:U42,D11:U11)","v":0},{"$f":"+D39+D36","v":0},{"$f":"IF(E6=1,+E36+E39,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,"Qualified Acquisition Basis",{"$f":"SUMPRODUCT(D43:U43,D11:U11)","v":0},{"$f":"+D40+D37","v":0},{"$f":"IF(E6=1,+E37+E40,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"Construction Credit Percentage",{"$f":"IF('3. Funding Characteristics'!H22=\"Yes\",'3. Funding Characteristics'!H24,IF('3. Funding Characteristics'!H13=\"Yes\",'3. Funding Characteristics'!H15,0))","v":0}]
[null,"Acquisition Credit Percentage",{"$f":"IF('3. Funding Characteristics'!H22=\"Yes\",+'3. Funding Characteristics'!H25,IF('3. Funding Characteristics'!H13=\"Yes\",'3. Funding Characteristics'!H15,0))","v":0}]
[]
[]
[null,"Permitted Construction Credit",{"$f":"SUMPRODUCT(D49:U49,D11:U11)","v":0},{"$f":"+D42*C45","v":0},{"$f":"IF(E6=1,+E42*C45,\"\")","v":""},{"$f":"IF(F6=1,+F42*C45,\"\")","v":""},{"$f":"IF(G6=1,+G42*C45,\"\")","v":""},{"$f":"IF(H6=1,+H42*C45,\"\")","v":""},{"$f":"IF(I6=1,+I42*C45,\"\")","v":""},{"$f":"IF(J6=1,+J42*C45,\"\")","v":""},{"$f":"IF(K6=1,+K42*C45,\"\")","v":""},{"$f":"IF(L6=1,+L42*C45,\"\")","v":""},{"$f":"IF(M6=1,+M42*C45,\"\")","v":""},{"$f":"IF(N6=1,+N42*C45,\"\")","v":""},{"$f":"IF(O6=1,+O42*C45,\"\")","v":""},{"$f":"IF(P6=1,+P42*C45,\"\")","v":""},{"$f":"IF(Q6=1,+Q42*C45,\"\")","v":""},{"$f":"IF(R6=1,+R42*C45,\"\")","v":""},{"$f":"IF(S6=1,+S42*C45,\"\")","v":""},{"$f":"IF(T6=1,+T42*C45,\"\")","v":""},{"$f":"IF(U6=1,+U42*C45,\"\")","v":""}]
[null,"Permitted Acquisition Credi",{"$f":"SUMPRODUCT(D50:U50,D11:U11)","v":0},{"$f":"+D43*C46","v":0},{"$f":"IF(E6=1,+E43*C46,\"\")","v":""},{"$f":"IF(F6=1,+F43*C46,\"\")","v":""},{"$f":"IF(G6=1,+G43*C46,\"\")","v":""},{"$f":"IF(H6=1,+H43*C46,\"\")","v":""},{"$f":"IF(I6=1,+I43*C46,\"\")","v":""},{"$f":"IF(J6=1,+J43*C46,\"\")","v":""},{"$f":"IF(K6=1,+K43*C46,\"\")","v":""},{"$f":"IF(L6=1,+L43*C46,\"\")","v":""},{"$f":"IF(M6=1,+M43*C46,\"\")","v":""},{"$f":"IF(N6=1,+N43*C46,\"\")","v":""},{"$f":"IF(O6=1,+O43*C46,\"\")","v":""},{"$f":"IF(P6=1,+P43*C46,\"\")","v":""},{"$f":"IF(Q6=1,+Q43*C46,\"\")","v":""},{"$f":"IF(R6=1,+R43*C46,\"\")","v":""},{"$f":"IF(S6=1,+S43*C46,\"\")","v":""},{"$f":"IF(T6=1,+T43*C46,\"\")","v":""},{"$f":"IF(U6=1,+U43*C46,\"\")","v":""}]
[]
[null,"Maximum Permitted Credit for Project",{"$f":"+C50+C49","v":0}]
[null,"(Based on estimated development costs, without regard to Equity Gap limitation and without regard to maximum credits allowable in the selected pool)"]
[]
[null,"* Section 42(c)(1)(E) permits an upward adjustment to basis for buildings used at least in part \"to provide supportive services designed to assist [homeless] tenants in locating and retaiing permanent housing\"."]
[]
[null,"Error checks:"]

{"sheet":"7. Revenues and Expenses","index":9,"n_rows":102,"n_cols":11,"rows_kept":102,"cut":false,"hidden":false,"merged":[[101,1,101,2],[3,0,3,4],[81,1,81,4],[81,10,81,18],[84,1,84,4],[86,1,86,4],[88,1,88,4],[23,1,23,4],[91,1,91,4]]}
[]
[]
[{"$f":"'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Revenues and Expenses, For First Stabilized Year After Lease-Up"]
[]
[{"$f":"'5. Development Costs'!A332+1","v":27},"Revenues for First Stabilized Year"]
[{"$f":"A8+0.01","v":27.01},"Gross Potential Rents (excluding utilities)",{"$f":"+'4. Unit Mix and Rents'!L41*12","v":0}]
[{"$f":"A9+0.01","v":27.020000000000003},"Interest Income",0]
[{"$f":"A10+0.01","v":27.030000000000005},"Laundry Income",0]
[27.040000000000006,"Parking Income",0]
[27.050000000000008,"Tenant Charges (e.g. late fees)",0]
[27.060000000000009,"Operating Subsidies:"]
[27.070000000000011,"Other (identify)",0]
[27.080000000000013,"Other (identify)",0]
[27.090000000000014,"Other (identify)",0]
[27.100000000000016,"Other Revenue:"]
[27.110000000000017,"Other (identify)",0]
[27.120000000000019,"Other (identify)",0]
[27.13000000000002,"Other (identify)",0]
[]
[{"$f":"A21+0.01","v":27.140000000000022},"Total Revenue Before Rent Loss",{"$f":"SUM(C9:C22)","v":0}]
[{"$f":"A23+0.01","v":27.150000000000023},"Comment regarding Revenues"]
[]
[{"$f":"A8+1","v":28},"Must-Pay Operating Expenses for First Stabilized Year"]
[{"$f":"A26+0.01","v":28.01},"Administrative Expenses:",{"$f":"SUM(C28:C47)","v":0},{"$f":"IF('4. Unit Mix and Rents'!F41=0,0,C27/'4. Unit Mix and Rents'!F41)","v":0},"PUPA"]
["28.01.01","Accounting Services",0]
["28.01.02","Administrative Rent Free Unit(s)",0]
["28.01.03","Bad Debt",0]
["28.01.04","Rent Concessions",0]
["28.01.05","Advertising ",0]
["28.01.06","LHC Compliance Monitoring Fee",{"$f":"+'3. Funding Characteristics'!H460","v":0}]
["28.01.07","Compliance Fees (Other)",0]
["28.01.08","LHC Asset Management Fee",0]
["28.01.09","Asset Management Fee (Other)",0]
["28.01.10","Legal Auditing",0]
["28.01.11","Management Fee",0]
["28.01.12","Manager(s) Salaries",0]
["28.01.13","Office Salaries",0]
["28.01.14","Office Supplies",0]
["28.01.15","Telephone",0]
["28.01.16","Supportive Services Expense",0]
["28.01.17","Other (identify)",0]
["28.01.18","Other (identify)",0]
["28.01.19","Other (identify)",0]
[]
[28.02,"Operating/Maintenance Expenses:",{"$f":"SUM(C49:C59)","v":0},{"$f":"IF('4. Unit Mix and Rents'!F41=0,0,C48/'4. Unit Mix and Rents'!F41)","v":0},"PUPA"]
["28.02.01","Elevator Maintenance/Contract",0]
["28.02.02","Exterminating Contract",0]
["28.02.03","Grounds Expense",0]
["28.02.04","Janitorial Services",0]
["28.02.05","Repairs/Maintenance",0]
["28.02.06","Security Payroll/Contract",0]
["28.02.07","Waste Collection",0]
["28.02.08","Other (identify)",0]
["28.02.09","Other (identify)",0]
["28.02.10","Other (identify)",0]
[]
[28.03,"Utilities Expenses:",{"$f":"SUM(C61:C68)","v":0},{"$f":"IF('4. Unit Mix and Rents'!F41=0,0,C60/'4. Unit Mix and Rents'!F41)","v":0},"PUPA"]
["28.03.01","Electricity",0]
["28.03.02","Gas",0]
["28.03.03","Sewer",0]
["28.03.04","Water",0]
["28.03.05","Other (identify):",0]
["28.03.06","Other (identify)",0]
["28.03.07","Other (identify)",0]
[]
[28.04,"Tax and Insurance Expenses:",{"$f":"SUM(C70:C78)","v":0},{"$f":"IF('4. Unit Mix and Rents'!F41=0,0,C69/'4. Unit Mix and Rents'!F41)","v":0},"PUPA"]
["28.04.01","Property Insurance",0]
["28.04.02","Other Insurance",0]
["28.04.03","Payroll Taxes",0]
["28.04.04","Real Estate Taxes",0]
["28.04.05","Workmen's Compensation",0]
["28.04.06","Other (identify):",0]
["28.04.07","Other (identify)",0]
["28.04.08","Other (identify)",0]
[]
[28.05,"Total Operating Expenses",{"$f":"+C69+C60+C48+C27","v":0},{"$f":"IF('4. Unit Mix and Rents'!F41=0,0,C79/'4. Unit Mix and Rents'!F41)","v":0},"PUPA"]
[]
[28.06,{"$f":"\"LHC Minimum Expenses\"","v":"LHC Minimum Expenses"},{"$f":"+D81*'4. Unit Mix and Rents'!F41","v":0},3600,"PUPA"]
[28.07,{"$f":"IF(C79<C81,K82,\"\")","v":""},null,null,null,null,null,null,null,null,"You have proposed total operating expenses that are below the minimum level specified in the QAP.  Either increase the operating expenses so they are at or above LHC's minimum, or your Checklist response must include a waiver request."]
[]
[28.08,"Use These Expenses for Underwriting",{"$f":"+C79","v":0},{"$f":"IF('4. Unit Mix and Rents'!F41=0,0,C84/'4. Unit Mix and Rents'!F41)","v":0},"PUPA"]
[28.09,{"$f":"IF(AND('2. Project Description'!H62=Controls!A52,'7. Revenues and Expenses'!C49=0),\"This is an elevator building; explain why no elevator maintenance was budgeted.\",\"\")","v":""}]
[]
[28.1,{"$f":"IF(C36>0,\"Asset Management Fees (Other) is generally not permitted as an ‘above the line’ operating expense, and may be structured to be paid only from the sponsor’s share of Surplus Cash—input any such fee at Section 45.01 below.\",IF(C35<>0,\"Include a full explanation of the proposed asset management fee(s) below.\",\"\"))","v":""}]
[]
[28.11,"Comment regarding Must-Pay Expenses"]
[]
[{"$f":"A26+1","v":29},"Contingent Operating Expenses"]
[{"$f":"A91+0.01","v":29.01},"Please explain below any operating expenses that are payable only if cash is available, and/or after certain other payments are made first from available cash flow. Please use the comment area below if additional explanation is needed."]
[]
[29.02,"Asset Management Fee",0,null,null,null,null,null,null,{"$f":"+C94+C36","v":0},"Total asset mgmt fee (must-pay + contingent)"]
[{"$f":"A94+0.01","v":29.03},"Investor Service Fee",0,null,null,null,null,null,null,5000,"Maximum allowable as operating expense (combination of must-pay + contingent)"]
[29.040000000000003,"Other (identify)",0,null,null,null,null,null,null,{"$f":"MIN(J95,J94)","v":0},"Allowable as operating expense for this transaction"]
[29.050000000000004,"Other (identify)",0,null,null,null,null,null,null,{"$f":"+J96-C36","v":0},"Allowable as contingent expense for this transaction"]
[29.060000000000006,"Other (identify)",0]
[29.070000000000007,"Other (identify)",0]
[29.080000000000009,"Other (identify)",0]
[]
[{"$f":"A100+0.01","v":29.090000000000011},"Comment regarding Contingent Expenses"]

{"sheet":"8. Proforma","index":10,"n_rows":52,"n_cols":42,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Pro Forma Cash Flows"]
[]
[9,null,null,null,null,null,null,{"$f":"+'4. Unit Mix and Rents'!F41","v":0},"Units"]
[null,null,1,{"$f":"+C9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[{"$f":"ROW(A10)-A8","v":1},null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
[{"$f":"ROW(A11)-A8","v":2}]
[{"$f":"ROW(A12)-A8","v":3},"Rent Loss %",{"$f":"+'3. Funding Characteristics'!H386","v":7.0000000000000007E-2},{"$f":"+'3. Funding Characteristics'!H386","v":7.0000000000000007E-2},{"$f":"+'3. Funding Characteristics'!H386","v":7.0000000000000007E-2},{"$f":"+'3. Funding Characteristics'!H388","v":7.0000000000000007E-2},{"$f":"+F12","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[{"$f":"ROW(A13)-A8","v":4}]
[{"$f":"ROW(A14)-A8","v":5},"Gross Rent Potential",{"$f":"+'7. Revenues and Expenses'!C9","v":0},{"$f":"ROUND(C14*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(D14*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(E14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(F14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(G14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(H14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(I14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(J14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(K14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(L14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(M14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(N14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(O14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(P14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Q14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(R14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(S14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(T14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(U14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(V14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(W14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(X14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Y14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Z14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AA14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AB14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AC14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AD14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AE14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AF14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AG14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AH14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AI14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AJ14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AK14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AL14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AM14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AN14*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AO14*(1+'3. Funding Characteristics'!H392),0)","v":0}]
[{"$f":"ROW(A15)-A8","v":6},"Rent Loss",{"$f":"-ROUND(C14*C12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A16)-A8","v":7},"Interest",{"$f":"+'7. Revenues and Expenses'!C10","v":0},{"$f":"ROUND(C16*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(D16*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(E16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(F16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(G16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(H16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(I16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(J16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(K16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(L16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(M16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(N16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(O16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(P16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Q16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(R16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(S16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(T16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(U16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(V16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(W16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(X16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Y16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Z16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AA16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AB16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AC16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AD16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AE16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AF16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AG16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AH16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AI16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AJ16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AK16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AL16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AM16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AN16*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AO16*(1+'3. Funding Characteristics'!H392),0)","v":0}]
[{"$f":"ROW(A17)-A8","v":8},"Laundry",{"$f":"+'7. Revenues and Expenses'!C11","v":0},{"$f":"ROUND(C17*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(D17*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(E17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(F17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(G17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(H17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(I17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(J17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(K17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(L17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(M17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(N17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(O17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(P17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Q17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(R17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(S17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(T17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(U17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(V17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(W17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(X17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Y17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Z17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AA17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AB17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AC17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AD17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AE17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AF17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AG17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AH17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AI17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AJ17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AK17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AL17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AM17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AN17*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AO17*(1+'3. Funding Characteristics'!H392),0)","v":0}]
[{"$f":"ROW(A18)-A8","v":9},"Parking",{"$f":"+'7. Revenues and Expenses'!C12","v":0},{"$f":"ROUND(C18*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(D18*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(E18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(F18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(G18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(H18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(I18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(J18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(K18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(L18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(M18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(N18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(O18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(P18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Q18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(R18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(S18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(T18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(U18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(V18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(W18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(X18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Y18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Z18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AA18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AB18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AC18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AD18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AE18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AF18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AG18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AH18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AI18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AJ18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AK18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AL18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AM18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AN18*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AO18*(1+'3. Funding Characteristics'!H392),0)","v":0}]
[{"$f":"ROW(A19)-A8","v":10},"Tenant Charges ",{"$f":"+'7. Revenues and Expenses'!C13","v":0},{"$f":"ROUND(C19*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(D19*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(E19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(F19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(G19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(H19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(I19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(J19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(K19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(L19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(M19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(N19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(O19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(P19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Q19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(R19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(S19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(T19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(U19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(V19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(W19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(X19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Y19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Z19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AA19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AB19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AC19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AD19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AE19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AF19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AG19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AH19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AI19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AJ19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AK19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AL19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AM19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AN19*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AO19*(1+'3. Funding Characteristics'!H392),0)","v":0}]
[{"$f":"ROW(A20)-A8","v":11},"Other",{"$f":"+'7. Revenues and Expenses'!C14+SUM('7. Revenues and Expenses'!C18:C22)","v":0},{"$f":"ROUND(C20*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(D20*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(E20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(F20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(G20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(H20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(I20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(J20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(K20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(L20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(M20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(N20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(O20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(P20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Q20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(R20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(S20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(T20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(U20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(V20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(W20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(X20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Y20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Z20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AA20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AB20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AC20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AD20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AE20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AF20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AG20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AH20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AI20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AJ20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AK20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AL20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AM20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AN20*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AO20*(1+'3. Funding Characteristics'!H392),0)","v":0}]
[{"$f":"ROW(A21)-A8","v":12},"Total Operating Subsidy",{"$f":"SUM('7. Revenues and Expenses'!C14:C18)","v":0},{"$f":"ROUND(C21*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(D21*(1+'3. Funding Characteristics'!H390),0)","v":0},{"$f":"ROUND(E21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(F21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(G21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(H21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(I21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(J21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(K21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(L21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(M21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(N21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(O21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(P21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Q21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(R21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(S21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(T21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(U21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(V21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(W21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(X21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Y21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(Z21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AA21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AB21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AC21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AD21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AE21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AF21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AG21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AH21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AI21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AJ21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AK21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AL21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AM21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AN21*(1+'3. Funding Characteristics'!H392),0)","v":0},{"$f":"ROUND(AO21*(1+'3. Funding Characteristics'!H392),0)","v":0}]
[{"$f":"ROW(A22)-A8","v":13}]
[{"$f":"ROW(A23)-A8","v":14},"Effective Gross Income",{"$f":"SUM(C13:C22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A24)-A8","v":15}]
[{"$f":"ROW(A25)-A8","v":16},"Property Management Fee",{"$f":"+'7. Revenues and Expenses'!C38","v":0},{"$f":"ROUND(C25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN25*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO25*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[{"$f":"ROW(A26)-A8","v":17},"LHC Compliance Monitoring Fee",{"$f":"+'7. Revenues and Expenses'!C33","v":0},{"$f":"ROUND(C26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN26*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO26*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[{"$f":"ROW(A27)-A8","v":18},"Asset Management Fee",{"$f":"+'7. Revenues and Expenses'!C35","v":0},{"$f":"ROUND(C27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN27*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO27*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[{"$f":"ROW(A28)-A8","v":19},"Other Administrative Expenses",{"$f":"'7. Revenues and Expenses'!C27-SUM('8. Proforma'!C24:C27)","v":0},{"$f":"ROUND(C28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN28*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO28*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[{"$f":"ROW(A29)-A8","v":20},"Operating & Maintenance Expenses",{"$f":"+'7. Revenues and Expenses'!C48","v":0},{"$f":"ROUND(C29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN29*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO29*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[{"$f":"ROW(A30)-A8","v":21},"Utilities Expenses",{"$f":"+'7. Revenues and Expenses'!C60","v":0},{"$f":"ROUND(C30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN30*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO30*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[{"$f":"ROW(A31)-A8","v":22},"Taxes & Insurance Expenses",{"$f":"+'7. Revenues and Expenses'!C84-SUM('8. Proforma'!C24:C30)","v":0},{"$f":"ROUND(C31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN31*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO31*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[{"$f":"ROW(A32)-A8","v":23}]
[{"$f":"ROW(A33)-A8","v":24},"Total Operating Expenses",{"$f":"SUM(C24:C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A34)-A8","v":25}]
[{"$f":"ROW(A35)-A8","v":26},"Replacement Reserve ADRR",{"$f":"+'3. Funding Characteristics'!H411","v":0},{"$f":"ROUND(C35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(D35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(E35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(F35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(G35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(H35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(I35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(J35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(K35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(L35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(M35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(N35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(O35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(P35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(Q35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(R35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(S35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(T35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(U35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(V35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(W35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(X35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(Y35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(Z35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AA35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AB35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AC35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AD35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AE35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AF35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AG35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AH35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AI35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AJ35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AK35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AL35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AM35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AN35*(1+'3. Funding Characteristics'!$H$398),0)","v":0},{"$f":"ROUND(AO35*(1+'3. Funding Characteristics'!$H$398),0)","v":0}]
[{"$f":"ROW(A36)-A8","v":27}]
[{"$f":"ROW(A37)-A8","v":28},"Net Operating Income",{"$f":"+C23-C33-C35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A38)-A8","v":29}]
[{"$f":"ROW(A39)-A8","v":30},"Must Pay Debt Service",{"$f":"+'3. Funding Characteristics'!H417","v":0},{"$f":"+C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A40)-A8","v":31},"Other"]
[{"$f":"ROW(A41)-A8","v":32}]
[{"$f":"ROW(A42)-A8","v":33},"Operating Cash Flow",{"$f":"C37-SUM(C38:C41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A43)-A8","v":34},"DSCR",{"$f":"IF(SUM(C39:C40)=0,0,C37/SUM(C39:C40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW(A44)-A8","v":35}]
[null,"Allowable Contingent A/M Fee",{"$f":"+'7. Revenues and Expenses'!J97","v":0},{"$f":"ROUND(C45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(D45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(E45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(F45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(G45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(H45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(I45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(J45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(K45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(L45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(M45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(N45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(O45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(P45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Q45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(R45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(S45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(T45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(U45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(V45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(W45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(X45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Y45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(Z45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AA45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AB45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AC45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AD45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AE45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AF45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AG45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AH45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AI45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AJ45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AK45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AL45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AM45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AN45*(1+'3. Funding Characteristics'!H396),0)","v":0},{"$f":"ROUND(AO45*(1+'3. Funding Characteristics'!H396),0)","v":0}]
[]
[null,"Surplus Cash",{"$f":"MAX(0,C42-C45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cumulative Surplus Cash",{"$f":"+C47","v":0},{"$f":"+C49+D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Through Year 15",{"$f":"+Q49","v":0}]
[null,"Through Year 35",{"$f":"+AK49","v":0}]
[null,"Through Year 40",{"$f":"+AP49","v":0}]

