{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["Import (Reality Check)","Import (Data 2018)","Import (Instructions)","Import (Controls 2018)","Revision Log","Printing Options","Instructions","Project Description","Unit Mix and Rents","Development Costs","Basis Calculation","Revenues and Expenses","Proforma","Selection Criteria","Summary","Checklist","Serious Problems","Reviewer Follow-Ups","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","Financing Cert","Demand Cert","Parishes","HUD TDC Data","AMI Rents","Controls","WS Controls","QAP Reference"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":54,"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":"Import (Reality Check)","index":0,"n_rows":104,"n_cols":9,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"+'Import (Instructions)'!C1","v":"2018 AMEC"},{"$f":"IF(LEFT(H1,4)=\"2018\",2,1)","v":2}]
[]
["2019 Rental Housing Application (LIHTC and Other LHC Resources)"]
[]
[{"$f":"+'Unit Mix and Rents'!$A$4","v":"x (x LA), x"}]
[]
["Comparison of Key Values -- AMEC versus Imported Data"]
[]
[null,"AMEC","Imported","Variance","Variance Amount"]
[]
["Total Sources of Funds",{"$f":"+'[1]3)Sources & Uses'!$F$45","v":7862804},{"$f":"+'Import (Data 2018)'!H450","v":7862804},{"$f":"IF(ROUND(B11,0)=ROUND(C11,0),\"\",\"Variance\")","v":""},{"$f":"IF(D11=\"\",\"\",+B11-C11)","v":""}]
[]
["Total Uses of Funds",{"$f":"+[1]!totaluses","v":7862804.0199999996},{"$f":"+'Import (Data 2018)'!I1021","v":7862804.0199999996},{"$f":"IF(ROUND(B13,0)=ROUND(C13,0),\"\",\"Variance\")","v":""},{"$f":"IF(D13=\"\",\"\",+B13-C13)","v":""}]
[]
["Sources Minus Uses",{"$f":"+B11-B13","v":-1.9999999552965164E-2},{"$f":"+C11-C13","v":-1.9999999552965164E-2},{"$f":"IF(ROUND(C15,0)=0,\"\",\"Variance\")","v":""},{"$f":"IF(D15=\"\",\"\",\"Imported S&U Out of Balance\")","v":""}]
[]
["Total Units",{"$f":"+'[1]4)Income'!D77","v":60},{"$f":"+'Import (Data 2018)'!F895","v":60},{"$f":"IF(ROUND(B17,0)=ROUND(C17,0),\"\",\"Variance\")","v":""},{"$f":"IF(D17=\"\",\"\",+B17-C17)","v":""}]
[]
["Gross Potential Rents:",{"$f":"+'[1]4)Income'!J75","v":419544},{"$f":"+Proforma!C14","v":0},{"$f":"IF(ROUND(B19,0)=ROUND(C19,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D19=\"\",\"\",+B19-C19)","v":419544}]
["Rent Loss Rate:",{"$f":"+'[1]6)Operating Proforma'!$C$8","v":7.0000000000000007E-2},{"$f":"+Proforma!C12","v":7.0000000000000007E-2},{"$f":"IF(ROUND(B20,4)=ROUND(C20,4),\"\",\"Variance\")","v":""},""]
["Other Income:",{"$f":"+'[1]6)Operating Proforma'!$E$10+'[1]6)Operating Proforma'!$E$11","v":2880},{"$f":"SUM(Proforma!C16:C23)","v":0},{"$f":"IF(ROUND(B21,0)=ROUND(C21,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D21=\"\",\"\",+B21-C21)","v":2880}]
["EGI:",{"$f":"+'[1]6)Operating Proforma'!$E$12","v":393055.92},{"$f":"+Proforma!C24","v":0},"Variance",{"$f":"IF(D22=\"\",\"\",+B22-C22)","v":393055.92}]
["Total Operating Expense:",{"$f":"+'[1]6)Operating Proforma'!$E$20","v":267363},{"$f":"+Proforma!C34","v":1},"Variance",{"$f":"IF(D23=\"\",\"\",+B23-C23)","v":267362}]
["R4R Annual Deposit:",{"$f":"+'[1]6)Operating Proforma'!$E$24","v":18000},{"$f":"+Proforma!C36","v":0},"Variance",18000]
["Net Operating Income:",{"$f":"+'[1]6)Operating Proforma'!$E$25","v":107692.91999999998},{"$f":"+Proforma!C38","v":-1},"Variance",107693.91999999998]
["Must-Pay Debt Service:",{"$f":"+'[1]6)Operating Proforma'!$E$38","v":77031.617050548986},{"$f":"+Proforma!C40","v":0},"Variance",77031.617050548986]
["Operating Cash Flow:",{"$f":"+'[1]6)Operating Proforma'!$E$41","v":30661.302949450997},{"$f":"+Proforma!C43","v":-1},"Variance",30662.302949450997]
[]
["DSCR Year 1:",{"$f":"+'[1]6)Operating Proforma'!$E$39","v":1.3980353019115608},{"$f":"+Proforma!C44","v":0},{"$f":"IF(ROUND(B29,2)=ROUND(C29,2),\"\",\"Variance\")","v":"Variance"}]
[]
["Housing Credits:"]
["Requested",{"$f":"+'[1]7)Housing Credits'!$C$21","v":730000},{"$f":"+'Import (Data 2018)'!H132","v":730000},{"$f":"IF(ROUND(B32,0)=ROUND(C32,0),\"\",\"Variance\")","v":""},{"$f":"IF(D32=\"\",\"\",+B32-C32)","v":""}]
[]
["GR Limit",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G48,'[1]1)UnderwritingCriteria'!$G51)","v":251572.38},{"$f":"+'Development Costs'!$C$279","v":0},{"$f":"IF(ROUND(B34,0)=ROUND(C34,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D34=\"\",\"\",+B34-C34)","v":251572.38}]
["GR Proposed",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G49,'[1]1)UnderwritingCriteria'!$G52)","v":251572},{"$f":"+'Development Costs'!$C$280","v":0},{"$f":"IF(ROUND(B35,0)=ROUND(C35,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D35=\"\",\"\",+B35-C35)","v":251572}]
[]
["BO Limit",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G50,'[1]1)UnderwritingCriteria'!$G53)","v":88888.900000000009},{"$f":"+'Development Costs'!$C$286","v":0},{"$f":"IF(ROUND(B37,0)=ROUND(C37,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D37=\"\",\"\",+B37-C37)","v":88888.900000000009}]
["BO Proposed",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G51,'[1]1)UnderwritingCriteria'!$G54)","v":88888.51},{"$f":"+'Development Costs'!$C$287","v":0},{"$f":"IF(ROUND(B38,0)=ROUND(C38,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D38=\"\",\"\",+B38-C38)","v":88888.51}]
[]
["BP Limit",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G52,'[1]1)UnderwritingCriteria'!$G55)","v":266666.7},{"$f":"+'Development Costs'!$C$293","v":0},{"$f":"IF(ROUND(B40,0)=ROUND(C40,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D40=\"\",\"\",+B40-C40)","v":266666.7}]
["BP Proposed",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G53,'[1]1)UnderwritingCriteria'!$G56)","v":266666.51},{"$f":"+'Development Costs'!$C$294","v":0},{"$f":"IF(ROUND(B41,0)=ROUND(C41,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D41=\"\",\"\",+B41-C41)","v":266666.51}]
[]
["Dev Fee Limit",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G54,'[1]1)UnderwritingCriteria'!$G57)","v":913865.4},{"$f":"+'Development Costs'!$C$325","v":0.18},{"$f":"IF(ROUND(B43,0)=ROUND(C43,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D43=\"\",\"\",+B43-C43)","v":913865.22}]
["Dev Fee Proposed",{"$f":"CHOOSE($I$1,'[1]1)UnderwritingCriteria'!$G55,'[1]1)UnderwritingCriteria'!$G58)","v":889813},{"$f":"+'Development Costs'!$C$326","v":0},{"$f":"IF(ROUND(B44,0)=ROUND(C44,0),\"\",\"Variance\")","v":"Variance"},{"$f":"IF(D44=\"\",\"\",+B44-C44)","v":889813}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Indicators of AMEC Version"]
[]
[{"$f":"\"Selection Criterion Worksheet\"","v":"Selection Criterion Worksheet"}]
[]
[{"$f":"\"Location of \"&H97","v":"Location of Total Tax Credit  Points:"},null,{"$f":"IF(B98=$H$97,\"Early 2017 AMEC\",IF(B99=$H$97,\"2017 AMEC\",IF(B100=H97,\"2018 AMEC\",\"Unknown\")))","v":"2018 AMEC"},null,null,null,null,"Total Tax Credit  Points:"]
["K283",{"$f":"+'[1]Selection Criteria'!$K$283","v":0}]
["K291",{"$f":"+'[1]Selection Criteria'!$K$291","v":0}]
["K275",{"$f":"+'[1]Selection Criteria'!$K$275","v":"Total Tax Credit  Points:"}]
[]
[{"$f":"\"Location of \"&H102","v":"Location of TARGETED PROJECT TYPE"},null,{"$f":"IF(TRIM(B103)=$H$102,\"2018 Format 1\",IF(TRIM(B104)=$H$102,\"2018 Format 2\",\"Other 3\"))","v":"2018 Format 1"},null,null,null,{"$f":"VALUE(RIGHT(C102,1))","v":1},"TARGETED PROJECT TYPE"]
["B12",{"$f":"LEFT(H103,22)","v":"TARGETED PROJECT TYPE "},null,null,null,null,null,{"$f":"+'[1]Selection Criteria'!$B$12","v":"TARGETED PROJECT TYPE  (Select all that apply. See note for restrictions.)"}]
["B15",{"$f":"LEFT(H104,22)","v":"0"},null,null,null,null,null,{"$f":"+'[1]Selection Criteria'!$B$15","v":0}]

{"sheet":"Import (Data 2018)","index":1,"n_rows":1181,"n_cols":24,"rows_kept":1181,"cut":false,"hidden":true,"merged":[[1177,6,1177,8],[1178,6,1178,8],[1179,6,1179,8],[1175,3,1175,5],[1176,3,1176,5],[1177,3,1177,5],[1178,3,1178,5],[1179,3,1179,5],[1169,6,1169,8],[1170,6,1170,8],[1171,6,1171,8],[1172,6,1172,8],[1173,6,1173,8],[1174,6,1174,8],[1175,6,1175,8],[1176,6,1176,8],[1161,3,1161,5],[1161,6,1161,8],[1158,3,1158,5],[1158,6,1158,8],[1159,3,1159,5],[1159,6,1159,8],[1160,3,1160,5],[1160,6,1160,8],[1152,6,1152,8],[1153,6,1153,8],[1154,6,1154,8],[1155,6,1155,8],[1156,6,1156,8],[1157,3,1157,5],[1157,6,1157,8],[1139,2,1139,4],[1140,2,1140,4],[1141,2,1141,4],[1142,2,1142,4],[1143,2,1143,4],[1144,2,1144,4],[1133,2,1133,4],[1134,2,1134,4],[1135,2,1135,4],[1136,2,1136,4],[1137,2,1137,4],[1138,2,1138,4],[1119,3,1119,6],[1120,3,1120,6],[1126,2,1126,9],[1130,2,1130,4],[1131,2,1131,4],[1132,2,1132,4],[798,1,798,5],[853,1,853,7],[857,1,857,7],[859,1,859,7],[865,8,866,8],[1118,3,1118,6],[933,1,933,8],[769,1,769,7],[771,1,771,5],[777,1,777,7],[778,1,778,7],[780,1,780,7],[784,1,784,5],[747,1,747,5],[748,1,748,5],[749,1,749,5],[765,1,765,5],[766,1,766,7],[768,1,768,5],[688,1,688,5],[692,1,692,5],[696,1,696,5],[698,1,698,5],[700,1,700,5],[745,1,745,5],[645,2,645,6],[649,1,649,7],[651,1,651,7],[653,2,653,6],[658,1,658,7],[676,1,676,5],[613,3,613,4],[614,3,614,4],[629,1,629,7],[630,2,630,6],[640,1,640,7],[644,1,644,7],[588,1,588,7],[589,1,589,7],[608,3,608,4],[609,3,609,4],[610,3,610,4],[611,3,611,4],[510,1,510,7],[512,1,512,7],[514,1,514,5],[534,1,534,6],[574,1,574,7],[578,2,578,6],[497,1,497,7],[498,1,498,7],[500,1,500,7],[502,1,502,7],[504,1,504,5],[508,1,508,7],[484,1,484,5],[488,1,488,7],[490,1,490,7],[493,1,493,7],[476,1,476,5],[479,1,479,5],[480,1,480,5],[481,1,481,5],[482,1,482,5],[483,1,483,5],[462,1,462,7],[468,1,468,7],[470,1,470,7],[472,1,472,5],[473,1,473,5],[474,1,474,5],[426,4,426,5],[428,1,428,7],[452,1,452,7],[453,1,453,7],[455,1,455,7],[459,1,459,5],[416,4,416,5],[417,4,417,7],[418,4,418,5],[420,4,420,5],[424,4,424,5],[425,4,425,5],[406,4,406,5],[407,4,407,5],[408,4,408,5],[410,1,410,7],[413,4,413,7],[414,4,414,5],[395,4,395,7],[396,4,396,5],[398,4,398,5],[399,4,399,7],[400,4,400,5],[402,4,402,5],[382,4,382,5],[384,4,384,5],[388,4,388,5],[389,4,389,5],[390,4,390,5],[392,1,392,7],[372,4,372,5],[374,1,374,7],[377,4,377,7],[378,4,378,5],[380,4,380,5],[381,4,381,7],[363,4,363,6],[364,4,364,7],[365,4,365,5],[367,1,367,7],[370,4,370,6],[371,4,371,7],[348,1,348,7],[352,4,352,5],[356,4,356,6],[357,4,357,7],[358,4,358,5],[360,1,360,7],[330,1,330,7],[334,4,334,5],[336,1,336,7],[340,4,340,5],[342,1,342,7],[346,4,346,5],[305,4,305,5],[309,4,309,5],[310,4,310,5],[311,4,311,5],[313,1,313,7],[318,4,318,5],[293,4,293,5],[294,4,294,5],[296,1,296,7],[299,4,299,6],[300,4,300,7],[301,4,301,5],[279,1,279,7],[282,4,282,6],[283,4,283,7],[284,4,284,5],[288,4,288,5],[292,4,292,5],[268,4,268,5],[269,4,269,5],[272,4,272,5],[275,4,275,5],[276,4,276,5],[277,4,277,5],[261,4,261,7],[262,4,262,7],[263,4,263,7],[264,4,264,7],[265,4,265,7],[266,4,266,5],[252,4,252,5],[254,1,254,7],[257,4,257,7],[258,4,258,5],[259,4,259,5],[260,4,260,5],[241,4,241,5],[243,4,243,5],[244,4,244,5],[247,4,247,5],[250,4,250,5],[251,4,251,5],[235,4,235,5],[236,4,236,7],[237,4,237,7],[238,4,238,7],[239,4,239,7],[240,4,240,7],[226,4,226,5],[227,4,227,5],[229,1,229,7],[232,4,232,7],[233,4,233,5],[234,4,234,5],[206,1,206,7],[210,1,210,7],[211,1,211,7],[217,4,217,5],[221,4,221,5],[225,4,225,5],[119,1,119,7],[122,1,122,7],[124,1,124,7],[125,1,125,7],[134,1,134,5],[137,1,137,7],[107,1,107,7],[110,1,110,7],[112,1,112,7],[113,1,113,7],[116,1,116,7],[118,1,118,7],[93,1,93,6],[95,1,95,6],[96,1,96,7],[98,1,98,6],[99,1,99,6],[102,1,102,7],[86,1,86,6],[87,1,87,6],[88,1,88,6],[89,1,89,6],[90,1,90,6],[91,1,91,6],[27,1,27,6],[28,1,28,7],[52,4,52,7],[53,4,53,7],[54,4,54,7],[57,1,57,7],[78,1,78,6],[85,1,85,6],[42,4,42,7],[43,4,43,7],[44,4,44,7],[49,4,49,7],[50,4,50,7],[51,4,51,7],[52,11,52,14],[52,15,52,18],[15,4,15,7],[16,4,16,7],[17,4,17,7],[18,4,18,7],[19,4,19,7],[21,1,21,7],[9,4,9,7],[10,4,10,7],[11,4,11,7],[12,4,12,7],[13,4,13,7],[14,4,14,7],[30,1,30,7],[32,1,32,6],[34,1,34,6],[36,1,36,7],[38,1,38,6],[40,1,40,6],[23,4,23,7],[24,4,24,7],[25,4,25,7],[26,1,26,6]]}
[]
[]
["Import Tool (from AMEC Application) -- PROJECT DESCRIPTION SHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CELL(\"filename\",[1]Narrative!$A$1)","v":{"$error":"#N/A"}}]
[{"$f":"ROW()","v":4},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},null,null,null,null,null,{"$f":"MID(O3,Q6+1,R6-Q6-1)","v":{"$error":"#N/A"}}]
[{"$f":"ROW()","v":5},{"$f":"E50&\" (\"&E52&\" LA, \"&E53&\" Parish, \"&TEXT($F$895,\"0\")&\" Units)\"","v":"Monterey Hills Apartments (Vivian LA, Caddo Parish, 60 Units)"},null,null,null,null,null,null,null,null,null,null,null,null,"Work area:",null,"[","]"]
[{"$f":"ROW()","v":6},{"$f":"\"Imported from Filename: \"&IF(ISNA(O4),\" [OPEN THE AMEC]\",O4)","v":"Imported from Filename:  [OPEN THE AMEC]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIND(Q5,$O3,1)","v":{"$error":"#N/A"}},{"$f":"FIND(R5,$O3,Q6)","v":{"$error":"#N/A"}}]
[{"$f":"ROW()","v":7}]
[{"$f":"ROW()","v":8},"Characteristics of The Applicant",null,null,null,null,null,null,null,null," = a formula in this row differs from AMEC 2017"]