{"sheet":"Selection Criteria","index":11,"n_rows":2064,"n_cols":23,"rows_kept":2064,"cut":false,"hidden":true,"merged":[[103,3,104,3],[103,4,104,4],[105,1,105,2],[106,3,110,3],[51,3,53,3],[51,4,53,4],[54,1,54,2],[74,1,74,2],[81,3,85,3],[88,3,90,3],[88,4,90,4],[46,3,47,3],[46,4,47,4],[95,3,96,3],[95,4,96,4],[101,1,101,2],[20,3,25,3],[20,4,25,4],[29,3,30,3],[29,4,30,4],[30,1,30,2],[3,0,3,8],[5,3,5,4],[8,3,9,3],[8,4,9,4],[14,3,17,3],[14,4,17,4],[17,1,17,2]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"+'4. Unit Mix and Rents'!A4","v":" ( LA), "}]
["Selection Criteria: Points Claimed by Taxpayer / Applicant"]
[null,null,null,"Calculated",null,"Self-Score",null,null,null,null,null,"Max"]
["I.","TARGETED PROJECT TYPE",null,null,null,null,null,null,null,null,null,16]
["A.","De-Concentration Projects. (Only one selection allowed)"]
["i.","Project Diversity.",null,{"$f":"MAX(H9,H10)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF('4. Unit Mix and Rents'!G41=0,0,IF(M9>80%,0,IF($M$9<=60%,$L$9-2,IF($M$9<=70%,$L$9-1,IF($M$9<=80%,$L$9,3)))))","v":0},{"$f":"TEXT(M9,\"0.0%\")&\" Low Income Units in Project\"","v":"0.0% Low Income Units in Project"},null,null,5,{"$f":"+'4. Unit Mix and Rents'!G44","v":0},null,null,null,null,"Scoring updated for 2022 QAP"]
["ii.","Geographic Diversity.",null,null,null,0,null,{"$f":"IF(AND('2. Project Description'!#REF!=\"Yes\",'2. Project Description'!#REF!<99%),0,IF($M$10>=120%,$L$10,IF($M$10>=110%,$L$10-1,IF($M$10>=100%,$L$10-2,IF($M$10=100%,$L$10-2,0)*0))))","v":{"$error":"#REF!"}},{"$f":"\"Census tract median income is \"&TEXT(M10,\"0.0%\")&\" of MSA\"","v":"Census tract median income is 0.0% of MSA"},null,null,5,{"$f":"IFERROR(+'2. Project Description'!#REF!,0)","v":0},"of MSA",{"$f":"IFERROR(+'2. Project Description'!#REF!,0)","v":0},"of Parish",null,"Scoring updated for 2022 QAP"]
[null,null,{"$f":"IF(AND(D10>0,'2. Project Description'!#REF!=\"Yes\"),\"Note -- LHC review needed for Geographic Diversity; project lies in multiple census tracts\",\"\")","v":{"$error":"#REF!"}}]
[]
["B.","Community Redevelopment (select one. maximum 3 points allowed)"]
["i.","Redevelopment Project"]
[null,"a.     Distressed Property",null,{"$f":"MAX(H15:H18)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF(AND('2. Project Description'!#REF!=\"Yes\",'2. Project Description'!H66=\"Yes\",'2. Project Description'!H69=\"Yes\"),L15,0)","v":{"$error":"#REF!"}},null,null,null,3]
[null,"b.     Redevelopment Property",null,null,null,0,null,{"$f":"IF(AND('2. Project Description'!#REF!=\"Yes\",'2. Project Description'!H66=\"Yes\",'2. Project Description'!H69=\"Yes\"),L16,0)","v":{"$error":"#REF!"}},null,null,null,3]
[null,"c.     Owner Occupied / Plan of Action",null,null,null,0,null,{"$f":"IF(AND('2. Project Description'!#REF!=\"Yes\",'2. Project Description'!H66=\"Yes\",'2. Project Description'!H69=\"Yes\"),L17,0)","v":{"$error":"#REF!"}},null,null,null,3]
["ii","New Construction Project included in a Concerted Community Revitalization Plan",null,null,null,0,null,{"$f":"IF(AND(M30=\"Yes\",'2. Project Description'!H66=\"Yes\",'2. Project Description'!H69=\"Yes\"),L18,0)","v":{"$error":"#REF!"}},null,null,null,3]
[]
["C.","Rehabilitation & Preservation.",null,null,null,null,null,null,null,null,null,null,{"$f":"'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (any rehab?)"]
["i.a.","Existing LIHTC project",null,{"$f":"MAX(H21:H27)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF('2. Project Description'!H71=\"Yes\",L21,0)","v":0},null,null,null,7]
["i.b","Rehab of existing Federally Funded Project",null,null,null,0,null,{"$f":"IF(AND(H21=0,'2. Project Description'!H72=\"Yes\"),L22,0)","v":0},{"$f":"IF(AND(F22>0,COUNTIF(F21:F22,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,7]
["i.c","Rehab of existing non-historic residential building",null,null,null,0,null,{"$f":"IF(AND(SUM(H21:H22)=0,'2. Project Description'!#REF!=\"Yes\"),L23,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F23>0,COUNTIF(F21:F23,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,7]
["i.d","Blighted housing remediation and/or replacement",null,null,null,0,null,{"$f":"IF(AND(SUM(H21:H23)=0,'2. Project Description'!#REF!=\"Yes\"),L24,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F24>0,COUNTIF(F21:F24,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,7]
["i.e","Rehab Infill / Scattered Site",null,null,null,0,null,{"$f":"IF(AND(SUM(H21:H24)=0,'2. Project Description'!#REF!=\"Yes\"),L25,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F25>0,COUNTIF(F21:F25,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,7,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (infill?)",{"$f":"+'2. Project Description'!H59","v":"Missing"}," (single site?)"]
["i.f","Preservation of Residential Historic Property",null,null,null,0,null,{"$f":"IF(AND(SUM(H21:H25)=0,'2. Project Description'!#REF!=\"Yes\"),L26,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F26>0,COUNTIF(F21:F26,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,3]
["ii.","Existing Federally Funded with HAP Contract",null,{"$f":"IF(M27<>\"Yes\",0,L27)","v":{"$error":"#REF!"}},"points",0,null,null,null,null,null,1,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}},"(Existing FF with HAP)"]
[]
["D.","New Construction.",null,null,null,null,null,null,null,null,null,null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (any new const?)",null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}},"new const (by # of units)"]
["i.a.","New Construction",null,{"$f":"MAX(H30:H31)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF(AND(M30=\"Yes\",M25<>\"Yes\"),L30,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F30<>0,F31<>0),\"Only one selection allowed\",\"\")","v":""},null,null,7,{"$f":"IF(AND(M29=\"Yes\",P29>=50%),\"Yes\",\"No\")","v":{"$error":"#REF!"}}," (at least 50% new const by # units)"]
["i.b","New Construction Infill / Scattered Site (not eligible for points for community facility)",null,null,null,0,null,{"$f":"IF(AND(M30=\"Yes\",'2. Project Description'!#REF!=\"Yes\",H30=0),L31,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F30<>0,F31<>0),\"Only one selection allowed\",\"\")","v":""},null,null,7,null,null,null,null,null,null,"Scoring updated for 2022 QAP"]
["i.c","Homeownership Project",null,{"$f":"IF(AND(M30=\"Yes\",'2. Project Description'!#REF!=\"Yes\"),L32,0)","v":{"$error":"#REF!"}},"points",0,null,null,null,null,null,1]
[]
[null,"Total for Section I - Maximum 16 points",null,{"$f":"MIN(L34,M34)","v":{"$error":"#REF!"}},"points",{"$f":"SUM(F7:F33)","v":0},null,null,null,null,null,{"$f":"+L7","v":16},{"$f":"(MAX(D30,D21)+D9+D15+D27+D32)","v":{"$error":"#REF!"}},"Section I Total",null,null,null,null,"Scoring updated for 2022 QAP"]
[]
["II.","TARGETED POPULATION TYPE",null,null,null,null,null,null,null,null,null,6]
["A.i.","Special Needs Households:",null,{"$f":"IF('2. Project Description'!H118<>\"Yes\",0,IF(M37>=30%,L37,IF(M37>=20%,L37-1,IF(M37>=10%,L37-2,0))))","v":0},"points",0,null,{"$f":"TEXT(M37,\"0.0%\")&\" of Total Units in Project for Special Needs\"","v":"0.0% of Total Units in Project for Special Needs"},null,null,null,6,{"$f":"IF('2. Project Description'!H118<>\"Yes\",0,'2. Project Description'!#REF!)","v":0}]
[null,{"$f":"IF(D37=0,\"\",\"Population type(s):\")","v":""},{"$f":"IF(D37=0,\"\",'2. Project Description'!#REF!)","v":""}]
["A.ii.","Elderly Households:",null,{"$f":"IF(AND(D37=0,'2. Project Description'!#REF!=\"Yes\"),L39,0)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"TEXT(M39,\"0.0%\")&\" of Total Units in Project for Elderly\"","v":{"$error":"#REF!"}},null,null,null,6,{"$f":"IF('2. Project Description'!#REF!<>\"Yes\",0,1)","v":{"$error":"#REF!"}}]
[]
[null,"Total for Section II - Maximum 6 points",null,{"$f":"MAX(D37,D39)","v":{"$error":"#REF!"}},"points",{"$f":"SUM(F36:F40)","v":0},null,{"$f":"IF(AND(F37>0,F39>0),\"Cannot select both A and B\",\"\")","v":""},null,null,null,{"$f":"+L36","v":6}]
[]
["III.","PRIORITY DEVELOPMENT AREAS AND OTHER PREFERENCES",null,null,null,null,null,null,null,null,null,22]
["A.","Extended Affordability Agreement.",null,{"$f":"IF(AND('2. Project Description'!#REF!=\"Yes\",'2. Project Description'!#REF!=\"Yes\",'2. Project Description'!#REF!>0),'2. Project Description'!#REF!,0)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF(D44=0,\"No extended affordability\",'2. Project Description'!#REF!)","v":{"$error":"#REF!"}},null,null,null,7]
["B.","Increased Unit Affordability."]
["i.","Extremely Low Income Targeting."]
["    a.","Between 5% and 10% of units are non-PSH at 30% AMI or below.",null,{"$f":"MAX(H47:H48)","v":0},"points",0,null,{"$f":"IF(H48<>0,0,N47)","v":0},{"$f":"TEXT(M47,\"0.0%\")&\" of Total Units are non-PSH at 30% or below\"","v":"-5.0% of Total Units are non-PSH at 30% or below"},null,null,4,{"$f":"+'4. Unit Mix and Rents'!G47-5%","v":-0.05},{"$f":"IF(AND(M47>=5%,M47<10%),L47,0)","v":0}]
["    b.","Between 5% and 10% of units are PSH Units.",null,null,null,0,null,{"$f":"+N48","v":0},{"$f":"TEXT(M48,\"0.0%\")&\" of Total Units qualify as PSH Units\"","v":"-5.0% of Total Units qualify as PSH Units"},null,null,3,{"$f":"+'4. Unit Mix and Rents'!G46-5%","v":-0.05},{"$f":"IF(AND(M48>=5%,M48<10%),L48,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(F47>0,F48>0),\"Cannot select both a and b\",\"\")","v":""}]
["ii.","Very Low Income Targeting.",null,{"$f":"IF(M50>=35%,L50,IF(M50>=25%,L50-1,IF(M50>=20%,L50-2,0)))","v":0},"points",0,null,{"$f":"TEXT(M50,\"0.0%\")&\" of Total Units at between 31%-50% AMI\"","v":"0.0% of Total Units at between 31%-50% AMI"},null,null,null,5,{"$f":"+'4. Unit Mix and Rents'!G51","v":0}]
["C.","Governmental Priorities."]
["i.",{"$f":"IF(M52=\"\",\"Project Not Located in Difficult Development Area (DDA)\",\"Project Located in  Difficult Development Area (DDA) or\")","v":"Project Not Located in Difficult Development Area (DDA)"},null,{"$f":"MAX(H52:H54)","v":0},"points",0,null,{"$f":"IF(M53=\"CNI\",0,IF(M52=\"\",0,L52))","v":0},null,null,null,2,{"$f":"IF('2. Project Description'!H65=\"Yes\",\"DDA\",\"\")","v":""}]
[null,{"$f":"IF(M53=\"\",\"Project Not Located in Qualified Census Tract (QCT)\",\"Project Located in Qualified Census Tract (QCT) or\")","v":"Project Not Located in Qualified Census Tract (QCT)"},null,null,null,0,null,{"$f":"IF(M53=\"\",0,L53)","v":0},null,null,null,2,{"$f":"IF('2. Project Description'!H66=\"Yes\",\"QCT\",\"\")","v":""}]
[null,{"$f":"IF(M54=\"\",\"Project Not Located in Federally or State recognized Tribal Organization (RTO)\",\"Project Located in Federally or State recognized Tribal Organization (RTO)\")","v":"Project Not Located in Federally or State recognized Tribal Organization (RTO)"},null,null,null,0,null,{"$f":"IF(M54=\"\",0,L54)","v":0},null,null,null,2,{"$f":"IF('2. Project Description'!H67=\"Yes\",\"RTO\",\"\")","v":""},null,{"$f":"+'2. Project Description'!E54","v":0}]
["ii.","Located in a parish that (a) has not received an award of LIHTC within the last 20 years. Beauregard, Claiborne, Grant, La Salle, St. Charles, St. Helena, St. John the Baptist, Tensas",null,{"$f":"IF(OR(O54=\"Beauregard\",O54=\"Claiborne\",O54=\"Grant\",O54=\"LaSalle\",O54=\"St. Charles\",O54=\"St. Helena\",O54=\"St. John\",O54=\"Tensas\"),2,0)","v":0},"points",0,null,null,null,null,null,2]
["iii.c","Parish with cost-burdened renters above 53%",null,null,"points",0,null,{"$f":"TEXT(M56,\"0.0%\")&\" cost-burdened renters\"","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"VLOOKUP(O54,Parishes!A9:AD73,27,FALSE)","v":{"$error":"#N/A"}}]
["iii.c","Only one of the following:",null,null,null,null,null,{"$f":"IF(AND(F58>0,F59>0),\"Limited to 1 point in ii.d\",\"\")","v":""},null,null,null,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["iii.d","Parish with children under 5 in poverty above 32%",null,null,"points",0,null,{"$f":"TEXT(M58,\"0.0%\")&\" children under 5 in poverty\"","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"VLOOKUP(O54,Parishes!A9:AD73,29,FALSE)","v":{"$error":"#N/A"}}]
["iii.e","Parish with persons in poverty above 20%",null,null,"points",0,null,{"$f":"TEXT(M59,\"0.0%\")&\" persons in poverty\"","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"VLOOKUP(O54,Parishes!A9:AD73,28,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Scoring updated for 2022 QAP"]
["iii.f","Parish with Median Household Income at or below 46,000",null,null,"points",0,null,{"$f":"TEXT(M60,\"#,##0\")&\" Median Household Income\"","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"VLOOKUP(O54,Parishes!A9:AD73,30,FALSE)","v":{"$error":"#N/A"}}]
["D.","Additional Financial Support",null,{"$f":"IF(M61>=7%,L61,IF(M61>=4%,L61-1,IF(M61>=2%,L61-2,0)))","v":0},"points",0,null,{"$f":"TEXT(M61,\"0.0%\")&\" of TDC in Additional Financial Support\"","v":"0.0% of TDC in Additional Financial Support"},null,null,null,4,{"$f":"IF('2. Project Description'!H130=\"Yes\",'2. Project Description'!M132,0)","v":0}]
[]
[null,"Total for Section III - Maximum 22 points",null,{"$f":"MIN(L63,M63)","v":{"$error":"#REF!"}},"points",{"$f":"SUM(F43:F62)","v":0},null,null,null,null,null,{"$f":"+L43","v":22},{"$f":"SUM(D44:D61)","v":{"$error":"#REF!"}},"Section III Total"]
[]
["IV.","LOCATION CHARACTERISTICS",null,null,null,null,null,null,null,null,null,5]
["A.","Neighborhood Features."]
["i.","Points Gained.",null,{"$f":"MIN(M67,L67)","v":0},"points",0,null,null,null,null,null,5,{"$f":"+'2. Project Description'!M135","v":0}]
[null,{"$f":"IF(M68<0,\"Error -- there is a nearby negative neighborhood feature thas is prohibited under the QAP.\",\"\")","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"'2. Project Description'!#REF!","v":{"$error":"#REF!"}},"negative nhood feature"]
[]
[null,"Total for Section IV",null,{"$f":"SUM(D66:D69)","v":0},"points",{"$f":"SUM(F65:F69)","v":0},null,null,null,null,null,{"$f":"+L65","v":5}]
[]
["V.","PROJECT CHARACTERISTICS",null,null,null,null,null,null,null,null,null,42]
["A.","Community Facilities.",null,{"$f":"IF(AND(S73<>\"Yes\",P73=\"Yes\",M73=\"Yes\",V73=0),L73,0)","v":{"$error":"#REF!"}},"points",0,null,null,null,null,null,2,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (CF?)",null,{"$f":"+'2. Project Description'!H59","v":"Missing"}," (single site project?)",null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (H.O. project?)",null,{"$f":"+H31+F31+H25+F25","v":{"$error":"#REF!"}},"Points claimed for Infill / Scattered Site"]
["B.","Optional Amenities. *Provide architecture certification for the selected amenities."]
["i.","Washers and dryers are installed and maintained in each unit (no points will be offered for offering hookups only. Equipment must be new.)",null,{"$f":"IF('2. Project Description'!H149=\"Yes\",L75,0)","v":0},"points",0,null,null,null,null,null,2,{"$f":"+P79","v":{"$error":"#REF!"}},{"$f":"+Q79","v":" (Any rehab)"},null,null,null,null,"Scoring updated for 2022 QAP"]
["ii.","Diswashers maintained in each unit",null,{"$f":"IF('2. Project Description'!H150=\"Yes\",L76,0)","v":0},"point",0,null,null,null,null,null,1]
["iii.","Development Wi-Fi",null,{"$f":"IF('2. Project Description'!H151=\"Yes\",L77,0)","v":0},"point",0,null,null,null,null,null,1]
[null,"*Applicant must provide documentation in the application submission"]
["iv.","  Green Building *",null,{"$f":"IF('2. Project Description'!$H$148=\"Yes\",$L$79,0)","v":0},"points",0,null,{"$f":"IF('2. Project Description'!$H$148=\"Yes\",$B$79,\"\")","v":""},null,null,null,5,{"$f":"+'2. Project Description'!H148","v":"Missing"}," (Green Bldg)",null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (Any rehab)",null,"Scoring updated for 2022 QAP"]
["V.","  Universal Design *",null,{"$f":"IF('2. Project Description'!$H$152=\"Yes\",$L$80,0)","v":0},"points",0,null,{"$f":"IF('2. Project Description'!$H$152=\"Yes\",$B$80,\"\")","v":""},null,null,null,2,null,null,null,null,null,null,"Scoring updated for 2022 QAP"]
["C.","Project Amenities.",null,null,null,null,null,{"$f":"M81&\" Project Amenities claimed\"","v":"0 Project Amenities claimed"},null,null,null,2,{"$f":"+'2. Project Description'!M167","v":0}]
[null,"Playground",null,{"$f":"MIN(M81,L81)","v":0},"point",0,null,{"$f":"IF('2. Project Description'!H168=\"Yes\",L82,0)","v":0},null,null,null,1]
[null,"Computer Center (minimum 5 computers)",null,null,"point",0,null,{"$f":"IF('2. Project Description'!H169=\"Yes\",L83,0)","v":0},null,null,null,1]
[null,"Exercise Room (must have equipment)",null,null,"point",0,null,{"$f":"IF('2. Project Description'!H170=\"Yes\",L84,0)","v":0},null,null,null,1]
[null,"Picnic Area with Permanent Grill",null,null,"point",0,null,{"$f":"IF('2. Project Description'!H171=\"Yes\",L85,0)","v":0},null,null,null,1]
[null,"Courtyard with Seating",null,null,"point",0,null,{"$f":"IF('2. Project Description'!H172=\"Yes\",L86,0)","v":0},null,null,null,1]
["D.","Additional Accessible Units.",null,{"$f":"IF(M87>=20%,L87,IF(M87>=10%,L87-1,0))","v":{"$error":"#REF!"}},"points",0,null,{"$f":"+O87","v":0},"of total units are accessible",null,null,3,{"$f":"+'2. Project Description'!H175+'2. Project Description'!#REF!","v":{"$error":"#REF!"}},"provided",{"$f":"IF('4. Unit Mix and Rents'!F41=0,0,+M87/'4. Unit Mix and Rents'!F41)","v":0}]
["E.","On-Site Security.",null,null,null,null,null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}},null,null,null,1,{"$f":"SUM(H89:H91)","v":{"$error":"#REF!"}}]
["i.","  Security Cameras.",null,{"$f":"MAX(H89:H91)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",2,0)","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
[null,"  Security Gate.",null,null,null,0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",2,0)","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
[null,"  On Site Security Guard.",null,null,null,0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",2,0)","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.","Security cameras connect with local town crime surveillance initiative",null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L92,0)","v":{"$error":"#REF!"}},"point",0,null,null,null,null,null,1]
["F.","TDC At Least 15% Below Maximum TDC Per Unit.",null,null,"points",0,null,{"$f":"+M93","v":{"$error":"#N/A"}},{"$f":"+N93","v":{"$error":"#N/A"}},null,null,0,{"$f":"+'5. Development Costs'!F237-1","v":{"$error":"#N/A"}},{"$f":"IF(M93>0,\"above the Maximum TDC\",IF(M93<0,\"below the Maximum TDC\",\"\"))","v":{"$error":"#N/A"}}]
["F.","HUD Defensible Space",null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L94,0)","v":{"$error":"#REF!"}},"points",0,null,null,null,null,null,2,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (Any new const.)",null,null,null,null,"Scoring updated for 2022 QAP"]
["G.","Resiliency Standards ",null,null,null,null,null,null,null,null,null,2,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (Any new const.)",null,null,null,null,"Scoring updated for 2022 QAP"]
[null,"FORTFIED GOLD:",null,{"$f":"MAX(H96:H97)","v":0},"points",0,null,{"$f":"IF('2. Project Description'!H179=\"Yes\",L96,0)","v":0},null,null,null,7,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (Any new const.)"]
[null,"FORTFIED SILVER:",null,null,null,0,null,{"$f":"IF('2. Project Description'!H180=\"Yes\",L97,0)","v":0},null,null,null,5,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (Any new const.)"]
["H.","Eviction Prevention and Low Barrier Tenant Screening - Maximum 3 Points",null,null,null,null,null,null,null,null,null,2,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}," (Any new const.)",null,null,null,null,"Scoring updated for 2022 QAP"]
[null,"Eviction Prevention Plan",null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L99,0)","v":{"$error":"#REF!"}},"points",0,null,null,null,null,null,2]
[null,"Low-barrier tenant screening",null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L100,0)","v":{"$error":"#REF!"}},"points",0,null,null,null,null,null,1]
["I.","Diversity, Equity & Inclusion - Maximum 9 Points",null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,"Scoring updated for 2022 QAP"]
["i.","(i) Material Participation of Minority, Women’s and Veteran’s Businesses – up to 4 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scoring updated for 2022 QAP"]
[null,"Professional Services/ General\nContractor",null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L103,0)","v":{"$error":"#REF!"}},"points",0,null,null,null,null,null,2]
[null,"Sub-Contractors/Vendors 1%-4.99% of Total Development Cost",null,{"$f":"MAX(H104:H105)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L104,0)","v":{"$error":"#REF!"}},null,null,null,1]
[null,"Sub-Contractors/Vendors >5% of Total Development Cost",null,null,null,0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L105,0)","v":{"$error":"#REF!"}},null,null,null,2]
["ii.","Points for JV with a Certified Minority Entity, Woman-Owned Business, Veteran-Owned Business, Service Disabled Veteran-Owned Business or a Qualified Small Business (Max 5 points)",null,null,null,null,null,null,null,null,null,5]
[null,"JV with a Certified Minority Entity",null,{"$f":"MAX(H107:H111)","v":{"$error":"#REF!"}},"points",0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L107,0)","v":{"$error":"#REF!"}},null,null,null,5]
[null,"Woman-Owned Business",null,null,"points",0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L108,0)","v":{"$error":"#REF!"}},null,null,null,5]
[null,"Veteran-Owned Business",null,null,"points",0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L109,0)","v":{"$error":"#REF!"}},null,null,null,5]
[null,"Service Disabled Veteran-Owned Business",null,null,"points",0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L110,0)","v":{"$error":"#REF!"}},null,null,null,5]
[null,"Qualified Small Business",null,null,"points",0,null,{"$f":"IF('2. Project Description'!#REF!=\"Yes\",L111,0)","v":{"$error":"#REF!"}},null,null,null,5]
[]
[null,"Total for Section V",null,{"$f":"MIN(L113,M113)","v":{"$error":"#REF!"}},"points",{"$f":"SUM(F72:F112)","v":0},null,null,null,null,null,{"$f":"+L72","v":42},{"$f":"SUM(D73:D111)","v":{"$error":"#REF!"}},"Section Total"]
[]
[null,"TOTAL POINTS (TO BE CONFIRMED BY LHC)",null,{"$f":"+D113+D70+D63+D41+D34","v":{"$error":"#REF!"}},"POINTS",{"$f":"+F113+F70+F63+F41+F34","v":0},"POINTS",null,null,null,null,{"$f":"+L72+L65+L43+L36+L7","v":91}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"m ,"]

{"sheet":"9. Summary","index":12,"n_rows":70,"n_cols":7,"rows_kept":70,"cut":false,"hidden":false,"merged":[[58,3,58,4],[59,3,59,4],[49,3,49,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[57,3,57,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[3,0,3,7],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Project Summary"]
[]
["Applicant Name",{"$f":"+'2. Project Description'!E10","v":0}]
["Developer",{"$f":"+'2. Project Description'!E21","v":0}]
["Management Agent",{"$f":"+'2. Project Description'!E29","v":0}]
["City",{"$f":"+'2. Project Description'!E53","v":0}]
["Parish",{"$f":"+'2. Project Description'!E54","v":0}]
["Number of Units",{"$f":"TEXT('4. Unit Mix and Rents'!F41,\"0\")&\" total units and \"&TEXT('4. Unit Mix and Rents'!O41,\"0\")&\" LIHTC Units\"","v":"0 total units and 0 LIHTC Units"}]
[]
[]
["Unit Mix Summary","0 BR","1 BR","2 BR","3 BR","4 BR","Total"]
[{"$f":"+'4. Unit Mix and Rents'!B65","v":"20% AMI"},{"$f":"'4. Unit Mix and Rents'!C65","v":0},{"$f":"+'4. Unit Mix and Rents'!D65","v":0},{"$f":"+'4. Unit Mix and Rents'!E65","v":0},{"$f":"+'4. Unit Mix and Rents'!F65","v":0},{"$f":"+'4. Unit Mix and Rents'!G65","v":0},{"$f":"SUM(B17:F17)","v":0}]
[{"$f":"+'4. Unit Mix and Rents'!B66","v":"30% AMI"},{"$f":"'4. Unit Mix and Rents'!C66","v":0},{"$f":"+'4. Unit Mix and Rents'!D66","v":0},{"$f":"+'4. Unit Mix and Rents'!E66","v":0},{"$f":"+'4. Unit Mix and Rents'!F66","v":0},{"$f":"+'4. Unit Mix and Rents'!G66","v":0},0]
[{"$f":"+'4. Unit Mix and Rents'!B67","v":"40% AMI"},{"$f":"'4. Unit Mix and Rents'!C67","v":0},{"$f":"+'4. Unit Mix and Rents'!D67","v":0},{"$f":"+'4. Unit Mix and Rents'!E67","v":0},{"$f":"+'4. Unit Mix and Rents'!F67","v":0},{"$f":"+'4. Unit Mix and Rents'!G67","v":0},0]
[{"$f":"+'4. Unit Mix and Rents'!B68","v":"50% AMI"},{"$f":"'4. Unit Mix and Rents'!C68","v":0},{"$f":"+'4. Unit Mix and Rents'!D68","v":0},{"$f":"+'4. Unit Mix and Rents'!E68","v":0},{"$f":"+'4. Unit Mix and Rents'!F68","v":0},{"$f":"+'4. Unit Mix and Rents'!G68","v":0},0]
[{"$f":"+'4. Unit Mix and Rents'!B69","v":"60% AMI"},{"$f":"'4. Unit Mix and Rents'!C69","v":0},{"$f":"+'4. Unit Mix and Rents'!D69","v":0},{"$f":"+'4. Unit Mix and Rents'!E69","v":0},{"$f":"+'4. Unit Mix and Rents'!F69","v":0},{"$f":"+'4. Unit Mix and Rents'!G69","v":0},0]
[{"$f":"+'4. Unit Mix and Rents'!B70","v":"70% AMI"},{"$f":"'4. Unit Mix and Rents'!C70","v":0},{"$f":"+'4. Unit Mix and Rents'!D70","v":0},{"$f":"+'4. Unit Mix and Rents'!E70","v":0},{"$f":"+'4. Unit Mix and Rents'!F70","v":0},{"$f":"+'4. Unit Mix and Rents'!G70","v":0},0]
[{"$f":"+'4. Unit Mix and Rents'!B71","v":"80% AMI"},{"$f":"'4. Unit Mix and Rents'!C71","v":0},{"$f":"+'4. Unit Mix and Rents'!D71","v":0},{"$f":"+'4. Unit Mix and Rents'!E71","v":0},{"$f":"+'4. Unit Mix and Rents'!F71","v":0},{"$f":"+'4. Unit Mix and Rents'!G71","v":0},0]
[{"$f":"+'4. Unit Mix and Rents'!B72","v":"120% AMI"},{"$f":"'4. Unit Mix and Rents'!C72","v":0},{"$f":"+'4. Unit Mix and Rents'!D72","v":0},{"$f":"+'4. Unit Mix and Rents'!E72","v":0},{"$f":"+'4. Unit Mix and Rents'!F72","v":0},{"$f":"+'4. Unit Mix and Rents'!G72","v":0},0]
[{"$f":"+'4. Unit Mix and Rents'!B73","v":"Not AMI Restricted"},{"$f":"'4. Unit Mix and Rents'!C73","v":0},{"$f":"+'4. Unit Mix and Rents'!D73","v":0},{"$f":"+'4. Unit Mix and Rents'!E73","v":0},{"$f":"+'4. Unit Mix and Rents'!F73","v":0},{"$f":"+'4. Unit Mix and Rents'!G73","v":0},0]
["Total Units",{"$f":"SUM(B17:B25)","v":0},{"$f":"SUM(C17:C25)","v":0},0,0,0,0]
[]
[{"$f":"+'4. Unit Mix and Rents'!B76","v":"PSH Units"},{"$f":"'4. Unit Mix and Rents'!C76","v":0},{"$f":"+'4. Unit Mix and Rents'!D76","v":0},{"$f":"+'4. Unit Mix and Rents'!E76","v":0},{"$f":"+'4. Unit Mix and Rents'!F76","v":0},{"$f":"+'4. Unit Mix and Rents'!G76","v":0},{"$f":"SUM(B28:F28)","v":0}]
[]
["Operating Budget"]
[{"$f":"+'3. Funding Characteristics'!B420","v":"Gross Potential Rental Income"},null,null,{"$f":"+'3. Funding Characteristics'!H420","v":0}]
[{"$f":"+'3. Funding Characteristics'!B421","v":"Rent Loss (years 1-3)"},null,null,{"$f":"+'3. Funding Characteristics'!H421","v":0},null,{"$f":"+'3. Funding Characteristics'!D421","v":7.0000000000000007E-2}]
[{"$f":"+'3. Funding Characteristics'!B422","v":"Other Income"},null,null,{"$f":"+'3. Funding Characteristics'!H422","v":0}]
["Effective Gross Income",null,null,{"$f":"+'3. Funding Characteristics'!H424","v":0}]
["Total Operating Expenses",null,null,{"$f":"+'3. Funding Characteristics'!H426","v":0},null,{"$f":"+'7. Revenues and Expenses'!D84","v":0},"PUPA"]
[{"$f":"+'3. Funding Characteristics'!B429","v":"Net Operating Income"},null,null,{"$f":"+'3. Funding Characteristics'!H429","v":0}]
[{"$f":"+'3. Funding Characteristics'!B431","v":"Must Pay Debt Service"},null,null,{"$f":"-SUM('3. Funding Characteristics'!H431:H435)","v":0}]
["Operating Cash Flow",null,null,{"$f":"+'3. Funding Characteristics'!H436","v":0}]
[{"$f":"+'3. Funding Characteristics'!B437","v":"DSCR Year 1"},null,null,{"$f":"+'3. Funding Characteristics'!H437","v":0}]
[]
["Total Sources of Funds",null,null,{"$f":"+'3. Funding Characteristics'!H198","v":0},null,{"$f":"+IF(G26=0,0,D41/G26)","v":0},"per unit"]
[{"$f":"+'3. Funding Characteristics'!B185","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,{"$f":"+'3. Funding Characteristics'!H185","v":0},null,{"$f":"+IF(G26=0,0,D42/G26)","v":0}]
[{"$f":"+'3. Funding Characteristics'!B186","v":"Other Loan With Must-Pay Debt Service"},null,null,{"$f":"+'3. Funding Characteristics'!H186","v":0},null,{"$f":"+IF(G26=0,0,D43/G26)","v":0}]
[{"$f":"+'3. Funding Characteristics'!B187","v":"Non-LHC loan #2 (identify lender):"},null,null,{"$f":"+'3. Funding Characteristics'!H187","v":0},null,{"$f":"+IF(G26=0,0,D44/G26)","v":0}]
[{"$f":"+'3. Funding Characteristics'!B188","v":"Amount of HHSD Funds Requested"},null,null,{"$f":"+'3. Funding Characteristics'!H188","v":0},null,{"$f":"+IF(G26=0,0,D45/G26)","v":0}]
[{"$f":"+'3. Funding Characteristics'!B189","v":"Deferred Developer Fee"},null,null,{"$f":"+'3. Funding Characteristics'!H189","v":0},null,{"$f":"+IF(G26=0,0,D46/G26)","v":0}]
[{"$f":"+'3. Funding Characteristics'!B190","v":"Federal Historic Tax Credits and Equity"},null,null,{"$f":"+'3. Funding Characteristics'!H190","v":0},null,{"$f":"+IF(G26=0,0,D47/G26)","v":0}]
[{"$f":"+'3. Funding Characteristics'!B191","v":"State Historic Tax Credits and Equity"},null,null,{"$f":"+'3. Funding Characteristics'!H191","v":0},null,{"$f":"+IF(G26=0,0,D48/G26)","v":0}]
[{"$f":"+'3. Funding Characteristics'!B192","v":"Estimated LIHTC Equity Proceeds"},null,null,{"$f":"+'3. Funding Characteristics'!H192","v":0},null,{"$f":"+IF(G26=0,0,D49/G26)","v":0}]
["Other",null,null,{"$f":"D41-SUM(D42:E49)","v":0},null,{"$f":"+IF(G26=0,0,D50/G26)","v":0}]
[]
["Total Development Cost",null,null,{"$f":"+'5. Development Costs'!C213","v":0},null,{"$f":"+IF(G26=0,0,D52/G26)","v":0},"per unit"]
[{"$f":"+'5. Development Costs'!B185","v":"Building Acquisition"},null,null,{"$f":"+'5. Development Costs'!C185","v":0},null,{"$f":"+IF(G26=0,0,D53/G26)","v":0}]
[{"$f":"+'5. Development Costs'!B186","v":"Land Acquisition"},null,null,{"$f":"+'5. Development Costs'!C186","v":0},null,{"$f":"+IF(G26=0,0,D54/G26)","v":0}]
["Total Hard Costs",null,null,{"$f":"SUM('5. Development Costs'!C187:C194)","v":0},null,{"$f":"+IF(G26=0,0,D55/G26)","v":0}]
["Builder Compensation",null,0,0,null,0]
["Construction Contingency",null,{"$f":"IF((D55+D56)=0,0,D57/(D55+D56))","v":0},{"$f":"+'5. Development Costs'!C196","v":0},null,{"$f":"+IF(G26=0,0,D57/G26)","v":0}]
["Total Developer's Fee",null,{"$f":"IF((D55+D56+D57)=0,0,D58/(D55+D56+D57))","v":0},{"$f":"+SUM('5. Development Costs'!C210:C211)","v":0},null,{"$f":"+IF(G26=0,0,D58/G26)","v":0}]
["Initial Reserves",null,null,{"$f":"SUM('5. Development Costs'!C202:C207)","v":0},null,{"$f":"+IF(G26=0,0,D59/G26)","v":0}]
["Soft Costs / Other",null,null,{"$f":"D52-SUM(D53:E59)","v":0},null,{"$f":"+IF(G26=0,0,D60/G26)","v":0}]
[]
["DSCR from Cash Flow Proforma:"]
["Year 1",null,null,null,{"$f":"+'3. Funding Characteristics'!H437","v":0}]
[{"$f":"+'3. Funding Characteristics'!B440","v":"Year 5"},null,null,null,{"$f":"+'3. Funding Characteristics'!H440","v":0}]
[{"$f":"+'3. Funding Characteristics'!B441","v":"Year 10"},null,null,null,{"$f":"+'3. Funding Characteristics'!H441","v":0}]
[{"$f":"+'3. Funding Characteristics'!B442","v":"Year 15"},null,null,null,{"$f":"+'3. Funding Characteristics'!H442","v":0}]
[{"$f":"+'3. Funding Characteristics'!B443","v":"Year 20"},null,null,null,{"$f":"+'3. Funding Characteristics'!H443","v":0}]
[{"$f":"+'3. Funding Characteristics'!B444","v":"Year 25"},null,null,null,{"$f":"+'3. Funding Characteristics'!H444","v":0}]
[{"$f":"+'3. Funding Characteristics'!B445","v":"Year 30"},null,null,null,{"$f":"+'3. Funding Characteristics'!H445","v":0}]
[{"$f":"+'3. Funding Characteristics'!B446","v":"Year 35"},null,null,null,{"$f":"+'3. Funding Characteristics'!H446","v":0}]

{"sheet":"10. Checklist","index":13,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
[]
[]
[null,{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[null,{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
[null,"Checklist of Threshold Requirements and Other Required Information"]
[]
[null,"Upload the Following Documents (Each Requires User Entries)"]
[1,"Missing","Development Team Resumes (Scoring Criteria I.A)"]
[2,"Missing","Developer profile & track record including organizational experience, similar projects completed in past five years. (Scoring Criteria I.B)"]
[3,"Missing","Documentation of experience and/or partnerships with service providers in serving Qualified Population (Scoring Criteria I.C)"]
[4,"Missing","Other certifications, partnerships, etc. that demonstrate the capacity to serve vulnerable populations (Scoring Criteria I.C)"]
[5,"Missing","Proposed services/partnerships for serving Qualified Population (Scoring Criteria II.D)"]
[6,"Missing","Taxpayer Certification (If applicable)"]
[7,"Missing","Property Management Experience (Experience of entity/individuals who will provide property management services)"]
[8,"Missing","Project Site Map"]
[9,"Missing","Proof of Ownership/Ownership Information"]
[10,"Missing","Evidence/Documentation of Site Control "]
[11,"Missing","Zoning Evidence"]
[12,"Missing","Project Schedule"]
[13,"Missing","IIBHS Fortified Multifamily Gold Standard (if applicable)"]
[14,"Missing","Enterprise Green Communities (ECG) Completed Checklist & Score"]
[15,"Missing","Commitment Letter(s) for Permanent Financing"]
[16,"Missing","Additional Documents (if applicable). Including Construction Manager Fee per Tab 3 (if applicable)."]