[{"$f":"ROW()","v":9}]
[{"$f":"ROW()","v":10},"Taxpayer Name:",null,null,{"$f":"+'[1]2)Summary'!$D$3","v":"MH Housing, LP"},null,null,null,"x"]
[{"$f":"ROW()","v":11},"Taxpayer Address:",null,null,{"$f":"LEFT(J11,N11-1)","v":"149 Concourse Dr."},null,null,null,"x",{"$f":"+'[1]Development Team'!$E$12","v":"149 Concourse Dr., Pearl, MS 39208"},null,null,null,{"$f":"SEARCH(\",\",J11,1)","v":18}]
[{"$f":"ROW()","v":12},"City, State & Zip:",null,null,{"$f":"TRIM(MID(J11,N11+1,100))","v":"Pearl, MS 39208"},null,null,null,"x"]
[{"$f":"ROW()","v":13},"Taxpayer Contact*:",null,null,{"$f":"+'[1]2)Summary'!$D$6","v":"David Strange"},null,null,null,"x"]
[{"$f":"ROW()","v":14},"Phone:",null,null,{"$f":"+'[1]2)Summary'!$D$7","v":"601-932-1674"},null,null,null,"x"]
[{"$f":"ROW()","v":15},"Email",null,null,{"$f":"+'[1]2)Summary'!$F$7","v":"david@rnoak.com"},null,null,null,"x"]
[{"$f":"ROW()","v":16},"Federal Tax ID / SSN:",null,null,{"$f":"+'[1]Appendix 1'!$C$20","v":"Applied For"},null,null,null,"x"]
[{"$f":"ROW()","v":17},"Taxpayer is:",null,null,{"$f":"IF(J17=0,V17,V18)","v":"Controlled by For-Profit"},null,null,null,"x",{"$f":"+'[1]Appendix 11'!$B$10","v":0},null,null,null,null,null,null,null,null,null,null,null,"Controlled by For-Profit"]
[{"$f":"ROW()","v":18},"Taxpayer is a:",null,null,{"$f":"+'[1]Development Team'!$B19","v":"Limited Partnership"},null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,"Controlled by Non-Profit"]
[{"$f":"ROW()","v":19},"Controlling Principal Name:",null,null,{"$f":"+'[1]Development Team'!$E$18","v":"MH One, LLC"},null,null,null,"x"]
[{"$f":"ROW()","v":20},"Controlling Principal is the:",null,null,{"$f":"+'[1]Development Team'!$B$18","v":"Managing General Partner"},null,null,null,"x"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},"* This person will be LHC's single point of contact for the taxpayer / applicant. Please be sure that this person will be a good choice to respond to any questions from LHC during underwriting."]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},"Developer / Sponsor",null,null,{"$f":"+'[1]Development Team'!$E$4","v":"Rowanoak Development, LLC"},null,null,null,"x"]
[{"$f":"ROW()","v":25},"Address:",null,null,{"$f":"LEFT(J25,N25-1)","v":"149 Concourse Dr."},null,null,null,"x",{"$f":"+'[1]Development Team'!$E$5","v":"149 Concourse Dr., Pearl, MS 39208"},null,null,null,{"$f":"SEARCH(\",\",J25,1)","v":18}]
[{"$f":"ROW()","v":26},"City, State & Zip:",null,null,{"$f":"TRIM(MID(J25,N25+1,100))","v":"Pearl, MS 39208"},null,null,null,"x"]
[{"$f":"ROW()","v":27},"Does the Developer / Sponsor meet the requirements of QAP V.C.1?",null,null,null,null,null,"Yes","hard code"]
[{"$f":"ROW()","v":28},"Is the Developer a New Developer as defined in the QAP?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":29},{"$f":"IF(H28=\"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":""}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},"Comment"]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},"Is there an Identity of Interest between the Developer and the Builder?",null,null,null,null,null,{"$f":"IF(ISNUMBER(SEARCH(\"IS NOT\",J33,1)),\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+'[1]Appendix 1'!$C$81","v":"Builder IS related to Taxpayer or General Partner"}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},"Is any member of the proposed project team \"not in good standing\" with the LHC, as defined in the QAP?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},"Comment"]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},"Qualified Non-Profit. Does the Applicant evidence material participation of a Qualified Non-Profit Organization (as defined in the Glossary)?  If so, an information request will appear on the Checklist worksheet.",null,null,null,null,null,{"$f":"IF(E17=V17,\"No\",\"Yes\")","v":"No"},"x"]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},"CHDO. Is the Applicant a CHDO (Community Housing Development Organization) that (a) meets the definition in the Glossary and (b) is certified as a CHDO by the LHC? If so, an information request will appear on the Checklist worksheet.",null,null,null,null,null,{"$f":"IF('[1]Appendix 11'!$F$23=\"Yes\",\"Yes\",\"No\")","v":"No"},"x"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},"Management Agent",null,null,{"$f":"+'[1]Development Team'!$E$71","v":"Weston Associates Management Co., Inc."},null,null,null,"x"]
[{"$f":"ROW()","v":44},"Street Address:",null,null,{"$f":"TRIM(LEFT(J44,N44-1))","v":"170 Newbury Street"},null,null,null,"x",{"$f":"+'[1]Development Team'!$E$72","v":"170 Newbury Street, Coston, MA 02116"},null,null,null,{"$f":"SEARCH(\",\",J44,1)","v":19}]
[{"$f":"ROW()","v":45},"City, State, Zip:",null,null,{"$f":"TRIM(MID(J44,N44+1,100))","v":"Coston, MA 02116"},null,null,null,"x"]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48},"Characteristics of The Project "]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},"Project Name:",null,null,{"$f":"+'[1]2)Summary'!$D$8","v":"Monterey Hills Apartments"},null,null,null,"x"]
[{"$f":"ROW()","v":51},"Street Address:",null,null,{"$f":"+'[1]2)Summary'!$D9","v":"130 Williamson Way "},null,null,null,"x"]
[{"$f":"ROW()","v":52},"City:",null,null,{"$f":"+'[1]2)Summary'!$D10","v":"Vivian"},null,null,null,"x"]
[{"$f":"ROW()","v":53},"Parish:",null,null,{"$f":"+'[1]2)Summary'!$H$10","v":"Caddo"},null,null,null,"x",null,null,{"$f":"VLOOKUP($E53,Parishes!$A$10:$U$73,21,FALSE)","v":"Shreveport-Bossier City MSA"},null,null,null,{"$f":"VLOOKUP($E53,Parishes!$A$10:$U$73,20,FALSE)","v":59900}]
[{"$f":"ROW()","v":54},"Zip Code:",null,null,{"$f":"+'[1]2)Summary'!$D$11","v":71082},null,null,null,"x"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},"Is the entire project located on a single site?",null,null,null,null,null,{"$f":"IF(ISNUMBER(N57),\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+[1]!Contyp","v":"Rehabilitation & Acquisition / Multi Family"},null,null,null,{"$f":"SEARCH(\"Scattered Site\",J57,1)","v":{"$error":"#VALUE!"}}]
[{"$f":"ROW()","v":58},{"$f":"IF(H57=\"Yes\",\"\",\"The Checklist worksheet will include a question.\")","v":""}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},"What is the primary development type?",null,null,null,null,null,{"$f":"IF(LEFT(J60,3)=\"New\",\"New Construction\",\"Acquisition & Rehab\")","v":"Acquisition & Rehab"},"x",{"$f":"+[1]!Contyp","v":"Rehabilitation & Acquisition / Multi Family"}]
[{"$f":"ROW()","v":61},"Will any new construction take place?",null,null,null,null,null,{"$f":"IF(ISNUMBER(N61),\"Yes\",\"No\")","v":"No"},null,"New Construction",null,null,null,{"$f":"SEARCH(J61,$J$60,1)","v":{"$error":"#VALUE!"}}]
[{"$f":"ROW()","v":62},"Will any existing buildings be acquired?",null,null,null,null,null,{"$f":"IF(ISNUMBER(N62),\"Yes\",\"No\")","v":"Yes"},null,"Acquisition",null,null,null,{"$f":"SEARCH(J62,$J$60,1)","v":18}]
[{"$f":"ROW()","v":63},"Will any rehabilitation take place?",null,null,null,null,null,{"$f":"IF(ISNUMBER(N63),\"Yes\",\"No\")","v":"Yes"},null,"Rehab",null,null,null,{"$f":"SEARCH(J63,$J$60,1)","v":1}]
[{"$f":"ROW()","v":64},"Will Substantial Rehabilitation take place?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":65},"Will any historic rehabilitation take place?",null,null,null,null,null,{"$f":"IF(ISNUMBER(N65),\"Yes\",\"No\")","v":"No"},null,"Historic",null,null,null,{"$f":"SEARCH(J65,$J$60,1)","v":{"$error":"#VALUE!"}}]
[{"$f":"ROW()","v":66},"Does the purchase price of the real estate exceed $500K?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":67},"Will Acquisition Cost of buildings be included in basis?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},"Will any existing rental housing buildings be acquired?",null,null,null,null,null,{"$f":"+H62","v":"Yes"},"x"]
[{"$f":"ROW()","v":70},"If so, are the seller and purchaser Related Persons?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},"Is this an infill project (as defined in the QAP)?",null,null,null,null,null,{"$f":"+'[1]2)Summary'!$I$15","v":"No"},"x"]
[{"$f":"ROW()","v":73},"Is the project located in a Special Flood Hazard Area?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":74},"Is the project in a levee protected area?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76},"What is the primary building type for this project?",null,null,null,null,null,{"$f":"+K76","v":"Walk-up"},"x",{"$f":"+'[1]2)Summary'!$D$14","v":"Walkup"},{"$f":"IF(J76=\"Walkup\",\"Walk-up\",IF(J76=\"Detached/Semi-Detached\",\"Detached / Semi-Detached\",J76))","v":"Walk-up"}]
[{"$f":"ROW()","v":77},"Does the project include other building types as well?",null,null,null,null,null,{"$f":"IF('[1]2)Summary'!$D$15=\"Other\",\"No\",\"Yes\")","v":"Yes"},"x"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},"Entitlement Area? Is the project located in an Entitlement Area (a city or Parish that receives Community Development Block Grant funds directly from HUD)?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},"In which census tract is the project primarily located?",null,null,null,null,null,{"$f":"+[1]!censustract","v":22017025000},"x",{"$f":"IF(P53=0,49500,P53)","v":59900},"MSA median"]
[{"$f":"ROW()","v":82},"Does any part of the project lie outside this census tract?",null,null,null,null,null,"No","hard code",null,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N82)","v":0},26,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L82,L82+M82,L82)","v":26}]
[{"$f":"ROW()","v":83},"Median income of the primary census tract",null,null,null,null,null,{"$f":"+J83","v":0},"hard code",{"$f":"ROUNDUP(IF(SUM(K81:K84)=12,J81*151%,IF(SUM(K81:K84)=6,J81*121%,0))/100,0)*100","v":0},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N83)","v":0},27,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L83,L83+M83,L83)","v":27}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},"Is the property a Distressed Property, as defined in the QAP (RD, HUD or PHA)?",null,null,null,null,null,{"$f":"IF(OR(J86=0,J86=\"\"),\"No\",\"Yes\")","v":"No"},"x",{"$f":"+K86","v":0},{"$f":"INDEX('[1]Selection Criteria'!$J$1:$J$275,N86)","v":0},33,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L86,L86+M86,L86)","v":33}]
[{"$f":"ROW()","v":87},"Is the property a Redevelopment Property, as defined in the QAP?",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$J$1:$J$275,N87)","v":0},{"$f":"+L86+1","v":34},3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L87,L87+M87,L87)","v":34}]
[{"$f":"ROW()","v":88},"Is the property an Owner Occupied Property with Development Plan of Action, as defined in the QAP?",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$J$1:$J$275,N88)","v":0},{"$f":"+L87+1","v":35},3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L88,L88+M88,L88)","v":35}]
[{"$f":"ROW()","v":89},"Is this a rehabilitation of existing LIHTC, USDA, or Federally Funded project?",null,null,null,null,null,"Yes","x",8,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N89)","v":8},42,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L89,L89+M89,L89)","v":42}]
[{"$f":"ROW()","v":90},"Is this a rehabilitation of an existing residential building?",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N90)","v":0},44,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L90,L90+M90,L90)","v":44}]
[{"$f":"ROW()","v":91},"Does this project constitute remediation and/or replacement of Blighted Housing, as defined in the QAP?",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N91)","v":0},{"$f":"+L90+1","v":45},3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L91,L91+M91,L91)","v":45}]
[{"$f":"ROW()","v":92},"Is this a Homeownership project, as defined in the QAP?",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N92)","v":0},{"$f":"+L91+1","v":46},3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L92,L92+M92,L92)","v":46}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L93,L93+M93,L93)","v":0}]
[{"$f":"ROW()","v":94},"Does the marketing plan or lease-up plan give a priority to persons on a current Public Housing waiting list?",null,null,null,null,null,{"$f":"IF(OR(J94=0,J94=\"\"),\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K94","v":2},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N94)","v":2},55,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L94,L94+M94,L94)","v":55}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},"Is this a Preservation Property, as defined in the QAP?",null,null,null,null,null,{"$f":"IF(OR(J96=0,J96=\"\"),\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K96","v":5},{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!L96,'Import (Data 2018)'!N96,'Import (Data 2018)'!L96)","v":5},{"$f":"SUM('[1]Selection Criteria'!$L$59:$L$65)","v":5},"(59-65)",{"$f":"SUM('[1]Selection Criteria'!$L$62:$L$68)","v":0},"(62-68)"]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98}]