{"sheet":"AMI Rents","index":14,"n_rows":131,"n_cols":10,"rows_kept":131,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+'7. Revenues and Expenses'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[]
[{"$f":"\"AMI Rents for \"&'4. Unit Mix and Rents'!A4","v":"AMI Rents for  ( LA), "}]
[]
["4 Person AMI",{"$f":"+'3. Funding Characteristics'!H308","v":"Parish required on Row 82"},"at 100% AMI",null,{"$f":"+'2. Project Description'!E54","v":0}]
[]
[0.2,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B13*I10/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B10","v":{"$error":"#VALUE!"}},{"$f":"D10*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C10&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B13*I11/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B10+B11)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B13*I12/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A9,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B13+B14)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B13*I14/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B13*I15/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B17+B16)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B13*I16/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I15+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B13*I17/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I16+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A9,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 20% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E10,I21)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E11,I21)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E12,I21)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E13,I21)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E14,I21)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E15,I21)","v":{"$error":"#VALUE!"}},null,null,0,"2 = round down to penny; 0 = round down to dollar"]
[]
[0.3,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B27*I24/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B24","v":{"$error":"#VALUE!"}},{"$f":"D24*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C24&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B27*I25/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B24+B25)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B27*I26/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A23,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B27+B28)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B27*I28/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B27*I29/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B31+B30)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B27*I30/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I29+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B27*I31/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I30+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A23,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 30% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E24,I35)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E25,I35)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E26,I35)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E27,I35)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E28,I35)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E29,I35)","v":{"$error":"#VALUE!"}}]
[]
[0.4,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B41*I38/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B38","v":{"$error":"#VALUE!"}},{"$f":"D38*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C38&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B41*I39/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B38+B39)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B41*I40/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A37,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B41+B42)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B41*I42/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B43","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B41*I43/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B45+B44)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B41*I44/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I43+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B41*I45/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I44+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A37,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 40% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E38,I49)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E39,I49)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E40,I49)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E41,I49)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E42,I49)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E43,I49)","v":{"$error":"#VALUE!"}}]
[]
[0.5,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B55*I52/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B52","v":{"$error":"#VALUE!"}},{"$f":"D52*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C52&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B55*I53/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B52+B53)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B55*I54/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B54","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A51,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B55+B56)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B55*I56/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B57","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B55*I57/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B59+B58)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B55*I58/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I57+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B55*I59/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I58+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A51,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 50% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E52,I63)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E53,I63)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E54,I63)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E55,I63)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E56,I63)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E57,I63)","v":{"$error":"#VALUE!"}}]
[]
[0.6,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B69*I66/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B66","v":{"$error":"#VALUE!"}},{"$f":"D66*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C66&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B69*I67/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B66+B67)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B69*I68/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A65,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B69+B70)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B69*I70/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B69*I71/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B73+B72)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B69*I72/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I71+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B69*I73/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I72+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A65,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 60% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E66,I77)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E67,I77)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E68,I77)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E69,I77)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E70,I77)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E71,I77)","v":{"$error":"#VALUE!"}}]
[]
[0.7,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B83*I80/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B80","v":{"$error":"#VALUE!"}},{"$f":"D80*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C80&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B83*I81/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B80+B81)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B83*I82/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A79,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B83+B84)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B83*I84/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B83*I85/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B87+B86)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B83*I86/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I85+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B83*I87/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I86+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A79,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 70% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E80,I91)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E81,I91)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E82,I91)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E83,I91)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E84,I91)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E85,I91)","v":{"$error":"#VALUE!"}}]
[]
[0.8,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B97*I94/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B94","v":{"$error":"#VALUE!"}},{"$f":"D94*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C94&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B97*I95/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B94+B95)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B97*I96/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B96","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A93,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B97+B98)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B97*I98/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B97*I99/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B101+B100)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B97*I100/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I99+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B97*I101/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I100+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A93,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 80% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E94,I105)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E95,I105)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E96,I105)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E97,I105)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E98,I105)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E99,I105)","v":{"$error":"#VALUE!"}}]
[]
[1.2,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B111*I108/50,0)*50","v":{"$error":"#VALUE!"}},"0BR",{"$f":"B108","v":{"$error":"#VALUE!"}},{"$f":"D108*0.3/12","v":{"$error":"#VALUE!"}},{"$f":"C108&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B111*I109/50,0)*50","v":{"$error":"#VALUE!"}},"1BR",{"$f":"(B108+B109)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B111*I110/50,0)*50","v":{"$error":"#VALUE!"}},"2BR",{"$f":"B110","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND(B7*A107,0)","v":{"$error":"#VALUE!"}},"3BR",{"$f":"(B111+B112)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B111*I112/50,0)*50","v":{"$error":"#VALUE!"}},"4BR",{"$f":"B113","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B111*I113/50,0)*50","v":{"$error":"#VALUE!"}},"5BR",{"$f":"(B115+B114)/2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B111*I114/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I113+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B111*I115/50,0)*50","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"+I114+8%","v":1.32}]
[]
[{"$f":"\"Gross Rents (Rents + Tenant Paid Utilities) at 30% of \"&TEXT(A107,\"0%\")&\" of AMI\"","v":"Gross Rents (Rents + Tenant Paid Utilities) at 30% of 120% of AMI"}]
["0BR","1BR","2BR","3BR","4BR","5BR"]
[{"$f":"ROUNDDOWN(E108,I119)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E109,I119)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E110,I119)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E111,I119)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E112,I119)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDDOWN(E113,I119)","v":{"$error":"#VALUE!"}}]
[]
[]
["Gross Rents","0BR","1BR","2BR","3BR","4BR"]
["120% AMI",{"$f":"+A119","v":{"$error":"#VALUE!"}},{"$f":"+B119","v":{"$error":"#VALUE!"}},{"$f":"+C119","v":{"$error":"#VALUE!"}},{"$f":"+D119","v":{"$error":"#VALUE!"}},{"$f":"+E119","v":{"$error":"#VALUE!"}}]
["20% AMI",{"$f":"+A21","v":{"$error":"#VALUE!"}},{"$f":"+B21","v":{"$error":"#VALUE!"}},{"$f":"+C21","v":{"$error":"#VALUE!"}},{"$f":"+D21","v":{"$error":"#VALUE!"}},{"$f":"+E21","v":{"$error":"#VALUE!"}}]
["30% AMI",{"$f":"+A35","v":{"$error":"#VALUE!"}},{"$f":"+B35","v":{"$error":"#VALUE!"}},{"$f":"+C35","v":{"$error":"#VALUE!"}},{"$f":"+D35","v":{"$error":"#VALUE!"}},{"$f":"+E35","v":{"$error":"#VALUE!"}}]
["40% AMI",{"$f":"+A49","v":{"$error":"#VALUE!"}},{"$f":"+B49","v":{"$error":"#VALUE!"}},{"$f":"+C49","v":{"$error":"#VALUE!"}},{"$f":"+D49","v":{"$error":"#VALUE!"}},{"$f":"+E49","v":{"$error":"#VALUE!"}}]
["50% AMI",{"$f":"+A63","v":{"$error":"#VALUE!"}},{"$f":"+B63","v":{"$error":"#VALUE!"}},{"$f":"+C63","v":{"$error":"#VALUE!"}},{"$f":"+D63","v":{"$error":"#VALUE!"}},{"$f":"+E63","v":{"$error":"#VALUE!"}}]
["60% AMI",{"$f":"+A77","v":{"$error":"#VALUE!"}},{"$f":"+B77","v":{"$error":"#VALUE!"}},{"$f":"+C77","v":{"$error":"#VALUE!"}},{"$f":"+D77","v":{"$error":"#VALUE!"}},{"$f":"+E77","v":{"$error":"#VALUE!"}}]
["70% AMI",{"$f":"+A91","v":{"$error":"#VALUE!"}},{"$f":"+B91","v":{"$error":"#VALUE!"}},{"$f":"+C91","v":{"$error":"#VALUE!"}},{"$f":"+D91","v":{"$error":"#VALUE!"}},{"$f":"+E91","v":{"$error":"#VALUE!"}}]
["80% AMI",{"$f":"+A105","v":{"$error":"#VALUE!"}},{"$f":"+B105","v":{"$error":"#VALUE!"}},{"$f":"+C105","v":{"$error":"#VALUE!"}},{"$f":"+D105","v":{"$error":"#VALUE!"}},{"$f":"+E105","v":{"$error":"#VALUE!"}}]
["Market","N/A","N/A","N/A","N/A","N/A"]

{"sheet":"Development Team","index":15,"n_rows":102,"n_cols":6,"rows_kept":102,"cut":false,"hidden":true,"merged":[[93,2,93,5],[97,2,97,5],[98,2,98,5],[99,2,99,5],[72,2,72,5],[73,2,73,5],[74,2,74,5],[79,2,79,5],[80,2,80,5],[81,2,81,5],[85,2,85,5],[68,2,68,5],[86,2,86,5],[87,2,87,5],[91,2,91,5],[92,2,92,5],[59,2,59,5],[60,2,60,5],[61,2,61,5],[66,2,66,5],[67,2,67,5],[41,2,41,5],[45,3,45,5],[47,2,47,5],[48,2,48,5],[49,2,49,5],[32,2,32,5],[33,2,33,5],[37,3,37,5],[39,2,39,5],[40,2,40,5],[3,0,3,5],[7,2,7,5],[8,2,8,5],[9,2,9,5],[31,2,31,5]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Development Team"]
[]
[null,"Developer:",{"$f":"+'2. Project Description'!E21","v":0}]
[null,null,{"$f":"+'2. Project Description'!E22","v":0}]
[null,null,{"$f":"+'2. Project Description'!E23","v":0}]
[]
[null,null,"Contact:",{"$f":"+'2. Project Description'!E13","v":0},"Phone:",{"$f":"+'2. Project Description'!E14","v":0}]
[]
[null,null,"E-Mail Address: ",{"$f":"+'2. Project Description'!E15","v":0}]
[]
[null,"Taxpayer:",{"$f":"+'2. Project Description'!E10","v":0}]
[null,null,{"$f":"+'2. Project Description'!E11","v":0}]
[null,null,{"$f":"+'2. Project Description'!E12","v":0}]
[]
[null,null,"Contact:",{"$f":"+'2. Project Description'!E13","v":0},"Phone:",{"$f":"+'2. Project Description'!E14","v":0}]
[]
[null,null,"E-Mail Address: ",{"$f":"+'2. Project Description'!E15","v":0}]
[]
[null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}},{"$f":"+C17","v":0}]
[null,null,{"$f":"+C18","v":0}]
[]
[null,null,"Contact:",{"$f":"+D20","v":0},"Phone:",{"$f":"+F20","v":0}]
[]
[null,null,"E-Mail Address: ",{"$f":"+D22","v":0}]
[]
[null,"Sponsor:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,null,"E-Mail Address: "]
[]
[null,"Consultant:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,null,"E-Mail Address: "]
[]
[null,"Fiscal Member/Partner:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,"Syndicator:",{"$f":"IF(Syndication!E12=0,\"\",Syndication!E12)","v":""}]
[null,null,{"$f":"IF(Syndication!E13=0,\"\",Syndication!E13)","v":""}]
[null,null,{"$f":"IF(Syndication!E14=0,\"\",Syndication!E14)","v":""}]
[]
[null,null,"Contact:",{"$f":"IF(Syndication!F16=0,\"\",Syndication!F16)","v":""},"Phone:",{"$f":"IF(Syndication!H16=0,\"\",Syndication!H16)","v":""}]
[]
[null,"Attorney:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[]
[null,"Accountant:"]
[null,"(Independent 3rd Party)"]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,"Construction Mortgage"]
[null,"Lender:"]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[]
[null,"Permanent Mortgage"]
[null,"Lender:"]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,"Management Co.:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,"Architect:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,"Builder / Contractor:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]

{"sheet":"Syndication","index":16,"n_rows":185,"n_cols":18,"rows_kept":185,"cut":false,"hidden":true,"merged":[[185,6,185,9],[132,6,132,8],[133,6,133,8],[136,1,136,9],[143,2,143,9],[152,7,152,9],[161,6,161,9],[167,1,167,9],[109,6,109,8],[110,6,110,8],[172,1,172,9],[175,7,175,9],[182,6,182,9],[132,3,132,5],[133,3,133,5],[127,6,127,8],[128,6,128,8],[129,3,129,5],[129,6,129,8],[130,3,130,5],[130,6,130,8],[131,6,131,8],[120,2,120,9],[124,6,124,8],[90,6,90,9],[92,2,92,9],[106,6,106,8],[107,6,107,8],[108,6,108,8],[80,4,80,7],[81,4,81,7],[82,4,82,7],[84,4,84,7],[85,4,85,7],[67,4,67,7],[68,4,68,7],[70,4,70,7],[71,4,71,7],[76,6,76,9],[58,2,58,4],[59,2,59,4],[60,2,60,4],[62,2,62,9],[66,4,66,7],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[15,4,15,7],[16,4,16,7],[42,2,42,9],[46,2,46,4],[47,2,47,4],[3,0,3,10],[7,2,7,9],[11,4,11,7],[12,4,12,7],[13,4,13,7],[125,6,125,8],[126,6,126,8],[131,3,131,5],[114,6,114,8],[115,6,115,8],[114,3,114,5],[115,3,115,5],[118,1,118,9],[111,3,111,5],[111,6,111,8],[112,3,112,5],[112,6,112,8],[113,3,113,5],[113,6,113,8]]}
[]
[]
[{"$f":"'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Syndication Information and Certification"]
[]
[null,"I.","Syndication Commitment: A Commitment attached hereto as Exhibit A has been received from the Syndicator (named below) to purchase an ownership interest in the Taxpayer/Applicant for the total dollar amount specified below (the \"Syndication Proceeds\") in the percentage specified below in connection with the Low-Income Housing Credits specified in the Commitment:"]
[]
[null,null,"A.","Syndicator Information (see Glossary for definition of 'Syndicator')"]
[]
[null,null,null,"Name:"]
[null,null,null,"Address:"]
[]
[]
[null,null,null,"Telephone:"]
[null,null,null,"Contact:"]
[]
[null,null,"B.","Percentage Interest in Taxpayer to be Acquired by Syndicator:"]
[]
[null,null,"C.","% Interest in Taxpayer to be Retained by Sponsor/Developer:",null,null,null,null,null,{"$f":"1-J19","v":1}]
[]
[null,null,"D.","Amount of Tax Credits Specified in Commitment:",null,null,null,null,null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"E.","Syndication Proceeds Generated by Syndicator (Prior to Subtraction"]
[null,null,null," of Syndication Costs):",null,null,null,null,null,null,null,null,{"$f":"IF(J23=0,0,+J26/(J23*J19*10))","v":{"$error":"#REF!"}},"calculated syndication price"]
[]
[null,null,"F.","Gross Equity to be invested in Taxpayer by Syndicator:",null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!E120","v":0}]
[]
[null,null,"G.","Syndication Costs Paid by Syndicator (E-F):",null,null,null,null,null,{"$f":"J26-J28","v":0}]
[]
[null,null,"H.","Syndication Costs Paid by Developer (VI.10):",null,null,null,null,null,{"$f":"+J135","v":0},null,null,{"$f":"+'5. Development Costs'!D103","v":0},"from Development Costs worksheet"]
[null,null,null,{"$f":"IF(J32='5. Development Costs'!D103,\"\",\"Doesn't Match Total Syndication Costs (\"&TEXT('5. Development Costs'!D103,\"#,##0\")&\") from the Dev. Costs worksheet.\")","v":""}]
[]
[null,null,"I.","Total Syndication Costs (G+H):",null,null,null,null,null,{"$f":"+J30+J32","v":0}]
[]
[null,null,"J.","Total Syndication Costs as a % of Syndication Proceeds (I/E):*",null,null,null,null,null,{"$f":"IF(J26>0,J35/J26,0)","v":0}]
[]
[null,null,"K.","Total Syndication Proceeds Available  (F-H):",null,null,null,null,null,{"$f":"+J28-J32","v":0}]
[null,null,"________________"]
[null,null,"* If syndication is public, may not exceed 15%.  If syndication is private, may not exceed 10%."]
[]
[null,"II.","Disbursement of Gross Equity by Installment: The Gross Equity will be invested in the Taxpayer by the Syndicator in the following installments:"]
[]
[null,null,"Event",null,null,"   Date   ",null,"Percentage",null,"Installment"]
[]
[null,"1)",null,null,null,null,null,0,null,0]
[null,"2)",null,null,null,null,null,0,null,0]
[null,"3)",null,null,null,null,null,0,null,0]
[null,"4)",null,null,null,null,null,0,null,0]
[null,"5)",null,null,null,null,null,0,null,0]
[null,"6)",null,null,null,null,null,0,null,0]
[null,"7)",null,null,null,null,null,0,null,0]
[null,"8)",null,null,null,null,null,0,null,0]
[null,"9)",null,null,null,null,null,0,null,0]
[null,"10)",null,null,null,null,null,0,null,0]
[null,"11)",null,null,null,null,null,0,null,0]
[null,"12)",null,null,null,null,null,0,null,0]
[null,"13)",null,null,null,null,null,0,null,0]
[null,"14)",null,null,null,null,null,0,null,0]
[null,"15)",null,null,null,null,null,0,null,0]
[null,null,null,null,null,{"$f":"IF(ROUND(SUM(J47:J61),-1)<>ROUND(J28,-1),\"WARNING - Does not agree with Line F above.\",\"\")","v":""}]
[null,"III.","Sources of Interim Financing From Commercial Lenders: The following constitutes the source of Bridge Loan Costs and/or other Interim Financing Devices from commercial lenders:"]
[]
[null,null,"A.","Interim Funds from Commercial Lender #1:"]
[]
[null,null,null,"Name:"]
[null,null,null,"Address:"]
[]
[]
[null,null,null,"Telephone:"]
[null,null,null,"Contact:"]
[]
[null,null,null,"Loan Amount:",null,null,null,null,null,0]
[null,null,null,"Interest Rate:",null,0,"per annum "]
[null,null,null,"Estimate Total Interest Payments:",null,null,null,null,null,0]
[null,null,null,"Security for Interim Funds:"]
[]
[null,null,"B.","Interim Funds from Commercial Lender #2:"]
[]
[null,null,null,"Name:"]
[null,null,null,"Address:"]
[]
[]
[null,null,null,"Telephone:"]
[null,null,null,"Contact:"]
[]
[null,null,null,"Loan Amount:",null,null,null,null,null,0]
[null,null,null,"Interest Rate:",null,0,"per annum "]
[null,null,null,"Estimate Total Interest Payments:",null,null,null,null,null,0]
[null,null,null,"Security for Interim Funds:"]
[]
[null,"IV.","Identity of Interest Information With Respect to Commercial Loans:  The terms of the interim financing specified in Section III above were negotiated in good faith and on an \"arm's-length\" basis.   There is no identity-of-interest between the entities listed in the Sources of Interim Funds and any partners or investors in the Taxpayer/Applicant."]
[]
[null,"V.","Interim Funds from Syndicator and Syndication Costs:"]
[]
[null,null,"A.","The Syndicator will provide interim financing of ",null,null,null,null,null,0]
[null,null,null,"at an interest rate of",null,null,null,null,null,0]
[null,null,null,"per annum and expects to receive ",null,null,null,null,null,0]
[null,null,null,"of interest on funds loaned to the Taxpayer by the Syndicator."]
[]
[null,null,"B.","The following amounts represent syndication expenses to be incurred and paid by the "]
[null,null,null,"Syndicator in obtaining cash to invest in the Taxpayer:"]
[]
[null,null,"   Items  ",null,null,null,"  Payee*  ",null,null,"  Amounts*  "]
[]
[null,1,"Accountant's Fee Paid by Syndicator",null,null,null,0,null,null,0]
[null,2,"Syndicator's Fee",null,null,null,0,null,null,0]
[null,3,"Attorney's Fee Paid by Syndicator",null,null,null,0,null,null,0]
[null,4,"Broker Fees Paid by Syndicator",null,null,null,0,null,null,0]
[null,5,"Organizational Expense of Syndication",null,null,null,0,null,null,0]
[null,6,"Other:",0,null,null,0,null,null,0]
[null,7,"Other:",0,null,null,0,null,null,0]
[null,8,"Other:",0,null,null,0,null,null,0]
[null,9,"Other:",0,null,null,0,null,null,0]
[null,10,"Other:",0,null,null,0,null,null,0]
[null,null,"TOTAL:",null,null,{"$f":"IF(J117=J30,\"\",\"This doesn't match Section I, Line G!\")","v":""},null,null,null,{"$f":"+SUM(J107:J116)","v":0},null,null,{"$f":"+J30","v":0},"Syndication Costs paid by Syndicator (Line I.G above)"]
[null,"_____________"]
[null,"* All amounts must relate solely to the Syndication and must be amounts specifically approved and paid by the Syndicator.  No amounts should be shown without specifying the name of a payee and no amounts shown may be paid by the Taxpayer or Developer."]
[]
[null,"VI.","Syndication Costs Paid by Taxpayer or Developer:  The following amounts represent syndication expenses to be incurred and paid by the Taxpayer or Developer in obtaining cash to invest in the Taxpayer:"]
[]
[null,null,"   Items  ",null,null,null,"  Payee*  ",null,null,"  Amounts*  "]
[]
[null,1,"Accountant's Fee Paid by Taxpayer",null,null,null,0,null,null,0]
[null,2,"Taxpayer's Fee",null,null,null,0,null,null,0]
[null,3,"Attorney's Fee Paid by Taxpayer",null,null,null,0,null,null,0]
[null,4,"Broker Fees Paid by Taxpayer",null,null,null,0,null,null,0]
[null,5,"Organizational Expense of Syndication",null,null,null,0,null,null,0]
[null,6,"Other:",0,null,null,0,null,null,0]
[null,7,"Other:",0,null,null,0,null,null,0]
[null,8,"Other:",0,null,null,0,null,null,0]
[null,9,"Other:",0,null,null,0,null,null,0]
[null,10,"Other:",0,null,null,0,null,null,0]
[null,null,"TOTAL:",null,null,{"$f":"IF(J135=J32,\"\",\"This doesn't match Section I, Line H!\")","v":""},null,null,null,{"$f":"+SUM(J125:J134)","v":0}]
[null,"_____________"]
[null,"* All amounts must relate solely to the Syndication and must be amounts specifically approved and paid by the Syndicator.  No amounts should be shown without specifying the name of a payee and no amounts shown may be paid by the Taxpayer or Developer."]
[]
[null,"VII.","Net Equity:"]
[]
[null,null,"The estimated Placed in Service Date is",null,null,null,null,null,null,{"$f":"+M141","v":"00:00:00"},null,null,{"$f":"+'2. Project Description'!H111","v":"00:00:00"},"Placed In Service Date for Last Building",null,null,null,{"$f":"\"See Section \"&TEXT('2. Project Description'!A111,\"0.00\")","v":"See Section 5.37"}]
[null,null,"The Net Equity* as of the Estimated Placed in Service Date is",null,null,null,null,null,null,{"$f":"+J150","v":0}]
[]
[null,null,"*  Compute Net Equity by (i) compounding Installments from Part II above in advance of the Placed In Service Date by the Compound Factor, (ii) discounting Installments following the Placed In Service Date by the Discount Factor, (iii) adding the sum total of adjusted Installments from (i) and (ii).  The Compound Factor and the Discount Factor for purposes of the Application will be determined as of January 1st of the year in which the Application is submitted and will be based on the yield as of such date on the six (6) month T-Bill plus two (2) percent."]
[]
[null,null,"Please evidence this calculation as follows:"]
[]
[null,null,"(i)","Compounding Installments prior to Placed In Service Date:",null,null,null,null,null,0]
[null,null,"(ii)","Discounting Installments Following Placed In Service Date:",null,null,null,null,null,0]
[null,null,"(iii)","Net Equity [Add (i) plus (ii)]:",null,null,null,null,null,{"$f":"+J148+J149","v":0}]
[]
[]
[null,"WITNESS my signature, on this the",null,null,null,null,"day of"]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'2. Project Description'!E10&\" (Taxpayer)\"","v":" (Taxpayer)"}]
[]
[]
[null,null,null,null,null,"By:"]
[]
[]
[]
[null,"Notary"]
[]
[]
[null,"The undersigned duly authorized representative of the Syndicator hereby certifies as follows:  (1) The information contained in this Syndication Information and Certification is true and correct as of the date of its execution by the Taxpayer/Applicant; and (2) The syndication of the tax credits requested by the Syndicator has been or will be (check one):"]
[]
[null,null,null,null,"Publicly Offered*",null,null,null,null,null,null,null,{"$f":"IF(D170=\"\",\"Private\",\"Public\")","v":"Private"}]
[null,null,{"$f":"IF(D170=\"\",\"\",D170)","v":""},"x","Privately Placed"]
[null,null,null,{"$f":"IF(D170<>\"\",IF(D171<>\"\",\"You can only check one block!\",\"\"),IF(D171=\"\",\"You must check at least one block!\",\"\"))","v":""}]
[null,"* If the syndication proceeds are generated through public offering, please submit copy of all filings with the SEC as Appendix B."]
[]
[]
[null,"WITNESS my signature, on this the",null,null,null,null,"day of"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"E12&\" (Syndicator)\"","v":" (Syndicator)"}]
[]
[null,null,null,null,null,"By:"]
[]
[]
[null,null,null,null,null,"Title:"]