[{"$f":"ROW()","v":99},"Does the project currently receive federal funds and/or receive insurance under a federal program?",null,null,null,null,null,{"$f":"IF([1]Checklist!$K$50=\"X\",\"Yes\",\"No\")","v":"No"},"x"]
[{"$f":"ROW()","v":100},"Will HUD or RD housing assistance, or other government assistance, be provided to the project?",null,null,null,null,null,{"$f":"+H99","v":"No"},"x"]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105},"Selection of Funding Pool; Requests for Funding Other Than LIHTCs"]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},"For which funding pool are you applying?",null,null,null,null,null,{"$f":"IF(J107=\"X\",N107,IF(J108=\"X\",N108,IF(J109=\"X\",N109,N110)))","v":"General"},"x",{"$f":"+'[1]Selection Criteria'!I5","v":0},{"$f":"+'[1]Selection Criteria'!$D5","v":"Qualified Non-Profit/CHDO"},null,null,"Qualified Nonprofit/CHDO"]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,null,{"$f":"+'[1]Selection Criteria'!I6","v":"X"},{"$f":"+'[1]Selection Criteria'!$D6","v":"General Pool"},null,null,"General"]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,{"$f":"+'[1]Selection Criteria'!I7","v":0},{"$f":"+'[1]Selection Criteria'!$D7","v":"Preservation"},null,null,"Preservation Priority"]
[{"$f":"ROW()","v":110},"National Housing Trust Fund (NHTF)",null,null,null,null,null,null,null,{"$f":"+'[1]Selection Criteria'!I8","v":0},{"$f":"+'[1]Selection Criteria'!$D8","v":"Rural Pool"},null,null,"Rural"]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},"Amount of NHTF funds requested:",null,null,null,null,null,{"$f":"SUM('[1]3)Sources & Uses'!$F$14:$F$16)","v":0},"x"]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"IF(H112=0,\"\",\"Note that any project receiving NHTF will require Environmental Review which can take up to 120 days to complete.\")","v":""}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},"HOME Investment Partnership Program Funds (HOME)"]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},"Amount of HOME funds requested:",null,null,null,null,null,{"$f":"SUM('[1]3)Sources & Uses'!$F$11:$F$13)","v":0},"x"]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"IF(H118=0,\"\",\"Note that any project receiving HOME funding will require Environmental Review which can take up to 120 days to complete.\")","v":""}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},"CDBG Disaster Recovery Funds (CDBG-DR)"]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},"Amount of CDBG-DR funds requested:",null,null,null,null,null,{"$f":"SUM(K123:K128)","v":0},"x",null,{"$f":"+'[1]3)Sources & Uses'!$F$19","v":0},{"$f":"+'[1]3)Sources & Uses'!$D$19","v":"Other loan (identify):"}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!$F$20","v":0},{"$f":"+'[1]3)Sources & Uses'!$D$20","v":"Other loan (identify):"}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!$F24","v":0},{"$f":"+'[1]3)Sources & Uses'!$D24","v":"Non-LHC loan #3 (identify lender):"}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!$F25","v":0},{"$f":"+'[1]3)Sources & Uses'!$D25","v":"Cash Flow Loans"}]
[{"$f":"ROW()","v":128},"Requests for LIHTCs"]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},{"$f":"\"The LIHTC Per Project Cap for the \"&TRIM($H$107)&\" pool is:\"","v":"The LIHTC Per Project Cap for the General pool is:"}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},"Credits requested",null,null,null,null,null,{"$f":"+'[1]7)Housing Credits'!$C$21","v":730000},"x"]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},"The new construction / rehabilitation housing credit rate will be:",null,null,null,null,null,0.09]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},"The acquisition housing credit rate is estimated to be:",null,null,null,null,null,{"$f":"+'[1]Basis Calculation'!$C$60","v":3.2800000000000003E-2},"x"]
[{"$f":"ROW()","v":138},"Comment"]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140},"Are you applying for 9% LIHTCs?",null,null,null,null,null,{"$f":"IF('[1]Basis Calculation'!$D63=0,\"No\",\"Yes\")","v":"Yes"},"x"]
[{"$f":"ROW()","v":141},"Are you applying for 4% LIHTCs?",null,null,null,null,null,{"$f":"IF('[1]Basis Calculation'!$D64=0,\"No\",\"Yes\")","v":"Yes"},"x"]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},"Are you applying for the 30% Basis Boost?",null,null,null,null,null,{"$f":"IF('[1]3)Sources & Uses'!$E$189=1,\"No\",\"Yes\")","v":"Yes"},"x"]
[{"$f":"ROW()","v":144},"Basis Boost Percentage",null,{"$f":"IF(OR(H144=0,H144=30%),\"\",\"Error -- Boost % must be 0% or 30%\")","v":""},null,null,null,{"$f":"+'[1]3)Sources & Uses'!$E$189-1","v":0.30000000000000004},"x"]
[{"$f":"ROW()","v":145},"Is any part of the project located in:"]
[{"$f":"ROW()","v":146},"…  a Difficult Development Area?",null,null,null,null,null,{"$f":"IF(ISNUMBER(L146),\"Yes\",\"No\")","v":"No"},"x",{"$f":"+'[1]2)Summary'!$H$19","v":"None"},null,{"$f":"SEARCH(M146,J146,1)","v":{"$error":"#VALUE!"}},"DDA"]
[{"$f":"ROW()","v":147},"…  a Qualified Census Tract?",null,null,null,null,null,{"$f":"IF(ISNUMBER(L147),\"Yes\",\"No\")","v":"No"},"x",{"$f":"+J146","v":"None"},null,{"$f":"SEARCH(M147,J147,1)","v":{"$error":"#VALUE!"}},"QCT"]
[{"$f":"ROW()","v":148},"… a High Opportunity census tract?",null,null,null,null,null,"No","x"]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150},"LHC Funding Type:"]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},"LIHTC Set-Aside Election",null,null,null,null,null,{"$f":"+[1]!setaside","v":"40/60"},"x"]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154},"Project Schedule"]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156},"A. SITE",null,null,null,null,null,"Estimated Date"]
[{"$f":"ROW()","v":157},null,"Option/Contract",null,null,null,null,{"$f":"+'[1]Project Schedule'!H6","v":"2018-06-15"},"x"]
[{"$f":"ROW()","v":158},null,"Site Acquisition",null,null,null,null,{"$f":"+'[1]Project Schedule'!H7","v":"2018-10-15"},"x"]
[{"$f":"ROW()","v":159},null,"Zoning Approval",null,null,null,null,{"$f":"+'[1]Project Schedule'!H8","v":"2018-06-15"},"x"]
[{"$f":"ROW()","v":160},null,"Site Analysis",null,null,null,null,{"$f":"+'[1]Project Schedule'!H9","v":"2018-06-15"},"x"]
[{"$f":"ROW()","v":161},null,"Environmental Clearance",null,null,null,null,{"$f":"+'[1]Project Schedule'!H10","v":"2018-10-15"},"x"]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163},"B. FINANCING"]
[{"$f":"ROW()","v":164},"1. Construction Loan / Interim Financing"]
[{"$f":"ROW()","v":165},null,"Loan Application",null,null,null,null,{"$f":"+'[1]Project Schedule'!H14","v":"2018-05-15"},"x"]
[{"$f":"ROW()","v":166},null,"Conditional Commitment",null,null,null,null,{"$f":"+'[1]Project Schedule'!H15","v":"2018-05-30"},"x"]
[{"$f":"ROW()","v":167},null,"Firm Commitment",null,null,null,null,{"$f":"+'[1]Project Schedule'!H16","v":"2018-06-15"},"x"]
[{"$f":"ROW()","v":168},"2. Permanent Loan"]
[{"$f":"ROW()","v":169},null,"Loan Application",null,null,null,null,{"$f":"+'[1]Project Schedule'!H19","v":"2018-05-15"},"x"]
[{"$f":"ROW()","v":170},null,"Conditional Commitment",null,null,null,null,{"$f":"+'[1]Project Schedule'!H20","v":"2018-05-30"},"x"]
[{"$f":"ROW()","v":171},null,"Firm Commitment",null,null,null,null,{"$f":"+'[1]Project Schedule'!H21","v":"2018-06-15"},"x"]
[{"$f":"ROW()","v":172},"3. Other Loans and Grants #1"]
[{"$f":"ROW()","v":173},null,"Type and Source",null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$24","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":174},null,"Application",null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$24","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":175},null,"Award",null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$24","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":176},"4. Other Loans and Grants #2"]
[{"$f":"ROW()","v":177},null,"Type and Source",null,null,null,null,{"$f":"+'[1]Project Schedule'!H24","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":178},null,"Application",null,null,null,null,{"$f":"+'[1]Project Schedule'!H25","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":179},null,"Award",null,null,null,null,{"$f":"+'[1]Project Schedule'!H26","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":180},"5. Other Loans and Grants #3"]
[{"$f":"ROW()","v":181},null,"Type and Source",null,null,null,null,{"$f":"+'[1]Project Schedule'!H29","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":182},null,"Application",null,null,null,null,{"$f":"+'[1]Project Schedule'!H30","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":183},null,"Award",null,null,null,null,{"$f":"+'[1]Project Schedule'!H31","v":"00:00:00"},"x"]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185},"C. PLANS AND SPECS, WORKING DRAWINGS",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$33","v":"2018-06-30"},"x"]
[{"$f":"ROW()","v":186}]
[{"$f":"ROW()","v":187},"D. INITIAL CLOSING AND TRANSFER OF PROPERTY",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$36","v":"2018-10-15"},"x"]
[{"$f":"ROW()","v":188}]
[{"$f":"ROW()","v":189},"E.  CONSTRUCTION START",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!H38","v":"2019-01-15"},"x"]
[{"$f":"ROW()","v":190},null,"10% Construction Complete",null,null,null,null,{"$f":"+'[1]Project Schedule'!H40","v":"2019-03-31"},"x"]
[{"$f":"ROW()","v":191},null,"50% Construction Complete",null,null,null,null,{"$f":"+'[1]Project Schedule'!H41","v":"2019-08-31"},"x"]
[{"$f":"ROW()","v":192},null,"90% Construction Complete",null,null,null,null,{"$f":"+'[1]Project Schedule'!H42","v":"2019-11-15"},"x"]
[{"$f":"ROW()","v":193}]
[{"$f":"ROW()","v":194},"F. COMPLETION DATE",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!H44","v":"2019-12-31"},"x"]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},"G. CERTIFICATE OF OCCUPANCY",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!H46","v":"2019-09-30"},"x"]
[{"$f":"ROW()","v":197}]
[{"$f":"ROW()","v":198},"H. PLACED IN SERVICE DATE (FIRST BUILDING)",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!H48","v":"2019-09-30"},"x"]
[{"$f":"ROW()","v":199}]
[{"$f":"ROW()","v":200},"I. PLACED IN SERVICE DATE (FINAL BUILDING)",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$51","v":"2019-12-31"},"x"]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":202},"J. 10% OF UNIT OCCUPANCY ACHIEVED",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$54","v":"2019-10-31"},"x"]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},"K. FINAL CLOSING (ALL PERMANENT FINANCING)",null,null,null,null,null,{"$f":"+'[1]Project Schedule'!$H$54","v":"2019-10-31"},"x"]
[{"$f":"ROW()","v":205}]
[{"$f":"ROW()","v":206},"Applicant comment regarding Project Schedule:"]
[{"$f":"ROW()","v":207},"Comment"]
[{"$f":"ROW()","v":208}]
[{"$f":"ROW()","v":209},"Construction Period Sources of Funds"]
[{"$f":"ROW()","v":210}]
[{"$f":"ROW()","v":211},"Please explain: (1) When each permanent source of funding is expected to be received; (2) How you plan to meet construction period development costs, prior to the time that all permanent sources of funds have been received; (3) How you estimated construction period interest expense; and (4) Each construction period source of funding including at least: who is providing the funds, whether the funds provider is third party or IOI, the amount of each source of funds, whether any source of funds involves tax-exempt bond financing (whether by LHC or by another issuer), and the key business terms on which funding will be provided.  The explanation can be provided below, or in an attachment, whichever approach the applicant prefers."]
[{"$f":"ROW()","v":212},"Comment"]
[{"$f":"ROW()","v":213}]
[{"$f":"ROW()","v":214},"Permanent Sources of Funds"]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216},"New LHC Risk Sharing First Mortgage Loan"]
[{"$f":"ROW()","v":217},"Description:",null,null,"New LHC Risk Sharing First Mortgage Loan"]
[{"$f":"ROW()","v":218},"Loan Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$18","v":0},null,null,null,"x"]
[{"$f":"ROW()","v":219},"Lender:",null,null,"Louisiana Housing Corporation"]
[{"$f":"ROW()","v":220},"Lender is:",null,null,"Third Party"]
[{"$f":"ROW()","v":221},"Interest Rate:",null,null,{"$f":"+'[1]3)Sources & Uses'!$H$18","v":0},"per year",null,null,"x"]
[{"$f":"ROW()","v":222},"Fixed or Floating Rate?",null,null,"Fixed Rate",null,null,null,"hard code"]
[{"$f":"ROW()","v":223},"Amortization Term:",null,null,{"$f":"+'[1]3)Sources & Uses'!$I$16*12","v":0},"months",{"$f":"+E223/12","v":0},"years","x"]
[{"$f":"ROW()","v":224},"Maturity Term:",null,null,{"$f":"+E223","v":0},"months",{"$f":"+E224/12","v":0},"years","hard code"]
[{"$f":"ROW()","v":225},"Mtg. Ins. Premium:",null,null,6.4999999999999997E-3,"per year",null,null,"hard code"]
[{"$f":"ROW()","v":226},"Type of Payment:",null,null,"P+I+MIP",null,null,null,"hard code"]
[{"$f":"ROW()","v":227},"Annual Payment:",null,null,{"$f":"IF('[1]3)Sources & Uses'!$K$18=\"\",0,'[1]3)Sources & Uses'!$K$18)","v":0},null,null,null,"x"]