{"sheet":"Taxpayer Certification","index":17,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":true,"merged":[[11,1,11,6],[17,3,17,5],[3,0,3,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Taxpayer / Applicant Certification"]
[null," "]
[null,"The undersigned Taxpayer or duly authorized representative of the same hereby certifies that the information contained in the Low Income Tax Credit Application Package, including all appendices and Exhibits attached hereto is complete and accurate as of the date hereof.  The undersigned acknowledges that the information provided in this Application package or in any other document, release or communication by the Louisiana Housing Corporation (the \"Corporation\") has not been relied upon for purpose of making any investment decision by the Taxpayer and that any and all expenses and investments with respect to this application for an allocation of low-income housing tax credits have been or will be made on the basis of an independent judgement by the Taxpayer or upon consultation with a qualified tax consultant."]
[null,"The Taxpayer hereby certifies that the project can be completed and operated within the development schedule and budget set forth in the Application."]
[null,"The Taxpayer represents that it will furnish promptly such other supporting information, documents and fees as may be requested and/or required.  In carrying out the development and operation of the project, the Taxpayer agrees to comply with all applicable federal and state laws regarding unlawful discrimination and will abide by all Corporation rules and regulations.  The Taxpayer understands and agrees that the Corporation is not responsible for actions taken by the Taxpayer in reliance on a prospective tax credit reservation by the Corporation and the Taxpayer further agrees that the Corporation, its employees, agents and/or consultants shall not be responsible or liable in any manner whatsoever for expenses incurred by Taxpayer or its consultants in applying for low income housing tax credits. "]
[null," By execution of this Application, the Taxpayer understands and agrees that the Corporation may conduct its own independent review and analysis of the information contained herein and in the attachments hereto, that any such review and analysis will be made for the protection of the Corporation.  It is further understood and agreed by the Taxpayer that, for the purpose of determining and establishing the terms and conditions under which the allocation may be made, the Corporation may request or require adjustment or changes in the information contained herein (including attachments hereto) or in any documentation or materials now or hereafter submitted in connection with this Application."]
[null,"The Taxpayer acknowledges that a certification of information contained in this Application will be made as of the date the Corporation reserves or allocates tax credits for the Project and as of the Placed in Service Date of the Project and that the amount of tax credits reserved and/or allocated pursuant to any forward commitment or carry forward allocation may be revised or adjusted in accordance with the feasibility/viability review as of such Placed in Service Date and in accordance with the audit of the Certificate of Actual Costs.  The Taxpayer further acknowledges that the Tax Credit Regulatory Agreement (including the Compliance Monitoring Agreement attached thereto) shall be entered into prior to or simultaneously with the allocation of tax credits by the Corporation or within any year of the compliance period.  The Taxpayer shall hold the Corporation, its employees, agents and/or consultants harmless in connection with any claims of damage which may be filed by the Taxpayer based upon the processing of this Application by the Corporation or its agents, employees and/or consultants."]
[null,{"$f":"\"WITNESS my signature on \"&TEXT(D28,\"mmmm d yyyy\")","v":"WITNESS my signature on January 0 1900"},null,{"$f":"+'2. Project Description'!E10&\" (Taxpayer)\"","v":" (Taxpayer)"}]
[]
[]
[]
[null,null,"By:"]
[]
[]
[null,{"$f":"\"Sworn to and subscribed before me\"&\" \"&TEXT(D29,\"mmmm d yyyy\")","v":"Sworn to and subscribed before me January 0 1900"}]
[]
[]
[]
[]
[null,{"$f":"\"Notary Public, State of \"&D30","v":"Notary Public, State of "}]
[]
[]
[null,"Date of Taxpayer Certification:"]
[null,"Date of Notarization:"]
[null,"State for Notary Public:"]

{"sheet":"Reserve Adequacy","index":18,"n_rows":36,"n_cols":16,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Analysis of Replacement Reserve Adequacy",null,null,null,{"$f":"IF('10. Checklist'!#REF!=\"Yes\",\"\",\"This exhibit is not required (no CNA is required for this transaction)\")","v":{"$error":"#REF!"}}]
[]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
[]
["Beginning Balance",{"$f":"+B20","v":0},{"$f":"+B15","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"\"+ Annual Deposit\"","v":"+ Annual Deposit"},{"$f":"+B21","v":0},{"$f":"ROUND(B11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(C11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(D11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(E11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(F11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(G11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(H11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(I11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(J11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(K11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(M11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(N11*(1+B22),0)","v":{"$error":"#REF!"}},{"$f":"ROUND(O11*(1+B22),0)","v":{"$error":"#REF!"}}]
[{"$f":"\"- Anticipated Needs\"","v":"- Anticipated Needs"},{"$f":"-B31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"+ Interest at \"&TEXT(B23,\"#0.00%\")","v":"+ Interest at 1.00%"},{"$f":"ROUND((B10+MIN(0,B11+B12))*B23,0)","v":0},{"$f":"ROUND((C10+MIN(0,C11+C12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((D10+MIN(0,D11+D12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((E10+MIN(0,E11+E12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((F10+MIN(0,F11+F12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((G10+MIN(0,G11+G12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((H10+MIN(0,H11+H12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((I10+MIN(0,I11+I12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((J10+MIN(0,J11+J12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((K10+MIN(0,K11+K12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((L10+MIN(0,L11+L12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((M10+MIN(0,M11+M12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((N10+MIN(0,N11+N12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((O10+MIN(0,O11+O12))*B23,0)","v":{"$error":"#REF!"}},{"$f":"ROUND((P10+MIN(0,P11+P12))*B23,0)","v":{"$error":"#REF!"}}]
[]
["   Ending Balance",{"$f":"SUM(B9:B14)","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   Per Unit",{"$f":"IF(B25=0,0,B15/B25)","v":0},{"$f":"IF(B25=0,0,C15/B25)","v":0},{"$f":"IF(B25=0,0,D15/B25)","v":0},{"$f":"IF(B25=0,0,E15/B25)","v":0},{"$f":"IF(B25=0,0,F15/B25)","v":0},{"$f":"IF(B25=0,0,G15/B25)","v":0},{"$f":"IF(B25=0,0,H15/B25)","v":0},{"$f":"IF(B25=0,0,I15/B25)","v":0},{"$f":"IF(B25=0,0,J15/B25)","v":0},{"$f":"IF(B25=0,0,K15/B25)","v":0},{"$f":"IF(B25=0,0,L15/B25)","v":0},{"$f":"IF(B25=0,0,M15/B25)","v":0},{"$f":"IF(B25=0,0,N15/B25)","v":0},{"$f":"IF(B25=0,0,O15/B25)","v":0},{"$f":"IF(B25=0,0,P15/B25)","v":0}]
["Ending balance problem?",{"$f":"IF(B16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(C16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(D16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(E16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(F16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(G16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(H16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(I16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(J16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(K16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(L16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(M16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(N16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(O16<B26,\"Problem\",\"\")","v":""},{"$f":"IF(P16<B26,\"Problem\",\"\")","v":""}]
[]
["Inputs:"]
["Initial Deposit",{"$f":"+'5. Development Costs'!C98","v":0}," (from Development Costs worksheet)"]
["Annual Deposit (Year 1)",{"$f":"'3. Funding Characteristics'!H411","v":0},{"$f":"\" (from Section \"&'3. Funding Characteristics'!L381&\")\"","v":" (from Section )"},null,null,null,{"$f":"AVERAGE(B29:P29)","v":0},"average annual uninflated capital needs",null,null,null,{"$f":"AVERAGE(B31:P31)","v":0},"average annual inflated capital needs"]
["Annual deposit escalation",{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}},{"$f":"\" (from Section \"&'3. Funding Characteristics'!L381&\")\"","v":" (from Section )"}]
["Interest Rate",0.01," (LHC standard)"]
["Inflation Rate",0.02," (LHC standard)"]
["Total Units",{"$f":"+'4. Unit Mix and Rents'!F41","v":0}," (from Unit Mix and Rents worksheet)"]
["Minimum Balance Per Unit",{"$f":"IF(B25=0,0,ROUND(MAX(B11:P11)/6/B25,0))","v":0}," (per QAP definition of Minimum Reserve Balance)"]
[]
[null,{"$f":"+B8","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
["Capital Needs (uninflated)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Inflation Factor",1,{"$f":"+B30*(1+B24)","v":1.02},{"$f":"+C30*(1+B24)","v":1.0404},{"$f":"+D30*(1+B24)","v":1.0612079999999999},{"$f":"+E30*(1+B24)","v":1.08243216},{"$f":"+F30*(1+B24)","v":1.1040808032},{"$f":"+G30*(1+B24)","v":1.1261624192640001},{"$f":"+H30*(1+B24)","v":1.14868566764928},{"$f":"+I30*(1+B24)","v":1.1716593810022657},{"$f":"+J30*(1+B24)","v":1.1950925686223111},{"$f":"+K30*(1+B24)","v":1.2189944199947573},{"$f":"+L30*(1+B24)","v":1.2433743083946525},{"$f":"+M30*(1+B24)","v":1.2682417945625455},{"$f":"+N30*(1+B24)","v":1.2936066304537963},{"$f":"+O30*(1+B24)","v":1.3194787630628724}]
["Capital Needs (inflated)",{"$f":"ROUND(B29*B30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[0.35,{"$f":"+B36*A35","v":0},{"$f":"+C36*A35","v":15657.249999999998},{"$f":"+D36*A35","v":36157.1},{"$f":"+E36*A35","v":45608.85},{"$f":"+F36*A35","v":73378.549999999988},{"$f":"+G36*A35","v":61160.049999999996},{"$f":"+H36*A35","v":67405.8},{"$f":"+I36*A35","v":40906.6},{"$f":"+J36*A35","v":20623.05},{"$f":"+K36*A35","v":26548.55},{"$f":"+L36*A35","v":32116.699999999997},{"$f":"+M36*A35","v":43943.199999999997},{"$f":"+N36*A35","v":37819.599999999999},{"$f":"+O36*A35","v":42477.75},{"$f":"+P36*A35","v":49092.399999999994}]
[null,0,44735,103306,130311,209653,174743,192588,116876,58923,75853,91762,125552,108056,121365,140264]

{"sheet":"App 1 Owner Info","index":19,"n_rows":75,"n_cols":12,"rows_kept":75,"cut":false,"hidden":true,"merged":[[55,1,55,7],[59,2,60,3],[65,5,65,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[44,2,44,7],[45,2,45,7],[49,2,49,7],[50,2,50,7],[33,2,33,4],[37,1,37,7],[51,2,51,7],[52,2,52,7],[53,2,53,7],[3,0,3,7],[7,0,7,7],[24,1,24,7],[29,2,29,4],[31,2,31,4]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Appendix 1: Ownership Information"]
[]
["Note:  The Corporation reserves tax credits to the Taxpayer and the controlling party of the Taxpayer.  Reservations are not transferrable.  Any change in controlling party is deemed a material change."]
[]
[null,"Taxpayer Entity Name:",null,{"$f":"+'2. Project Description'!E10","v":0}]
[null,"Taxpayer Is:",null,{"$f":"+'2. Project Description'!E17","v":"Missing"}]
[null,"Taxpayer Federal Tax ID Number:",null,{"$f":"+'2. Project Description'!E16","v":0}]
[]
[null,"Controlling Principal Entity Name:",null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}]
[null,"Controlling Principal Role:",null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Contact Person:",null,{"$f":"+'2. Project Description'!E13","v":0}]
[null,"Email:",null,{"$f":"+'2. Project Description'!E15","v":0}]
[null,"Telephone:",null,{"$f":"+'2. Project Description'!E14","v":0}]
[]
[null,"Controlling Principal % Ownership",null,0]
[]
[null,{"$f":"\"I.  PREVIOUS PARTICIPATION OF \"&'2. Project Description'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"\"List all projects in which the \"&D15&J25","v":{"$error":"#REF!"}},null,null,null,null,null,null,null," has requested an allocation of low-income housing tax credits or sold a project which received an allocation of low income housing tax credits.  Attach a separate sheet with additional information if necessary."]
[]
[null,null,null,null,null,null,"Application"]
[null,null,"Project Name and Location",null,null,null,"Date","Status"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null," II.  DISCLOSURE OF IDENTITIES OF INTEREST RELATED PARTIES:"]
[]
[null,{"$f":"+J38","v":"The undersigned duly authorized representative of the Developer/Taxpayer hereby certifies under penalty of perjury that the following persons are (i) members of the Corporation's Board of Commissioners or Corporation Staff who are related to or have any identity of interest with the Developer/Taxpayer or (ii) affiliates, employees, consultants or otherwise related to or having an identity of interest with the Developer/Taxpayer and who have applied for an Allocation of Tax Credits in the calendar year within which this Application has been submitted or who have any interests in any project receiving Tax Credits and/or projects subject to compliance monitoring by the Corporation."},null,null,null,null,null,null,null,"The undersigned duly authorized representative of the Developer/Taxpayer hereby certifies under penalty of perjury that the following persons are (i) members of the Corporation's Board of Commissioners or Corporation Staff who are related to or have any identity of interest with the Developer/Taxpayer or (ii) affiliates, employees, consultants or otherwise related to or having an identity of interest with the Developer/Taxpayer and who have applied for an Allocation of Tax Credits in the calendar year within which this Application has been submitted or who have any interests in any project receiving Tax Credits and/or projects subject to compliance monitoring by the Corporation."]
[]
[null,"Related Board Members and Staff:"]
[]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]
[null,"(4)"]
[null,"(5)"]
[]
[null,"Related Affiliates, Employees, Consultants, Etc.:"]
[]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]
[null,"(4)"]
[null,"(5)"]
[]
[null,{"$f":"+J56&'2. Project Description'!#REF!&L56","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"The undersigned duly authorized representative of the owner (the \"Taxpayer\") of the captioned project (the \"Project\") hereby certifies under penalty of perjury that the Contractor certifying the construction and/or rehabilitation requirements for the Project as well as the cost estimates for the Project bears a relationship either to the Taxpayer or the ",null," within the meaning of Section 267(b) orSection 707(b)(1) of the Internal Revenue Code of 1986, as amended, after substituting 5% for 50% in Section 267(b) and Section 707(b)(1) and does not have any identity of interest with any member of the Board, staff, consultant or other affiliate of the Corporation."]
[]
[null,{"$f":"\"WITNESS my signature on \"&TEXT(D73,\"mmmm d yyyy\")","v":"WITNESS my signature on January 0 1900"}]
[]
[null,null,{"$f":"\"Builder \"&IF('2. Project Description'!H28=\"Yes\",\"IS\",\"IS NOT\")&\" related to Taxpayer or \"&D15","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,{"$f":"+'App 1 Owner Info'!D10&\" (Taxpayer)\"","v":"0 (Taxpayer)"}]
[]
[]
[null,null,null,null,"By:"]
[null,{"$f":"J66&TEXT(D74,\"mmmm d yyyy\")","v":"Sworn to and subscribed before me January 0 1900"},null,null,null," ",null,null,null,"Sworn to and subscribed before me "]
[]
[null,null,null,null,null,null,null,null,null,"Builder IS related to Taxpayer or General Partner"]
[null,null,null,null,null,null,null,null,null,"Builder IS NOT related to Taxpayer or General Partner"]
[null,{"$f":"\"Notary Public, State of \"&D75","v":"Notary Public, State of "}]
[]
[]
[null,"Date of Taxpayer Certification:"]
[null,"Date of Notarization:"]
[null,"State for Notary Public:"]

{"sheet":"App 2 Site Control","index":20,"n_rows":67,"n_cols":15,"rows_kept":67,"cut":false,"hidden":true,"merged":[[63,5,63,6],[64,5,64,6],[3,0,3,11],[10,4,10,9],[20,2,20,10],[22,2,22,10],[25,3,25,10],[27,2,27,10],[36,2,36,10],[38,2,38,10],[49,2,49,10],[51,2,51,10],[61,5,61,6],[62,5,62,6]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Site Control Worksheet"]
[]
[null,"I. ","Applicant must have control of the site and existing building(s) if any."]
[]
[null,null,"A. ","Please indicate the method of site control:"]
[null,null,null,null,"Missing"]
[]
[null,null,"B. ","Purchase Information",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14:N17)","v":0},"Total Acquisition Cost"]
[null,null,null,null,"Total Purchase Price:",null,null," (regardless of when paid)",null,null,null,null,null,{"$f":"+'5. Development Costs'!C11","v":0},{"$f":"+'5. Development Costs'!B11","v":"Building Acquisition"}]
[null,null,null,null,"Paid to Date:",null,null," (amount paid at time of application)",null,null,null,null,null,{"$f":"+'5. Development Costs'!C12","v":0},{"$f":"+'5. Development Costs'!B12","v":"Land Acquisition (value of donated land)"}]
[null,null,null,null,"Outstanding Balance:",null,{"$f":"+G14-G15","v":0}," (calculated)",null,null,null,null,null,{"$f":"+'5. Development Costs'!C13","v":0},{"$f":"+'5. Development Costs'!B13","v":"Land Acquisition (other)"}]
[]
[null,null,null,null,"Site Area:",null,null,"Square Feet"]
[null,null,null,null,"Purchase Price / S.F.:",null,{"$f":"IF(G18<>0,G14/G18,0)","v":0}]
[null,null,null,null,"Date of Purchase:"]
[null,null,{"$f":"IF(OR(N13=0,G14=0,ROUND(G14,0)=ROUND(N13,0)),\"\",\"Purchase price does not agree with Total Acquisition Cost. Please explain.\")","v":""}]
[]
[null,null,"Comment for purchase price"]
[]
[null,null,"C. ","Option Information"]
[null,null,null,"Explain the purchase option: when was the option purchased, how much was paid for the option, when does the option expire, are there any provisions for extension of the option?"]
[]
[null,null,"Explanation of option to purchase"]
[]
[null,null,null,null,"Total Purchase Price:",null,null," (including the cost of the option)"]
[null,null,null,null,"Paid to Date:",null,null," (amount paid at time of application)"]
[null,null,null,null,"Outstanding Balance:",null,{"$f":"+G30+G31","v":0}," (calculated)"]
[]
[null,null,null,null,"Site Area:",null,null,"Square Feet"]
[null,null,null,null,"Purchase Price / S.F.:",null,{"$f":"IF(G34<>0,G30/G34,0)","v":0}]
[]
[null,null,{"$f":"IF(OR(G30=0,N13=0,ROUND(N13,0)=ROUND(G30,0)),\"\",\"Option price does not agree with Total Acquisition Cost. Please explain.\")","v":""}]
[]
[null,null,"Additional comment"]
[]
[null,null,"D. ","Lease Information"]
[null,null,null,null,"Amount Paid for Leasehold Interest:"]
[null,null,null,null,"Annual Ground Rent:",null,null,null,null,"*"]
[null,null,null,null,"Lease Term:",null,null,null,null,"years"]
[null,null,null,null,"Remaining Years:",null,null,null,null,"years"]
[null,null,null,null,"Site Area:",null,null,null,null,"Square Feet"]
[null,null,null,null,"Cost/S.F.:",null,null,null,{"$f":"IF(I46<>0,(I42+(I43*I45))/I46,0)","v":0}]
[null,null,null,null,"Date of Lease:",null,null,null,"00:00:00"]
[]
[null,"*","Annual Ground Rent must be included as a Miscellaneous Tax & Insurance Expense (on the Revenues and Expenses worksheet), or prepaid Annual Ground Rent must be included as an Other Soft Cost (on the Development Costs worksheet)."]
[]
[null,null,"Comment for ground lease"]
[]
[null,null,"E. ","Attached to and made a part hereof are copies of the site control documents."]
[]
[null,"II. ","Complete this section if applicant does not have control of the site and existing building(s) if any."]
[]
[null,null,"A. ","What is the estimated Purchase Price for the site?"]
[]
[null,null,"B. ","Provide the following information about the current legal owner:"]
[]
[null,null,null,null,"Name"]
[null,null,null,null,"Address"]
[null,null,null,null,"City",null,null,"State",null,"Zip"]
[null,null,null,null,"Telephone"]
[]
[null,"III. ","Attached to and made a part hereof is a legal description of each parcel of land."]

{"sheet":"App 3 Ownership History","index":21,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":true,"merged":[[30,1,30,2],[39,1,39,2],[3,0,3,4],[7,1,7,4],[9,1,9,2],[11,1,11,4],[21,1,21,2]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Ownership History of Existing Buildings"]
[]
[null,"This worksheet must be completed if Taxpayer is requesting credits for the purchase price of an existing building."]
[]
["I. ","Specify the date on which building was acquired by purchase as defined in Section 179(d)(2) of the Internal Revenue Code of 1986, as amended (the \"Code\") (substitute 10% for 50% in Sections '267(b) and 179(b)(n)):",null,null,"00:00:00"]
[]
["II. ","Specify all previous owners of and the purchase price with respect to the building from the January which is ten years prior to the calendar year in which Taxpayer is seeking an award of tax credits to the date the building was or will be acquired by Taxpayer:"]
[]
[null,null,"Owners",null,"Purchase Price"]
[]
[]
[]
[]
[]
[]
[]
["III. ","Do any of the previous owners bear a relationship to the Taxpayer specified in Section 267(b) or Section 707(b)(1)?",null,null,"Missing"]
[]
[null,null,"If Yes, specify which of the previous owners are such related persons:"]
[]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[]
["IV. ","Are any of the previous owners and the Taxpayer under common control (within the meaning of subsections (a) and (b) of Section 52 of the Code)?",null,null,"Missing"]
[]
[null,null,"If Yes, specify which of the previous owners are such related persons:"]
[]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[]
["V. ","Is this a Distressed Property (as defined in the QAP)?",null,null,{"$f":"+H40","v":{"$error":"#REF!"}},null,null,{"$f":"+'2. Project Description'!#REF!","v":{"$error":"#REF!"}},"From Project Description worksheet: is this a 'Distressed Property'?"]
[]
[null,"If yes, attach written certification from HUD or RD that property is distressed."]

{"sheet":"App 4 Zoning","index":22,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":true,"merged":[[3,0,3,3]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Zoning Certification"]
[]
[]
[null,"Attn: Tax Credit/HOME Manager"]
[null,"Louisiana Housing Corporation"]
[null,"2415 Quail Drive"]
[null,"Baton Rouge, Louisiana 70808"]
[]
[null,"Subject:","Project Name Here"]
[null,null,"City and State Here"]
[]
[]
[null,"This letter certifies the following:"]
[]
[null,null,null,"the property is properly zoned for the proposed project."]
[]
[null,null,null,"the developer has submitted a request to zone site for multi-family use and the authority does not foresee or anticipate any negative problems with respect to zoning."]
[]
[null,null,null,"the property is not properly zoned for the proposed project."]
[]
[null,null,null,"the property has not been zoned by this authority and no request has been made."]
[]
[]
[null,"Sincerely,"]
[]
[]
[null,"By:","  "]
[null,"Name:"]
[null,"Title:"]
[null,"Date:"]

{"sheet":"App 11 NP Participation","index":23,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":true,"merged":[[23,1,23,7],[27,1,27,7],[28,1,28,7],[3,0,3,8],[10,1,10,7],[11,1,11,7],[13,1,13,7],[15,1,15,7],[16,1,16,7],[19,1,19,5]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Non-Profit Participation Information"]
[]
[null,"Date the non-profit was created:",null,null,null,null,null,"00:00:00"]
[]
[null,"Name of the non-profit:"]
[]
[]
[null,"Describe the non-profit's participation in the development and operation of the project."]
[]
[]
[null,"List the names and addresses of Board Members for the non-profit organization. Identify all paid, full time staff and sources of funds for annual operating expenses and current programs."]
[]
[]
[]
[null,"Specify the Non-profit's Ownership interest in the project or the partnership owning the project:",null,null,null,null,null,0]
[]
[null,"Is Non-profit \"Local\"?*",null,null,null,null,null,"Missing"]
[null,"Is Non-profit a CHDO?",null,null,null,null,null,"Missing"]
[null,"* If Applicant requested points based on non-profit being \"Local,\" not more than fifteen percent (15%) of Board Members may reside outside of the service area of the non-profit and at least 75% of Board Members must reside within Market Area of the Project."]
[]
[null,"Is Non-profit a 501(c)(3) or 501(c)(4) organization?",null,null,null,null,null,"Missing"]
[]
[null,"Describe the charitable activities of Non-profit over the last three calendar years and how such activities are consistent with services to be provided in connection with the Project."]
[]
[]
[null,"Attach resume of the non-profit employee who has affordable housing development experience."]
[]
[null,"Identify affordable housing developments owned by Non-profit."]
[null,"Name",null,"Location",null,"Number of Units",null,"Subsidized?"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null,null,null,null,null,null,null,"Missing"]

{"sheet":"App 13 NP Counsel Opinion","index":24,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":true,"merged":[[33,0,33,1],[39,0,39,1],[3,0,3,1],[7,0,7,2],[8,0,8,2],[21,0,21,1],[23,0,23,1]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Format for Counsel's Opinion of Non-Profit Qualification"]
[]
["(Must be submitted with initial application)"]
["(Submitted on attorney's letterhead)"]
[]
["Louisiana Housing Corporation"]
["2415 Quail Drive"]
["Baton Rouge, Louisiana 70808"]
["Attn: Tax Credit Coordinator"]
[]
[null,"Project Name Here"]
[null,"City and State Here"]
[null,"Eligibility for Non-Profit Set-Aside"]
[]
["Ladies and Gentlemen:"]
[]
["You have asked that we render our opinion that (non-profit) is a qualified nonprofit organization within the meaning of Section 469(h) of the Internal Revenue Code.  We understand that you require this opinion as a prerequisite to your consideration of making an allocation of Low-Income Housing Tax Credits with respect to the Project from the set-aside reserved for the use of qualified non-profit organizations."]
[]
["In rendering the following opinion, we reviewed the Articles of Incorporation, Charter and Bylaws of (non-profit); the Letter of Determination dated (date) from the Internal Revenue Service with respect to (non-profit); and all records of (non-profit) and other potential participants in the Project sufficient to make a determination as to the relationship of (non-profit) with any other potential participants in the Project.  Based on our review of the foregoing, it is our opinion that: "]
[]
["1.","(Non-profit) is a 501(c)(3) or 501(c)(4) organization and is exempt from tax under Section 501(a)."]
[]
["2.","One of the exempt purposes of (non-profit) includes the fostering of low-income housing."]
[]
["3.","Individuals or entities involved with or related to any potential for-profit participant in the Project are not involved with or related to the creation or management of (non-profit)."]
[]
["4.","(Non-profit) is not affiliated with or controlled by a for-profit organization."]
[]
["In rendering the following opinion, we examined certificates containing representations made to us by (non-profit) and each potential participant in the Project, copies of which are attached hereto and incorporated herein by this reference.  Based on our review of the attached certificates, it is our opinion that:"]
[]
["1.","(Non-profit) and all potential participants intend that (non-profit) will own an interest in the Project either directly or through a partnership (which partnership has yet been formed)."]
[]
["2.","(Non-profit) and all potential participants intend that (non-profit) will materially participate (within the meaning of Section 469(h)) in the Project and operation of the Project throughout the compliance period."]
[]
["It is our intention that this opinion be relied upon by you in making your determination as to the eligibility of the Project to receive Low-Income Housing Tax Credits from the Non-profit Set-Aside."]
[]
["Sincerely,"]
[]
[]
["/s/"]

{"sheet":"App 34 Debarment","index":25,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":true,"merged":[[30,5,30,11],[32,5,32,11],[3,0,3,3],[5,0,5,1],[10,5,10,11],[12,5,12,11],[14,5,14,11],[16,5,16,11],[18,5,18,11],[20,5,20,11],[22,5,22,11],[24,5,24,11],[26,5,26,11],[28,5,28,11]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Certification Regarding Debarment, Suspension, Ineligibility and Voluntary Exclusion (Lower Tier Covered Transactions)"]
[null,"Instructions for Certification"]
[]
[1,"By signing and submitting this proposal, the applicant is providing the certification set out below."]
[]
[2,{"$f":"+F11","v":"The certification in this clause is a material representation of fact upon which reliance was placed when this transaction was entered into.  If it is later determined that the applicant knowingly rendered an erroneous certification, in addition to other remedies available to the Federal Government, the department or Corporation with which this transaction originated may pursue available remedies, including suspension and/or debarment."},null,null,null,"The certification in this clause is a material representation of fact upon which reliance was placed when this transaction was entered into.  If it is later determined that the applicant knowingly rendered an erroneous certification, in addition to other remedies available to the Federal Government, the department or Corporation with which this transaction originated may pursue available remedies, including suspension and/or debarment."]
[]
[3,{"$f":"+F13","v":"The applicant shall provide immediate written notice to the person to which this proposal is submitted if at any time the applicant learns that its certification was erroneous when submitted or has become erroneous by reason of changed circumstances."},null,null,null,"The applicant shall provide immediate written notice to the person to which this proposal is submitted if at any time the applicant learns that its certification was erroneous when submitted or has become erroneous by reason of changed circumstances."]
[]
[4,{"$f":"+F15","v":"The terms \"covered transaction,\" \"debarred\", \"suspended,\" \"ineligible,\" \"lower tier covered transaction,\" \"participant,\" \"person,\" \"primary covered transaction,\" \"principal,\" \"proposal,\" and \"voluntarily excluded,\" as used in this clause, have the meanings set out in the Definitions and Coverage sections of rules implementing Executive Order 12549.  Contact the Corporation for assistance in obtaining a copy of those regulations."},null,null,null,"The terms \"covered transaction,\" \"debarred\", \"suspended,\" \"ineligible,\" \"lower tier covered transaction,\" \"participant,\" \"person,\" \"primary covered transaction,\" \"principal,\" \"proposal,\" and \"voluntarily excluded,\" as used in this clause, have the meanings set out in the Definitions and Coverage sections of rules implementing Executive Order 12549.  Contact the Corporation for assistance in obtaining a copy of those regulations."]
[]
[5,{"$f":"+F17","v":"The applicant agrees by submitting this proposal that, should the proposed covered transaction be entered into, it shall not knowingly enter into any lower tier covered transaction with a person who is debarred, suspended, declared ineligible, or voluntarily excluded from participation in this covered transaction, unless authorized by the Corporation."},null,null,null,"The applicant agrees by submitting this proposal that, should the proposed covered transaction be entered into, it shall not knowingly enter into any lower tier covered transaction with a person who is debarred, suspended, declared ineligible, or voluntarily excluded from participation in this covered transaction, unless authorized by the Corporation."]
[]
[6,{"$f":"+F19","v":"The applicant further agrees by submitting this proposal that it will include this clause titled \"Certification Regarding Debarment, Suspension, Ineligibility and Voluntary Exclusion - Lower Tier Covered Transaction,\" without modification, in all lower tier covered transactions and in all solicitations for lower tier covered transactions."},null,null,null,"The applicant further agrees by submitting this proposal that it will include this clause titled \"Certification Regarding Debarment, Suspension, Ineligibility and Voluntary Exclusion - Lower Tier Covered Transaction,\" without modification, in all lower tier covered transactions and in all solicitations for lower tier covered transactions."]
[]
[7,{"$f":"+F21","v":"A participant in a covered transaction may rely upon a certification of a prospective participant in a lower tier covered transaction that is not debarred, suspended, ineligible, or voluntarily excluded from the covered transaction, unless it knows that the certification is erroneous.  A participant may decide the method and frequency by which it determines the eligibility of its principals.  Each participant may, but is not required to, check the Nonprocurement List."},null,null,null,"A participant in a covered transaction may rely upon a certification of a prospective participant in a lower tier covered transaction that is not debarred, suspended, ineligible, or voluntarily excluded from the covered transaction, unless it knows that the certification is erroneous.  A participant may decide the method and frequency by which it determines the eligibility of its principals.  Each participant may, but is not required to, check the Nonprocurement List."]
[]
[8,{"$f":"+F23","v":"Nothing contained in the foregoing shall be construed to require establishment of a system of records in order to render in good faith the certification required by this clause.  The knowledge and information of a participant is not required to exceed that which is normally possessed by a prudent person in the ordinary course of business dealings."},null,null,null,"Nothing contained in the foregoing shall be construed to require establishment of a system of records in order to render in good faith the certification required by this clause.  The knowledge and information of a participant is not required to exceed that which is normally possessed by a prudent person in the ordinary course of business dealings."]
[]
[9,{"$f":"+F25","v":"Except for transactions authorized under paragraph 5 of these instruction, if a participant in a covered transaction knowingly enters into a lower tier covered transaction with a person who is suspended, debarred, ineligible, or voluntarily excluded from participation in this transaction, in addition to other remedies available to the Federal Government, the department or Corporation with which this transaction originated may pursue available remedies, including suspension and/or debarment."},null,null,null,"Except for transactions authorized under paragraph 5 of these instruction, if a participant in a covered transaction knowingly enters into a lower tier covered transaction with a person who is suspended, debarred, ineligible, or voluntarily excluded from participation in this transaction, in addition to other remedies available to the Federal Government, the department or Corporation with which this transaction originated may pursue available remedies, including suspension and/or debarment."]
[]
[null,{"$f":"+F27","v":"Certification regarding Debarment, Suspension, Ineligibility and Voluntary Exclusion - Lower Tier  Covered Transactions."},null,null,null,"Certification regarding Debarment, Suspension, Ineligibility and Voluntary Exclusion - Lower Tier  Covered Transactions."]
[]
["(1)",{"$f":"+F29","v":"The applicant certifies, by submission of this proposal that neither it nor its principals is presently debarred, suspended, proposed for debarment, declared ineligible, or voluntarily excluded from participation in this transaction by any Federal department or Corporation."},null,null,null,"The applicant certifies, by submission of this proposal that neither it nor its principals is presently debarred, suspended, proposed for debarment, declared ineligible, or voluntarily excluded from participation in this transaction by any Federal department or Corporation."]
[]
["(2)",{"$f":"+F31","v":"The applicant certifies herein that no taxpayer, its representative or agent, managing general partner, sponsor or management company included in the application has been deemed by the Corporation as being “not in good standing”. One is considered to be “not in good standing” with the Corporation if one has met one or more of the criteria listed in Section II (F) (3) Project Team Disqualification  of the QAP.\n\n"},null,null,null,"The applicant certifies herein that no taxpayer, its representative or agent, managing general partner, sponsor or management company included in the application has been deemed by the Corporation as being “not in good standing”. One is considered to be “not in good standing” with the Corporation if one has met one or more of the criteria listed in Section II (F) (3) Project Team Disqualification  of the QAP.\n\n"]
[]
["(3)",{"$f":"+F33","v":"Where the applicant is unable to certify to any of the statements in this certification, such prospective participant shall attach an explanation to this proposal."},null,null,null,"Where the applicant is unable to certify to any of the statements in this certification, such prospective participant shall attach an explanation to this proposal."]
[]
[null,"Signature :  _______________________________________________________________"]

{"sheet":"App 35 Matching","index":26,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":true,"merged":[[3,0,3,4],[7,0,7,4]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Matching Certification"]
[]
["The Applicant hereby certifies that the following amounts have been or will be made available to complete the Project and/or to assure that the housing units assisted with HOME Funds are affordable:  (Full documentation evidencing commitment must be attached.)"]
[]
[1,null,"Non-federal cash from local governmental unit"]
[]
[2,null,"Abatement of state or local taxes, fees or other charges which otherwise would have been imposed"]
[]
[3,null,"Value of land or other real property (less any debt burden, lien or other encumbrance) not acquired with federal resources"]
[]
[4,null,"Investments within prior 10 months from non-federal resources in on-site and off-site infrastructure directly required for affordable housing assistance with HOME Funds."]
[]
[5,null,"Reasonable value of any site preparation and construction materials not acquired with federal resources and any donated or voluntary laborin connection with the site preparation for or construction or rehabilitation of affordable housing."]
[]
[null,null,"TOTAL",null,{"$f":"SUM(E9:E19)","v":0}]
[]
[]
["By:",null,"_______________________________________________________                 Date: __________________"]

{"sheet":"App 36 Environmental","index":27,"n_rows":107,"n_cols":7,"rows_kept":107,"cut":false,"hidden":true,"merged":[[83,1,83,3],[85,1,85,3],[87,1,87,3],[89,1,89,3],[73,1,73,3],[75,1,75,3],[77,1,77,3],[79,1,79,3],[81,1,81,3],[63,1,63,3],[65,1,65,3],[67,1,67,3],[69,1,69,3],[71,1,71,3],[42,1,42,3],[58,1,58,6],[59,1,59,6],[44,1,44,3],[46,1,46,3],[48,1,48,3],[50,1,50,3],[52,1,52,3],[54,1,54,3],[56,1,56,3],[32,1,32,3],[34,1,34,3],[36,1,36,3],[38,1,38,3],[40,1,40,3],[19,2,19,6],[22,1,22,6],[26,1,26,3],[30,2,30,6],[28,1,28,3],[12,2,12,6],[14,2,14,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[3,0,3,6],[7,2,7,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[104,1,104,6],[106,1,106,6],[107,1,107,6],[91,1,91,3],[93,1,93,3],[95,1,95,3],[97,1,97,3],[99,1,99,3],[101,1,101,3],[103,1,103,6]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["Environmental Restrictions Checklist"]
[]
[null,"Project Name:"]
[]
[null,"Street Address:"]
[null,"City:"]
[null,"Parish"]
[null,"Zip Code:"]
[]
[null,"Owner Name:"]
[]
[null,"Street Address:"]
[null,"City:"]
[null,"Parish"]
[null,"Zip Code:"]
[]
[null,"Project Description:"]
[]
[]
[null,"Environmental Review Findings"]
[]
[null,"FLOOD PLAIN",null,null,"YES",null,"NO"]
[]
[null,"Is the project located in a FEMA Special Flood Hazard Area? (Current flood plain maps should be found in a each HUD field office or call FEMA at 1-800-358-9619, and FEMA's website URL is www.fema.gov/mit/tsd)",null,null," ",null," "]
[]
[null,"Identify Map Panel and Date"]
[]
[null,"Does the project currently carry Flood Insurance?",null,null," ",null," "]
[]
[null,"Do any structures appear to be within or close to the floodplain? (If yes, then flood insurance is required.)",null,null," ",null," "]
[]
[null,"HISTORIC PRESERVATION (If yes, identify relevant restrictions below.)",null,null,"YES",null,"NO"]
[]
[null,"Is the property listed in the National Register of Historic Places?",null,null," ",null," "]
[]
[null,"Is the property located in a historic district listed in the National Register of Historic Places?",null,null," ",null," "]
[]
[null,"Is the property located in a historic district determined to be eligible for the National Register?",null,null," ",null," "]
[]
[null,"AIRPORT HAZARDS",null,null,"YES",null,"NO"]
[]
[null,"Is the project located in the clear zone of an airport? (24 CFR Part 51 D.  If yes, Notice is required.)",null,null," ",null," "]
[]
[null,"HAZARDOUS OPERATIONS",null,null,"YES",null,"NO"]
[]
[null,"Is there any evidence or indication of manufacturing operations utilizing or producing hazardous substances (paints, solvents, acides, bases, flammable materials, compressed gases, poisons, or other chemical materials) at or in close proximity to the site",null,null," ",null," "]
[]
[null,"Is there any evidence or indication that past operations located in or in close proximity to the property used hazardous substances or radiological materials that may have been released into the environment?",null,null," ",null," "]
[]
[null,"EXPLOSIVE/FLAMMABLE OPERATIONS/STORAGE (24 CFR Part 51C)",null,null,"YES",null,"NO"]
[]
[null,"Is there visual evidence or indicators of unobstructed or unshielded above ground storage tanks (fuel oil, gasoline, propane, etc.) or operations utilizing explosive/flammable material at or in close proximity to the property?",null,null," ",null," "]
[]
[null,"FOR YES RESPONSES, SUMMARIZE RESTRICTIONS BELOW:"]
[null,"x"]
[]
[null,"Environmental Review Findings"]
[]
[null,"TOXIC CHEMICAL AND RADIOACTIVE MATERIALS",null,null,"YES",null,"NO"]
[]
[null,"Petroleum Storage"]
[]
[null,"Is there any evidence or indication of the presence of commerical or residential heating activities that suggest that underground storage tanks may be located in the property?",null,null," ",null," "]
[]
[null,"If yes, are any such tanks being used? If yes, indicate below whether the tank is registered, when it was last tested for leaks, the results of that test, and whether there are any applicable state or local laws that impose additional requirements beyond those required under federal law.",null,null," ",null," "]
[]
[null,"Are there any out-of-service underground fuel storage tanks? If yes, indicate whether the tank was closed out in accordance with applicable state, local and federal laws.",null,null," ",null," "]
[]
[null,"Polychlorinated Biphenyls (PCB)",null,null,"YES",null,"NO"]
[]
[null,"Is there any evidence or indication that electrical equipment, such as transformers, capacitors, or hydraulic equipment (found in machinery and elevators, installed prior to July 1, 1884) are present on the site?",null,null," ",null," "]
[]
[null,"If yes, is any such equipment (a) owned by anyone other than a public utility company; and (b) not marked with a \"PCB Free\" sticker?",null,null," ",null," "]
[]
[null,"If yes, indicate below whether such equipment has been tested for PCBs, the results of those tests, and (if no testing has been performed) the proposed testing approach. (Electrical equipment need not be tested but will be assumed to have PCBs)",null,null," ",null," "]
[]
[null,"If PCBs are found in non-electrical equipment over 50 ppm it must be replaced or retrofitted, otherwise any equipment with PCBs or assumed to have PCBs requires an O&M Plan."]
[]
[null,"Asbestos Containing Materials (ACM)",null,null,"YES",null,"NO"]
[]
[null,"Is there any evidence or indication of ACM insulation or fire retardant materials such as boiler or pipe wrap, ceiling spray, etc., within the buildings on the property? If yes, the property is required to have an Operations and Maintenance Plan for asbestos containing materials.",null,null," ",null," "]
[]
[null,"Lead Based Paint",null,null,"YES",null,"NO"]
[]
[null,"Are there residential structures on the property that were built prior to 1978?",null,null," ",null," "]
[]
[null,"If yes, has the property been certified as lead-free?",null,null," ",null," "]
[]
[null,"If property has not been certified as lead-free, has a Risk Assessment been completed?",null,null," ",null," "]
[]
[null,"If yes, has the owner developed a plan including Interim Controls to address the findings of the Risk Assessment including Tenant notifications and an Operations and Maintenance Plan?",null,null," ",null," "]
[]
[null,"If yes, has a qualified Risk Assessor reviewed the Owner's plan and O&M plan for compliance with 24 CFR 35?",null,null," ",null," "]
[]
[null,"EASEMENT AND USE RESTRICTIONS",null,null,"YES",null,"NO"]
[]
[null,"Are there easements, deed restrictions or other use restrictions on this property? (e.g. oil and gas well pumping, transformer boxes, units, navigation, microwave, rights of way (ROW), for high-voltage power transmission lines, interstate/intrastate gas and liquid petroleum pipelines, etc.)",null,null," ",null," "]
[]
[null,"FOR YES RESPONSES, SUMMARIZE RESTRICTIONS BELOW"]
[]
[]
[null,"Indicate the name and title of the person who completed this checklist."]