[{"$f":"ROW()","v":228},"Payment Requirement:",null,null,"Must Pay",null,null,null,"hard code"]
[{"$f":"ROW()","v":229},{"$f":"\"Applicant comments regarding \"&E217&\":\"","v":"Applicant comments regarding New LHC Risk Sharing First Mortgage Loan:"}]
[{"$f":"ROW()","v":230},"Comment"]
[{"$f":"ROW()","v":231}]
[{"$f":"ROW()","v":232},"Existing or New First Mortgage Loan"]
[{"$f":"ROW()","v":233},"Description:",null,null,{"$f":"+'[1]3)Sources & Uses'!$D$22","v":"Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE)"},null,null,null,"x"]
[{"$f":"ROW()","v":234},"Original Loan Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$22","v":1100000},null,"At time loan is/was originated",null,"x"]
[{"$f":"ROW()","v":235},"Origination Date:",null,null,null,null,"(If loan is existing)",null,"hard code"]
[{"$f":"ROW()","v":236},"Est'd Balance:",null,null,{"$f":"+E234","v":1100000},null,{"$f":"\"As of \"&TEXT($H$187,\"mmm-d-yyyy\")&\" initial closing\"","v":"As of Oct-15-2018 initial closing"},null,"hard code"]
[{"$f":"ROW()","v":237},"Lender:",null,null,{"$f":"+E233","v":"Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE)"},null,null,null,"hard code"]
[{"$f":"ROW()","v":238},"Loan Type:",null,null,"Conventional",null,null,null,"hard code"]
[{"$f":"ROW()","v":239},"Loan Servicer:",null,null,{"$f":"+E237","v":"Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE)"},null,null,null,"hard code"]
[{"$f":"ROW()","v":240},"Prepayment Penalty?",null,null,"None",null,null,null,"hard code"]
[{"$f":"ROW()","v":241},"Lock Out Date?",null,null,"None",null,null,null,"hard code"]
[{"$f":"ROW()","v":242},"Lender is:",null,null,"Third Party",null,null,null,"hard code"]
[{"$f":"ROW()","v":243},"Interest Rate:",null,null,{"$f":"+'[1]3)Sources & Uses'!$H$22","v":5.7500000000000002E-2},"per year",null,null,"x"]
[{"$f":"ROW()","v":244},"Fixed or Floating Rate?",null,null,"Fixed Rate",null,null,null,"hard code"]
[{"$f":"ROW()","v":245},"Amortization End Date:",null,null,{"$f":"+J245+E246/12*365.25","v":"2049-10-30T12:00:00"},null,null,"years from origination","x",{"$f":"+H204","v":"2019-10-31"}]
[{"$f":"ROW()","v":246},"Amortization Term:",null,null,{"$f":"+'[1]3)Sources & Uses'!$I$22*12","v":360},"months",{"$f":"+E246/12","v":30},"years from origination","x"]
[{"$f":"ROW()","v":247},"Remaining:",null,null,null,"months",null,"years from initial closing"]
[{"$f":"ROW()","v":248},"Maturity Date:",null,null,{"$f":"+E245","v":"2049-10-30T12:00:00"},null,null,"years from origination","hard code"]
[{"$f":"ROW()","v":249},"Remaining:",null,null,null,"months",null,"years from initial closing"]
[{"$f":"ROW()","v":250},"Mtg. Ins. Premium:",null,null,0,"per year",null,null,"hard code"]
[{"$f":"ROW()","v":251},"Type of Payment:",null,null,"P+I",null,null,null,"hard code"]
[{"$f":"ROW()","v":252},"Annual Payment:",null,null,{"$f":"IF('[1]3)Sources & Uses'!$K$22=\"\",0,'[1]3)Sources & Uses'!$K$22)","v":77031.617050548986},null,null,null,"x"]
[{"$f":"ROW()","v":253},"Payment Requirement:",null,null,"Must Pay",null,null,null,"hard code"]
[{"$f":"ROW()","v":254},{"$f":"\"Applicant comments regarding \"&E233&\":\"","v":"Applicant comments regarding Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE):"}]
[{"$f":"ROW()","v":255},"Comment"]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":257},"Existing or New Second Mortgage Loan"]
[{"$f":"ROW()","v":258},"Description:",null,null,{"$f":"+'[1]3)Sources & Uses'!$D$23","v":"Non-LHC loan #2 (identify lender):"},null,null,null,"x"]
[{"$f":"ROW()","v":259},"Original Loan Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$23","v":0},null,"At time loan is/was originated",null,"x"]
[{"$f":"ROW()","v":260},"Origination Date:",null,null,null,null,"(If loan is existing)"]
[{"$f":"ROW()","v":261},"Est'd Balance:",null,null,{"$f":"+E259","v":0},null,{"$f":"\"As of \"&TEXT($H$187,\"mmm-d-yyyy\")&\" initial closing\"","v":"As of Oct-15-2018 initial closing"},null,"x"]
[{"$f":"ROW()","v":262},"Lender:",null,null,{"$f":"+E258","v":"Non-LHC loan #2 (identify lender):"},null,null,null,"x"]
[{"$f":"ROW()","v":263},"Loan Type:",null,null,"Conventional",null,null,null,"x"]
[{"$f":"ROW()","v":264},"Loan Servicer:",null,null,{"$f":"+E262","v":"Non-LHC loan #2 (identify lender):"},null,null,null,"x"]
[{"$f":"ROW()","v":265},"Prepayment Penalty?",null,null,"None",null,null,null,"hard code"]
[{"$f":"ROW()","v":266},"Lock Out Date?",null,null,"None",null,null,null,"hard code"]
[{"$f":"ROW()","v":267},"Lender is:",null,null,"Third Party",null,null,null,"hard code"]
[{"$f":"ROW()","v":268},"Interest Rate:",null,null,{"$f":"+'[1]3)Sources & Uses'!$H$23","v":0},"per year",null,null,"x"]
[{"$f":"ROW()","v":269},"Fixed or Floating Rate?",null,null,"Fixed Rate",null,null,null,"hard code"]
[{"$f":"ROW()","v":270},"Amortization End Date:",null,null,"2045-01-01",null,null,"years from origination"]
[{"$f":"ROW()","v":271},"Amortization Term:",null,null,{"$f":"+'[1]3)Sources & Uses'!$I$23*12","v":0},"months",{"$f":"+E271/12","v":0},"years from origination"]
[{"$f":"ROW()","v":272},"Remaining:",null,null,null,"months",null,"years from initial closing"]
[{"$f":"ROW()","v":273},"Maturity Date:",null,null,{"$f":"+J245+E271/12*365.25","v":"2019-10-31"},null,null,"years from origination"]
[{"$f":"ROW()","v":274},"Remaining:",null,null,null,"months",null,"years from initial closing"]
[{"$f":"ROW()","v":275},"Mtg. Ins. Premium:",null,null,0,"per year",null,null,"hard code"]
[{"$f":"ROW()","v":276},"Type of Payment:",null,null,"P+I",null,null,null,"hard code"]
[{"$f":"ROW()","v":277},"Annual Payment:",null,null,{"$f":"IF('[1]3)Sources & Uses'!$K$23=\"\",0,'[1]3)Sources & Uses'!$K$23)","v":0},null,null,null,"x"]
[{"$f":"ROW()","v":278},"Payment Requirement:",null,null,"Must Pay",null,null,null,"hard code"]
[{"$f":"ROW()","v":279},{"$f":"\"Applicant comments regarding \"&E258&\":\"","v":"Applicant comments regarding Non-LHC loan #2 (identify lender)::"}]
[{"$f":"ROW()","v":280},"Comment"]
[{"$f":"ROW()","v":281}]
[{"$f":"ROW()","v":282},"HOME Loan from LHC"]
[{"$f":"ROW()","v":283},"Loan Type:",null,null,{"$f":"IF(J283>0,V283,IF(J284>0,V284,V285))","v":"Forgiven at maturity"},null,null,null,"x",{"$f":"+'[1]3)Sources & Uses'!F11","v":0},"am",null,null,null,null,null,null,null,null,null,null,"Amortizing"]
[{"$f":"ROW()","v":284},"Description:",null,null,{"$f":"\"LHC HOME Loan (\"&E283&\")\"","v":"LHC HOME Loan (Forgiven at maturity)"},null,null,null,"x",{"$f":"+'[1]3)Sources & Uses'!F12","v":0},"def",null,null,null,null,null,null,null,null,null,null,"Deferred; due at maturity"]