{"sheet":"LHC-2 CEO Notification","index":28,"n_rows":59,"n_cols":2,"rows_kept":59,"cut":false,"hidden":true,"merged":[[3,0,3,2],[9,0,9,1],[26,0,26,1],[43,0,43,1]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
["LHC-2: Information for State and Local Government Notification Letters"]
[]
["Please provide the following information for each of the jurisdictions the project falls within (Local, Parish, and State Representative)"]
[]
["CEO Notification Letter Information (Local)"]
[]
["Project Name:",{"$f":"+'2. Project Description'!E51","v":0}]
[]
["Name of local Chief Executive Officer (CEO):"]
[]
["Job Title:"]
[]
["Municipality/Locality:"]
[]
["Street Address:"]
[]
[]
["City, State, Zip:"]
[]
["Salutation:"]
[]
["CEO Notification Letter Information (Parish)"]
[]
["Project Name:",{"$f":"+B12","v":0}]
[]
["Name of Parish Chief Executive Officer (CEO):"]
[]
["Job Title:"]
[]
["Municipality/Locality:"]
[]
["Street Address:"]
[]
[]
["City, State, Zip:"]
[0]
["Salutation:"]
[]
["CEO Notification Letter Information (State Representative)"]
[]
["Project Name:",{"$f":"+B29","v":0}]
[]
["Name of State Representative:"]
[]
["Job Title:"]
[]
["Municipality/Locality:"]
[]
["Street Address:"]
[]
[]
["City, State, Zip:"]
[]
["Salutation:"]

{"sheet":"LHC-3 Developer Experience","index":29,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":true,"merged":[[55,1,55,3],[106,2,106,3],[7,0,8,7],[40,0,40,2],[42,0,42,1],[48,0,49,7],[51,0,51,3],[52,0,52,3],[53,0,53,3]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
[{"$f":"\"LHC-3: Developer Experience for \"&'2. Project Description'!#REF!&\" (\"&TRIM('2. Project Description'!#REF!)&\")\"&\" and Affiliates\"","v":{"$error":"#REF!"}}]
[]
["Complete the information below for projects your organization has developed, placed in service, and currently owns.  List only those projects whose size or scope meet the requirements stated in the QAP.  Do not include projects approved but not yet placed in service."]
[]
["Project Name","Project Contact","State","Project Type","Low Income Units","Placed in Service Date","Total Development Costs","Funding Source(s) (Name of Agency, Contact Person and Phone Number)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total",{"$f":"SUM(E11:E38)","v":0},null,{"$f":"SUM(G11:G38)","v":0}]
[]
["Have you been awarded 8609s on an LHC Housing Credit project?",null,null,"Missing"]
[]
["If yes, please complete the following for one project:"]
[]
[]
["Project Name","Project Number",null,null,null,"Date of 8609"]
[]
[]
["I, the undersigned , certify I have developed and have ownership in the above-listed projects and that the information given is true and correct.  I hereby further acknowledge that in reviewing and considering my application, LHC may request additional if necessary."]
[]
[]
[]
["Signature:",null,null,null,null,"Date:"]
["Name"]

{"sheet":"LHC-4 Management Experience","index":30,"n_rows":60,"n_cols":5,"rows_kept":60,"cut":false,"hidden":true,"merged":[[56,0,56,2],[57,0,57,2],[58,1,58,3],[112,2,112,3],[3,0,3,5],[7,0,8,5],[41,0,41,2],[43,0,43,1],[49,0,49,5],[51,0,52,5],[55,0,55,2]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "}]
[]
[{"$f":"\"LHC-4: Management Experience for \"&'2. Project Description'!E29","v":"LHC-4: Management Experience for "}]
[]
["Complete the information below for projects your organization has in its current portfolio of similar size and type .  Do not include projects approved but not yet placed in service."]
[]
[]
["Project Name","Project Contact","State","Project Type","Low Income Units"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total ",{"$f":"SUM(E12:E39)","v":0}]
[]
["Have the person or entities serving as management agent had a project with material or uncorrected non-compliance beyond the cure period?",null,null,"Missing"]
[]
["If yes, please complete the following for one project:"]
[]
[]
["Project Name","Project Number","State","Project Type","Units"]
[]
[]
[{"$f":"\"Certification of \"&'2. Project Description'!E10&\", Taxpayer/Applicant\"","v":"Certification of , Taxpayer/Applicant"}]
[]
["I, the undersigned , understand the management agent listed on the application must be retained by the ownership entity for at least two years after project completion, unless the Taxpayer releases the agent for nonperformance of duties. "]
[]
[]
[]
[]
["Signature:",null,null,null,"Date:"]
["Name"]
[]
[null,null,"ALABAMA"]

{"sheet":"Existing LHC Property","index":31,"n_rows":32,"n_cols":2,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,1,31,2],[31,4,31,7],[1,1,1,8],[3,1,3,8],[4,1,4,8],[5,1,5,8],[7,1,7,8],[8,1,8,8],[10,1,23,8]]}
[]
[null,{"$f":"+'2. Project Description'!A3&\" \"&\"Existing LHC Property\"","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM Existing LHC Property"}]
[]
[null,"Project Name & Location:"]
[null,{"$f":"'2. Project Description'!E51&\" - \"&'2. Project Description'!E53&\", Louisiana\"","v":" - , Louisiana"}]
[null,{"$f":"'2. Project Description'!E54&\" Parish\"","v":" Parish"}]
[]
[null,"Submitted by:"]
[null,{"$f":"'2. Project Description'!E10","v":0}]
[]
[null,"Exising LHC Property Naritive:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Project Name:"]
[null,"Type of LHC Funding:"]
[null,"Total LHC Funding:"]
[null,"Total Units:"]
[null,"Total Buildings:"]
[null,"Year Funded:"]
[null,"Original Contact Name:"]

{"sheet":"Financing Cert","index":32,"n_rows":198,"n_cols":21,"rows_kept":198,"cut":false,"hidden":true,"merged":[[182,2,182,3],[196,4,196,6],[197,4,197,6],[83,2,83,10],[84,2,84,10],[85,2,85,10],[86,2,86,10],[90,1,90,10],[150,1,150,10],[168,1,168,9],[78,3,78,4],[82,2,82,10],[177,2,177,3],[178,2,178,3],[179,2,179,3],[68,3,68,4],[69,3,69,4],[70,3,70,4],[74,3,74,8],[76,3,76,8],[12,2,12,3],[14,2,14,3],[23,2,23,6],[24,2,24,6],[52,1,52,10],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[3,0,3,11],[7,1,7,11],[7,15,7,20],[9,1,9,11],[11,2,11,3]]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[{"$f":"TRIM('2. Project Description'!E51)&\" (\"&TRIM('2. Project Description'!E53)&\" LA), \"&'2. Project Description'!E21","v":" ( LA), "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEED MORE RESEARCH ABOUT HOW THIS IS FILLED OUT / USED AT TIME OF APPLICATION"]
[]
["Financing Certification (At Time of Application)"]
[]
[null,"A.  Source of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Permanent Sources of Funds from \"&'3. Funding Characteristics'!A184","v":"Permanent Sources of Funds from 12"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!B185","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H185","v":0}]
[null,"List Total Source of Funds (including grants but excluding construction loans to be paid by permanent sources of",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!B186","v":"Other Loan With Must-Pay Debt Service"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H186","v":0}]
[null,"funds) for the Project anticipated as of the Project's Placed in Service Date.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!B187","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H187","v":0}]
[null,null,"Name of Lender or",null,null,null,"Annual",null,"Interest Rate",null,"Amortization",null,null,null,null,{"$f":"+'3. Funding Characteristics'!B188","v":"Amount of HHSD Funds Requested"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H188","v":0}]
[null,null,"Source of Funds",null,"Amount of Funds",null,"Debt Service",null,"of Loan",null,"Period (Years)",null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}}]
[null,"1.  ",{"$f":"+'3. Funding Characteristics'!E55","v":0},null,{"$f":"+'3. Funding Characteristics'!E54:F54","v":0},null,{"$f":"+'3. Funding Characteristics'!E70","v":0},null,{"$f":"+'3. Funding Characteristics'!E61","v":0},null,{"$f":"+'3. Funding Characteristics'!G65","v":0},null,null,null,null,{"$f":"+'3. Funding Characteristics'!B189","v":"Deferred Developer Fee"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H189","v":0}]
[null,"2.  ",{"$f":"+'3. Funding Characteristics'!E80","v":"Missing"},null,{"$f":"+'3. Funding Characteristics'!E79:F79","v":0},null,{"$f":"+'3. Funding Characteristics'!E95","v":0},null,{"$f":"+'3. Funding Characteristics'!E86","v":0},null,{"$f":"+'3. Funding Characteristics'!G90","v":0},null,null,null,null,{"$f":"+'3. Funding Characteristics'!B190","v":"Federal Historic Tax Credits and Equity"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H190","v":0}]
[null,"3.  ","LHC Risk Sharing Loan",null,{"$f":"+U9","v":0},null,{"$f":"+'3. Funding Characteristics'!E45","v":0},null,{"$f":"+'3. Funding Characteristics'!E39","v":0},null,{"$f":"+'3. Funding Characteristics'!G41","v":0},null,null,null,null,{"$f":"+'3. Funding Characteristics'!B191","v":"State Historic Tax Credits and Equity"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H191","v":0}]
[null,"4.  ","LHC HOME / NHTF",null,{"$f":"+U12+U13","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!B192","v":"Estimated LIHTC Equity Proceeds"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H192","v":0}]
[null,"5.  ","CDBG-DR",null,{"$f":"+U14","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!B193","v":"Missing"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H193","v":0}]
[null,"6.  ","Deferred Developer Fee",null,{"$f":"+U15","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}}]
[null,"7.  ","Donated Items",null,{"$f":"+U19+U20+U21","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}}]
[null,"8.  ","Other",null,{"$f":"+U26-I24-I25-SUM(E14:E21)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!B196","v":"Other Permanent Debt"},null,null,null,null,{"$f":"+'3. Funding Characteristics'!H196","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}}]
[null,"9.  ","Proceeds from Low-Income Tax Credits",null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!E120","v":0},null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+'3. Funding Characteristics'!#REF!","v":{"$error":"#REF!"}}]
[null,"10.  ","Proceeds from Historic Tax Credits",null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!E107+'3. Funding Characteristics'!E113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'3. Funding Characteristics'!H198","v":0}]
[null,"Total Source of Funds:",null,null,null,null,null,null,{"$f":"SUM(E15:E22)+I24+I25","v":{"$error":"#REF!"}}]
[]
[null,"Total Annual Debt Service Cost",null,null,null,null,{"$f":"SUM(G15:G22)","v":0}]
[]
[null,"Estimated Placed in Service Date",null,null,null,null,null,null,{"$f":"+'2. Project Description'!H111","v":"00:00:00"}]
[]
[null,"Specify items which vary from terms contained in the later of the certifications in the Taxpayer's Application"]
[null,"or in the certifications as of the Allocation/Reservation of tax credits:"]
[]
[null,null,null,null,"Application/Reservation Date",null,null,null,"Placed-in-Service Date"]
[]
[null,"Land Costs",null,null,{"$f":"+'5. Development Costs'!C12+'5. Development Costs'!C13","v":0},null,null,null,0]
[null,"TDC",null,null,{"$f":"+'5. Development Costs'!D137","v":0},null,null,null,0]
[null,"TDC/Unit",null,null,{"$f":"+E39/'4. Unit Mix and Rents'!F41","v":{"$error":"#DIV/0!"}},null,null,null,0]
[null,"Soft Costs/Unit",null,null,{"$f":"+I155/'4. Unit Mix and Rents'!F41","v":{"$error":"#DIV/0!"}},null,null,null,0]
[null,"1st Mortgage Principal",null,null,{"$f":"+E15","v":0},null,null,null,0]
[null,null,"Interest",null,{"$f":"+I15","v":0},null,null,null,0]
[null,null,"Term",null,{"$f":"+K15","v":0},null,null,null,0]
[null,"2nd Mortgage Principal",null,null,{"$f":"+E16","v":0},null,null,null,0]
[null,null,"Interest",null,{"$f":"+I16","v":0},null,null,null,0]
[null,null,"Term",null,{"$f":"+K16","v":0},null,null,null,0]
[null,"Deferred Developer Fee",null,null,{"$f":"+'3. Funding Characteristics'!E102","v":0},null,null,null,0]
[null,"Developer Fee Paid",null,null,{"$f":"+'5. Development Costs'!D130-E48","v":0},null,null,null,0]
[null,"Gross Equity",null,null,{"$f":"+Syndication!J26","v":0},null,null,null,0]
[null,"Net Equity",null,null,{"$f":"+Syndication!J39","v":0},null,null,null,0]
[]
[null,"B.  Syndication Information"]
[]
[null,"Provide the following information concerning syndication from sale of tax credits:"]
[]
[null,"I.  ","Syndication Proceeds to be Received During Credit Period:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I24","v":0},"Total LIHTC Proceeds (Line A.5)"]
[null,null,null," 1:",{"$f":"+Syndication!J47","v":0},null,null,"6:",{"$f":"+Syndication!J52","v":0},null,null,null,null,null,null,{"$f":"SUM(E58:E64)+SUM(I58:I64)","v":0},"Total of LIHTC installments 1-10"]
[null,null,null," 2:",{"$f":"+Syndication!J48","v":0},null,null,"7:",{"$f":"+Syndication!J53","v":0}]
[null,null,null," 3:",{"$f":"+Syndication!J49","v":0},null,null,"8:",{"$f":"+Syndication!J54","v":0}]
[null,null,null," 4:",{"$f":"+Syndication!J50","v":0},null,null,"9:",{"$f":"+Syndication!J55","v":0}]
[null,null,null," 5:",{"$f":"+Syndication!J51","v":0},null,null,"10:",{"$f":"+Syndication!J56","v":0}]
[]
[null,"II.","Historic Rehabilitation Credit Proceeds:",null,null,null,null,null,{"$f":"+I25","v":0},null,null,null,null,null,null,{"$f":"+I65","v":0},"Total Historic Credit Proceeds"]
[]
[null,null,"Syndication Proceeds to be Received During Credit Period:"]
[]
[null,null,"Year 1:",0]
[null,null,"Year 2:",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D69:E71)","v":0},"Total of years 1-3"]
[null,null,"Year 3:",{"$f":"+I65-D70-D69","v":0}]
[]
[null,"III.","Information Concerning Syndicator"]
[]
[null,null,"Name:",{"$f":"+Syndication!E12","v":0}]
[]
[null,null,"Address:",{"$f":"Syndication!E13&\" \"&Syndication!E14","v":" "}]
[]
[null,null,"Telephone:",{"$f":"+Syndication!E16","v":0}]
[]
[null,"IV.","Specify all operating and/or credit guarantees required by Syndicator:"]
[]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[]
[null,"V.","Attach evidence of syndication from Syndicator."]
[]
[null,"C.  Subsidies"]
[]
[null,"The following constitutes the full extent of all Federal, State and local subsidies which apply (or which the"]
[null,"Taxpayer expects to apply) with respect to the Project as of the date the reservation/allocation of tax credits"]
[null,"were made and as of the Project's Placed in Service Date."]
[]
[null,null,null,null,"Reservation Date",null,"Allocation Date",null,"Placed In Service Date"]
[]
[null,"I.  ","Non Repayable Grants"]
[]
[null,"(a)","CDBG (State)",null,0,null,0,null,0]
[null,"(b)","CDBG (Local)",null,0,null,0,null,0]
[null,"(c)","HOME",null,0,null,0,null,0]
[null,"(d)","Rental Rehab",null,0,null,0,null,0]
[null,"(e)","State",null,0,null,0,null,0]
[null,"(f)","Local",null,0,null,0,null,0]
[null,"(g)","Other",null,0,null,0,null,0]
[null,null,"TOTAL",null,{"$f":"SUM(E101:E107)","v":0},null,{"$f":"SUM(G101:G107)","v":0},null,{"$f":"SUM(I101:I107)","v":0}]
[]
[null,"II.","Secondary Financing"]
[]
[null,"(a)","CDBG (State)",null,0,null,0,null,0]
[null,"(b)","CDBG (Local)",null,0,null,0,null,0]
[null,"(c)","HOME",null,0,null,0,null,0]
[null,"(d)","HOPE VI",null,0,null,0,null,0]
[null,"(e)","State",null,0,null,0,null,0]
[null,"(f)","Local",null,0,null,0,null,0]
[null,"(g)","Other",null,0,null,0,null,0]
[null,"(h)","Other",null,0,null,0,null,0]
[null,"(I)","Other",null,0,null,0,null,0]
[null,null,"TOTAL",null,{"$f":"SUM(E112:E120)","v":0},null,{"$f":"SUM(G112:G120)","v":0},null,{"$f":"SUM(I112:I120)","v":0}]
[]
[null,"III.","Value Other Subsidies"]
[]
[null,"(a)","Tax Abatement",null,0,null,0,null,0]
[null,"(b)","Historic Rehab Credit",null,0,null,0,null,0]
[null,"(c)","Land Donation",null,0,null,0,null,0]
[null,"(d)","Other",null,0,null,0,null,0]
[null,null,"TOTAL",null,{"$f":"SUM(E125:E128)","v":0},null,{"$f":"SUM(G125:G128)","v":0},null,{"$f":"SUM(I125:I128)","v":0}]
[]
[null,"IV.","Credit Enhancements"]
[]
[null,"(a)","FHA Section #",null,0,null,0,null,0]
[null,"(b)","Private Mortgage Insurance",null,0,null,0,null,0]
[null,"(c)","Letters of Credit",null,0,null,0,null,0]
[null,"(d)","Other",null,0,null,0,null,0]
[]
[null,"V.","Rental Assistance Anticipated"]
[]
[null,"(a)","Tenant Based"]
[null,null,"(i)  Section 8",null,0,null,0,null,0]
[null,null,"(ii) Other",null,0,null,0,null,0]
[null,null,"(iii) Other",null,0,null,0,null,0]
[]
[null,"(b)","Project Based"]
[null,null,"(i)  Section 8",null,0,null,0,null,0]
[null,null,"(ii)  RD/RA",null,0,null,0,null,0]
[null,null,"(iii) State PBA",null,0,null,0,null,0]
[null,null,"(iv) Other",null,0,null,0,null,0]
[]
[null,"D.  Uses"]
[null,null,null,null,null,null,null,null," Amount"]
[null,null,null,"Rehabilitation Hard Costs",null,null,null,null,{"$f":"+'5. Development Costs'!C21","v":0}]
[null,null,null,"Construction Hard Costs",null,null,null,null,{"$f":"+'5. Development Costs'!D16+'5. Development Costs'!D25-I153-I161","v":0}]
[null,null,null,"Total Soft Costs",null,null,null,null,{"$f":"+'5. Development Costs'!D35+'5. Development Costs'!D49+'5. Development Costs'!D56+'5. Development Costs'!D60+'5. Development Costs'!D74+'5. Development Costs'!D83+'5. Development Costs'!D89+'5. Development Costs'!D94+'5. Development Costs'!D103+'5. Development Costs'!D108+'5. Development Costs'!D130-I165-I166","v":0}]
[null,null,null,"Acquisition Costs:"]
[null,null,null,"Land Only",null,null,null,null,{"$f":"+'5. Development Costs'!C12+'5. Development Costs'!C13","v":0}]
[null,null,null,"Buildings Only",null,null,null,null,{"$f":"+'5. Development Costs'!D10-I157","v":0}]
[null,null,null,"Other (please describe)",null,null,null,null,0]
[null,null,null,"Other Fund Uses NOT in Basis",null,null,null,null,0]
[null,null,null,"Demolition",null,null,null,null,{"$f":"+'5. Development Costs'!C26","v":0}]
[null,null,null,"Other (please describe)",null,null,null,null,{"$f":"+I163-SUM(I153:I161)","v":0}]
[null,null,null,"Total Development Costs",null,null,null,null,{"$f":"+'5. Development Costs'!D137-I165-I166","v":0}]
[null,null,null,"Temporary Contraction Loan Pay off",null,null,null,null,0]
[null,null,null,"Initial Operating  Reserve",null,null,null,null,{"$f":"+'5. Development Costs'!C96","v":0}]
[null,null,null,"Initial Deposit to Replacement Reserve",null,null,null,null,{"$f":"+'5. Development Costs'!C98","v":0}]
[null,null,null,null,"Total Use of Funds",null,null,null,{"$f":"SUM(I163:I166)","v":0}]
[]
[null,"E.  Funds Available for Cash Requirements"]
[]
[null,"15.  ","Sources of Cash:"]
[null,null,"(a)  Syndication Proceeds",null,{"$f":"+I24+I25","v":0},null,0,null,0]
[null,null,"(b)  Owner Contribution",null,0,null,0,null,0]
[null,null,"(c)  Other",null,0,null,0,null,0]
[null,null,"Subtotal",null,{"$f":"SUM(E172:E174)","v":0},null,{"$f":"SUM(G172:G174)","v":0},null,{"$f":"SUM(I172:I174)","v":0}]
[]
[null,"16.","Source of Fees and Grants:"]
[null,null,"Home Funds",null,0,null,0,null,0]
[null,null,"Other",null,0,null,0,null,0]
[null,null,"Other",null,0,null,0,null,0]
[null,null,"Subtotal",null,{"$f":"SUM(E178:E180)","v":0},null,{"$f":"SUM(G178:G180)","v":0},null,{"$f":"SUM(I178:I180)","v":0}]
[]
[null,"17.","TOTAL CASH, FEES & GRANTS",null,{"$f":"+E175+E181","v":0},null,{"$f":"+G175+G181","v":0},null,{"$f":"+I175+I181","v":0}]
[]
[null,"The undersigned hereby certifies under penalty of perjury that the information contained in this"]
[null,"Financing Certification is true and correct as of ____________________________, ________."]
[]
[null,"WITNESS this signature on the _____________ day of ______________________, ________."]
[]
[null,null,null,null,null,"By:"]
[]
[null,null,null,null,null,"Title:"]
[null,"WITNESSES"]
[]
[]
[]
[]
[null,null,null,null,"NOTARY"]

{"sheet":"Demand Cert","index":33,"n_rows":117,"n_cols":9,"rows_kept":117,"cut":false,"hidden":true,"merged":[[107,3,107,4],[107,6,107,7],[89,1,89,2],[91,1,92,8],[93,1,94,8],[96,1,97,8],[98,1,98,2],[100,1,101,8],[102,1,102,2],[77,1,78,8],[79,2,79,4],[87,1,88,8],[104,1,105,8],[106,3,106,4],[106,6,106,7],[64,3,64,4],[63,1,63,2],[64,1,64,2],[66,1,67,8],[68,2,68,4],[61,1,61,2],[61,3,61,4],[62,1,62,2],[62,3,62,4],[63,3,63,4],[54,1,55,8],[57,4,57,5],[59,1,59,2],[59,3,59,4],[60,1,60,2],[60,3,60,4],[22,1,23,8],[25,1,25,8],[34,1,35,8],[43,1,44,8],[45,2,45,5],[1,1,1,8],[3,1,3,8],[4,1,4,8],[6,1,19,8],[21,1,21,8]]}
[]
[null,"CERTIFICATION OF DEMAND FOR NEW UNITS"]
[]
[null,"The undersigned duly authorized representative of the qualified housing consultant hereby certifies the following in connection with the market analysis conducted"]
[null,"(1) Market Area: The Project is located in the following market area, as described in the attached market analysis."]
[null,"(Please provide a detailed description)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"(2) Market Area: A briefer Description of the Market (e.g. Bunkie City Limits)"]
[]
[]
[]
[null,"(3) The Market Study contains data and critical analysis which supports or includes the following:"]
[null,null,"I","II","III","IV","V","VI","VIII"]
[null,"Unit Size","Project Configuration No. of Units","Total Market Area Units by Unit Size","Substandard Units by Unit Size in Market Area","Vacancy Rate in Market Area by Unit Size","Projected Need by Unit Size for New Units in Area","Need by Unit Size for Units at 50% AMI","Need by Unit Size for Units at 60% AMI"]
[null,"Efficiency",0,0,0,0,0,0,0]
[null,"1 BR",0,0,0,0,0,0,0]
[null,"2 BR",0,0,0,0,0,0,0]
[null,"3 BR",0,0,0,0,0,0,0]
[null,"4 BR",0,0,0,0,0,0,0]
[]
[null,"(4) The Vacancy rate of subsidized housing and market rate housing and market rents for non-subsidized housing for the market area by unit size are as follows:"]
[]
[null,"Unit Size","Vacancy Rate (Subsidized)","Vacancy Rate (Market)","Market Rents (Non Subsidized)"]
[null,"Efficiency",0,0,0]
[null,"1 BR",0,0,0]
[null,"2 BR",0,0,0]
[null,"3 BR",0,0,0]
[null,"4 BR",0,0,0]
[]
[null,"(5) The numbers of households in the market area which are income eligible and which can afford to pay tax credit rents for each unit by bedroom size are as follows:"]
[]
[null,null,"Household Income Levels"]
[null,"Unit Size","0-30%","31-40%","41-50%","51-60%"]
[null,"Efficiency",0,0,0,0]
[null,"1 BR",0,0,0,0]
[null,"2 BR",0,0,0,0]
[null,"3 BR",0,0,0,0]
[null,"4 BR",0,0,0,0]
[null,"Total",{"$f":"SUM(C48:C52)","v":0},{"$f":"SUM(D48:D52)","v":0},{"$f":"SUM(E48:E52)","v":0},{"$f":"SUM(F48:F52)","v":0}]
[]
[null,"(6) Based upon the Market Study's conclusions, the Project can be expected to be occupied at the percentage specified below with the number of months following the completion date as follows:"]
[]
[]
[null,"Expected Completion Date:",null,null,0]
[]
[null,"Percentage Occupancy",null,"Months After Completion"]
[null,0.1,null,0]
[null,0.5,null,0]
[null,0.75,null,0]
[null,0.9,null,0]
[null,1,null,0]
[]
[null,"(7) The Market Study supports the number of Special Needs households who are expected to occupy units in the Project. Based upon the Market Study, Special Needs households at 50% of AMI or less will occupy the following unit sizes in the number specified:"]
[]
[null,null,"Household at or below 50% AMI"]
[null,"Unit Size","Elderly","Homeless","Handicapped"]
[null,"Efficiency",0,0,0]
[null,"1 BR",0,0,0]
[null,"2 BR","N/A",0,0]
[null,"3 BR","N/A",0,0]
[null,"4 BR","N/A",0,0]
[]
[]
[null,"(8) The Market Study supports the number of Special Needs households who are expected to occupy units in the Project. Based upon the Market Study, Special Needs households at 60% of AMI or less will occupy the following unit sizes in the number specified:"]
[]
[null,null,"Household at or below 60% AMI"]
[null,"Unit Size","Elderly","Homeless","Handicapped"]
[null,"Efficiency",0,0,0]
[null,"1 BR",0,0,0]
[null,"2 BR","N/A",0,0]
[null,"3 BR","N/A",0,0]
[null,"4 BR","N/A",0,0]
[]
[null,"(9) Give the total number of households on the PHA waiting list for the market area given above:"]
[]
[null,0]
[]
[null,"(10) Name the governmental unit responsible for permitting construction in the market area given above:"]
[]
[null,"xx"]
[]
[]
[null,"(11) How many units have been permitted by the above-referenced government unit for construction in the market area given above:"]
[]
[null,0]
[]
[null,"(12) The information in Line 11 above is as of what date?:"]
[]
[null,0]
[]
[null,"(13) Indicate the average operating expenses per unit per year for subsidized housing and for market rate (non-subsidized) housing:"]
[]
[null,null,null,"Subsidized",null,null,"Non-Subsidized"]
[null,"Operating Expenses",null,0,null,"/unit/year",0,null,"/unit/year"]
[]
[]
[null,null,null,null,"Witness my signature on this day, the "]
[]
[null,null,null,null,"day of"]
[]
[]
[null,null,null,null,"By:"]
[null,null,null,null,null,"Signature"]

{"sheet":"HUD TDC Data","index":34,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
[]
["HUD 2022 Unit Total Development Cost Limits Database"]
[]
["Area","Development Type","Index","0 BR TDC","1 BR TDC","2 BR TDC","3 BR TDC","4 BR TDC","5 BR TDC","6 BR TDC"]
["Alexandria","Detached / Semi-Detached",{"$f":"A8&\" \"&B8","v":"Alexandria Detached / Semi-Detached"},166339,215827,257965,307527,361984,396930,430746]
["Alexandria","Row House","Alexandria Row House",130251,170672,206813,253128,300316,330959,359606]
["Alexandria","Walkup","Alexandria Walkup",124143,169202,214194,282262,349705,393973,437686]
["Alexandria","Elevator","Alexandria Elevator",122343,171280,220217,293623,367029,415966,464903]
["Baton Rouge","Detached / Semi-Detached","Baton Rouge Detached / Semi-Detached",172838,224036,267588,318730,374999,411103,445947]
["Baton Rouge","Row House","Baton Rouge Row House",136749,178882,216437,264331,313332,345132,374808]
["Baton Rouge","Walkup","Baton Rouge Walkup",131415,179383,227284,299714,371521,418698,465319]
["Baton Rouge","Elevator","Baton Rouge Elevator",127799,178918,230038,306717,383396,434515,485635]
["Lafayette","Detached / Semi-Detached","Lafayette Detached / Semi-Detached",174811,226593,270641,322365,379275,415791,451031]
["Lafayette","Row House","Lafayette Row House",138317,180931,218915,267355,316915,349078,379092]
["Lafayette","Walkup","Lafayette Walkup",132926,181447,229900,303166,375800,423521,470681]
["Lafayette","Elevator","Lafayette Elevator",129261,180965,232670,310226,387783,439487,491191]
["Lake Charles","Detached / Semi-Detached","Lake Charles Detached / Semi-Detached",171560,222229,265304,315826,371467,407165,441554]
["Lake Charles","Row House","Lake Charles Row House",136688,178597,215876,263261,311878,343418,372812]
["Lake Charles","Walkup","Lake Charles Walkup",132074,180461,228783,301826,374265,421887,468973]
["Lake Charles","Elevator","Lake Charles Elevator",127309,178233,229156,305542,381927,432851,483774]
["Monroe","Detached / Semi-Detached","Monroe Detached / Semi-Detached",167501,217422,259946,309997,364958,400231,434399]
["Monroe","Row House","Monroe Row House",130601,171253,207645,254375,301905,332777,361660]
["Monroe","Walkup","Monroe Walkup",124050,168968,213818,281686,348914,393024,436566]
["Monroe","Elevator","Monroe Elevator",122929,172101,221272,295030,368787,417959,467131]
["New Orleans","Detached / Semi-Detached","New Orleans Detached / Semi-Detached",179803,233090,278425,331670,390244,427828,464111]
["New Orleans","Row House","New Orleans Row House",142092,185907,224975,274826,325805,358892,389774]
["New Orleans","Walkup","New Orleans Walkup",136422,186187,235881,311028,385522,434460,482817]
["New Orleans","Elevator","New Orleans Elevator",132868,186015,239163,318883,398604,451752,504899]
["Shreveport","Detached / Semi-Detached","Shreveport Detached / Semi-Detached",174000,225631,269570,321199,377973,414404,449600]
["Shreveport","Row House","Shreveport Row House",137100,179462,217269,265578,314920,346950,376862]
["Shreveport","Walkup","Shreveport Walkup",131322,179149,226908,299138,370730,417748,464199]
["Shreveport","Elevator","Shreveport Elevator",128385,179739,231093,308124,385155,436509,487863]
[]
["Source:"]
["TDCs_2022.pdf (hud.gov)"]

{"sheet":"Sheet1","index":35,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"WS Controls","index":36,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[null,null,null,{"$f":"COUNTA(A7:A51)","v":44},"worksheets"]
[]
[{"$f":"+'2. Project Description'!A3","v":"HOMELESS & HOUSING STABILITY: AFFORDABLE HOUSING DEVELOPMENT PROGRAM"}]
["Worksheet Controls"]
[]
["Worksheet Name","Hide?","Last User Row","Last User Column"]
["Import (Reality Check)","Yes"]
["Import (Data 2017)","Yes"]
["Import (Data 2018)","Yes"]
["Import (Instructions)","YES",{"$f":"1+ROW(#REF!)","v":{"$error":"#REF!"}},{"$f":"1+COLUMN(D49)","v":5}]
["Import (Controls 2017)","Yes"]
["Import (Controls 2018)","Yes"]
["Revision Log","YES",{"$f":"1+ROW(#REF!)","v":{"$error":"#REF!"}},{"$f":"1+COLUMN(#REF!)","v":{"$error":"#REF!"}}]
["Instructions",null,{"$f":"1+ROW(#REF!)","v":{"$error":"#REF!"}},{"$f":"1+COLUMN(#REF!)","v":{"$error":"#REF!"}}]
["Project Description",null,{"$f":"1+ROW('2. Project Description'!#REF!)","v":{"$error":"#REF!"}},{"$f":"1+COLUMN('2. Project Description'!K1)","v":12}]
["Unit Mix and Rents",null,{"$f":"1+ROW('4. Unit Mix and Rents'!A78)","v":79},{"$f":"1+COLUMN('4. Unit Mix and Rents'!N1)","v":15}]
["Development Costs",null,{"$f":"1+ROW('5. Development Costs'!A343)","v":344},{"$f":"1+COLUMN('5. Development Costs'!H1)","v":9}]
["Basis Calculation",null,{"$f":"1+ROW('6. Basis Calculation'!A65)","v":66},{"$f":"1+COLUMN('6. Basis Calculation'!V1)","v":23}]
["Revenues and Expenses",null,{"$f":"1+ROW('7. Revenues and Expenses'!A105)","v":106},{"$f":"1+COLUMN('6. Basis Calculation'!G1)","v":8}]
["Proforma",null,{"$f":"1+ROW('8. Proforma'!A54)","v":55},{"$f":"1+COLUMN('8. Proforma'!AQ1)","v":44}]
["Selection Criteria",null,{"$f":"1+ROW('Selection Criteria'!A117)","v":118},{"$f":"1+COLUMN('Selection Criteria'!J1)","v":11}]
["Summary",null,{"$f":"1+ROW('9. Summary'!A74)","v":75},{"$f":"1+COLUMN('9. Summary'!I1)","v":10}]
["Checklist",null,{"$f":"1+ROW('10. Checklist'!#REF!)","v":{"$error":"#REF!"}},{"$f":"1+COLUMN('10. Checklist'!E1)","v":6}]
["Serious Problems",null,{"$f":"1+ROW('Taxpayer Certification'!A49)","v":50},{"$f":"1+COLUMN('Taxpayer Certification'!D59)","v":5}]
["Reviewer Follow-Ups","Yes",{"$f":"1+ROW(#REF!)","v":{"$error":"#REF!"}},{"$f":"1+COLUMN(#REF!)","v":{"$error":"#REF!"}}]
["Development Team",null,{"$f":"1+ROW('Development Team'!A105)","v":106},{"$f":"1+COLUMN('Development Team'!G1)","v":8}]
["Syndication",null,{"$f":"1+ROW(Syndication!A188)","v":189},{"$f":"1+COLUMN(Syndication!L1)","v":13}]
["Taxpayer Certification",null,{"$f":"1+ROW('Taxpayer Certification'!A32)","v":33},{"$f":"1+COLUMN('Taxpayer Certification'!I1)","v":10}]
["Reserve Adequacy",null,{"$f":"1+ROW('Reserve Adequacy'!A33)","v":34},{"$f":"1+COLUMN('Reserve Adequacy'!R1)","v":19}]
["App 1 Owner Info",null,{"$f":"1+ROW('App 1 Owner Info'!A77)","v":78},{"$f":"1+COLUMN('App 1 Owner Info'!I1)","v":10}]
["App 2 Site Control",null,{"$f":"1+ROW('App 2 Site Control'!A69)","v":70},{"$f":"1+COLUMN('App 2 Site Control'!M1)","v":14}]
["App 3 Ownership History",null,{"$f":"1+ROW('App 3 Ownership History'!A44)","v":45},{"$f":"1+COLUMN('App 3 Ownership History'!G1)","v":8}]
["App 4 Zoning",null,{"$f":"1+ROW('App 4 Zoning'!A38)","v":39},{"$f":"1+COLUMN('App 4 Zoning'!E1)","v":6}]
["App 11 NP Participation",null,{"$f":"1+ROW('App 11 NP Participation'!A45)","v":46},{"$f":"1+COLUMN('App 11 NP Participation'!J1)","v":11}]
["App 13 NP Counsel Opinion",null,{"$f":"1+ROW('App 13 NP Counsel Opinion'!A47)","v":48},{"$f":"1+COLUMN('App 13 NP Counsel Opinion'!D1)","v":5}]
["App 34 Debarment",null,{"$f":"1+ROW('App 34 Debarment'!A38)","v":39},{"$f":"1+COLUMN('App 34 Debarment'!E1)","v":6}]
["App 35 Matching",null,{"$f":"1+ROW('App 35 Matching'!A26)","v":27},{"$f":"1+COLUMN('App 35 Matching'!G1)","v":8}]
["App 36 Environmental",null,{"$f":"1+ROW('App 36 Environmental'!A111)","v":112},{"$f":"1+COLUMN('App 36 Environmental'!I1)","v":10}]
["LHC-2 CEO Notification",null,{"$f":"1+ROW('LHC-2 CEO Notification'!A62)","v":63},{"$f":"1+COLUMN('LHC-2 CEO Notification'!D1)","v":5}]
["LHC-3 Developer Experience",null,{"$f":"1+ROW('LHC-3 Developer Experience'!A57)","v":58},{"$f":"1+COLUMN('LHC-3 Developer Experience'!I1)","v":10}]
["LHC-4 Management Experience",null,{"$f":"1+ROW('LHC-4 Management Experience'!A61)","v":62},{"$f":"1+COLUMN('LHC-4 Management Experience'!H1)","v":9}]
["Financing Cert",null,{"$f":"1+ROW('Financing Cert'!A200)","v":201},{"$f":"1+COLUMN('Financing Cert'!N1)","v":15}]
["Demand Cert",null,{"$f":"1+ROW('Demand Cert'!A143)","v":144},{"$f":"1+COLUMN('Demand Cert'!K1)","v":12}]
["Printing Options",null,{"$f":"1+ROW(#REF!)","v":{"$error":"#REF!"}},{"$f":"1+COLUMN(#REF!)","v":{"$error":"#REF!"}}]
["Parishes"]
["HUD TDC Data"]
["AMI Rents","Yes"]
["Controls","Yes"]
["WS Controls","Yes",{"$f":"1+ROW(A52)","v":53},{"$f":"1+COLUMN(#REF!)","v":{"$error":"#REF!"}}]
["QAP Reference","Yes"]