[{"$f":"ROW()","v":285},"Loan Amount:",null,null,{"$f":"+H118","v":0},null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!F13","v":0},"forg",null,null,null,null,null,null,null,null,null,null,"Forgiven at maturity"]
[{"$f":"ROW()","v":286},"Lender:",null,null,"Louisiana Housing Corporation"]
[{"$f":"ROW()","v":287},"Lender is:",null,null,"Third Party"]
[{"$f":"ROW()","v":288},"Interest Rate:",null,null,{"$f":"MAX('[1]3)Sources & Uses'!$H$11:$H$13)","v":0},"per year",null,null,"x"]
[{"$f":"ROW()","v":289},"Fixed or Floating Rate?",null,null,"Fixed Rate",null,null,null,"hard code"]
[{"$f":"ROW()","v":290},"Amortization Term:",null,null,{"$f":"MAX('[1]3)Sources & Uses'!$I$11:$I$13)*12","v":0},"months",{"$f":"+E290/12","v":0},"years","x"]
[{"$f":"ROW()","v":291},"Maturity Term:",null,null,{"$f":"+E290","v":0},"months",{"$f":"+E291/12","v":0},"years","hard code"]
[{"$f":"ROW()","v":292},"Mtg. Ins. Premium:",null,null,0,"per year",null,null,"hard code"]
[{"$f":"ROW()","v":293},"Type of Payment:",null,null,"Interest Only",null,null,null,"hard code"]
[{"$f":"ROW()","v":294},"Annual Payment:",null,null,0,null,null,null,"hard code"]
[{"$f":"ROW()","v":295},"Payment Requirement:",null,null,"All Pmts Deferred",null,null,null,"hard code"]
[{"$f":"ROW()","v":296},{"$f":"\"Applicant comments regarding \"&E284&\":\"","v":"Applicant comments regarding LHC HOME Loan (Forgiven at maturity):"}]
[{"$f":"ROW()","v":297},"Comment"]
[{"$f":"ROW()","v":298}]
[{"$f":"ROW()","v":299},"NHTF Loan from LHC"]
[{"$f":"ROW()","v":300},"Loan Type:",null,null,{"$f":"IF(J300>0,V300,IF(J301>0,V301,V302))","v":"Forgiven at maturity"},null,null,null,"x",{"$f":"+'[1]3)Sources & Uses'!$F$14","v":0},"am",null,null,null,null,null,null,null,null,null,null,"Amortizing"]
[{"$f":"ROW()","v":301},"Description:",null,null,{"$f":"\"LHC NHTF Loan (\"&E300&\")\"","v":"LHC NHTF Loan (Forgiven at maturity)"},null,null,null,"x",{"$f":"+'[1]3)Sources & Uses'!$F$14","v":0},"def",null,null,null,null,null,null,null,null,null,null,"Deferred; due at maturity"]
[{"$f":"ROW()","v":302},"Loan Amount:",null,null,{"$f":"+H112","v":0},null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!$F$14","v":0},"forg",null,null,null,null,null,null,null,null,null,null,"Forgiven at maturity"]
[{"$f":"ROW()","v":303},"Lender:",null,null,"Louisiana Housing Corporation"]
[{"$f":"ROW()","v":304},"Lender is:",null,null,"Third Party"]
[{"$f":"ROW()","v":305},"Interest Rate:",null,null,0,"per year",null,null,"x"]
[{"$f":"ROW()","v":306},"Fixed or Floating Rate?",null,null,"Fixed Rate",null,null,null,"hard code"]
[{"$f":"ROW()","v":307},"Amortization Term:",null,null,{"$f":"MAX('[1]3)Sources & Uses'!$I$14:$I$16)*12","v":0},"months",{"$f":"+E307/12","v":0},"years","x"]
[{"$f":"ROW()","v":308},"Maturity Term:",null,null,{"$f":"+E307","v":0},"months",{"$f":"+E308/12","v":0},"years","hard code"]
[{"$f":"ROW()","v":309},"Mtg. Ins. Premium:",null,null,0,"per year",null,null,"hard code"]
[{"$f":"ROW()","v":310},"Type of Payment:",null,null,"Interest Only",null,null,null,"hard code"]
[{"$f":"ROW()","v":311},"Annual Payment:",null,null,0,null,null,null,"hard code"]
[{"$f":"ROW()","v":312},"Payment Requirement:",null,null,"All Pmts Deferred",null,null,null,"hard code"]
[{"$f":"ROW()","v":313},{"$f":"\"Applicant comments regarding \"&E301&\":\"","v":"Applicant comments regarding LHC NHTF Loan (Forgiven at maturity):"}]
[{"$f":"ROW()","v":314},"Comment"]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316},"CDBG-DR Loan from LA-OCD"]
[{"$f":"ROW()","v":317},"Loan Type:",null,null,"Gap Financing Loan with annual payments from Surplus Cash"]
[{"$f":"ROW()","v":318},"Description:",null,null,"CDBG-DR Gap Financing Loan"]
[{"$f":"ROW()","v":319},"Loan Amount:",null,null,{"$f":"+H124","v":0}]
[{"$f":"ROW()","v":320},"Lender:",null,null,"LA Office of Community Development"]
[{"$f":"ROW()","v":321},"Lender is:",null,null,"Third Party"]
[{"$f":"ROW()","v":322},"Interest Rate:",null,null,0,"per year",null,null,"hard code"]
[{"$f":"ROW()","v":323},"Fixed or Floating Rate?",null,null,"Fixed Rate"]
[{"$f":"ROW()","v":324},"Amortization Term:",null,null,420,"months",{"$f":"+E324/12","v":35},"years","hard code"]
[{"$f":"ROW()","v":325},"Maturity Term:",null,null,{"$f":"+E324","v":420},"months",{"$f":"+E325/12","v":35},"years","hard code"]
[{"$f":"ROW()","v":326},"Mtg. Ins. Premium:",null,null,"Not applicable"]
[{"$f":"ROW()","v":327},"Type of Payment:",null,null,"Annual payment from Surplus Cash"]
[{"$f":"ROW()","v":328},"Annual Payment:",null,null,"Depends on actual annual Surplus Cash"]
[{"$f":"ROW()","v":329},"Payment Requirement:",null,null,"No payment required if Surplus Cash is negative"]
[{"$f":"ROW()","v":330},{"$f":"\"Applicant comments regarding \"&E318&\":\"","v":"Applicant comments regarding CDBG-DR Gap Financing Loan:"}]
[{"$f":"ROW()","v":331},"Comment"]
[{"$f":"ROW()","v":332}]
[{"$f":"ROW()","v":333},"Deferred Developer Fee"]
[{"$f":"ROW()","v":334},"Description:",null,null,{"$f":"+B333","v":"Deferred Developer Fee"}]
[{"$f":"ROW()","v":335},"Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$31","v":120468},null,null,null,"x"]
[{"$f":"ROW()","v":336}]
[{"$f":"ROW()","v":337},"Comment"]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339},"Federal Historic Tax Credit Equity"]
[{"$f":"ROW()","v":340},"Description:",null,null,{"$f":"+B339","v":"Federal Historic Tax Credit Equity"}]
[{"$f":"ROW()","v":341},"Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$33","v":0},null,null,null,"x"]
[{"$f":"ROW()","v":342}]
[{"$f":"ROW()","v":343},"Comment"]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},"State Historic Tax Credit Equity"]
[{"$f":"ROW()","v":346},"Description:",null,null,{"$f":"+B345","v":"State Historic Tax Credit Equity"}]
[{"$f":"ROW()","v":347},"Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$34+'[1]3)Sources & Uses'!$F$35+'[1]3)Sources & Uses'!$F$36+'[1]3)Sources & Uses'!$F$37+'[1]3)Sources & Uses'!$F$38+'[1]3)Sources & Uses'!$F$42","v":0},null,null,null,"x (total of all other perm equity sources)"]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349},"Comment"]
[{"$f":"ROW()","v":350}]
[{"$f":"ROW()","v":351},"Estimated LIHTC Equity Proceeds"]
[{"$f":"ROW()","v":352},"Description:",null,null,{"$f":"+B351","v":"Estimated LIHTC Equity Proceeds"}]
[{"$f":"ROW()","v":353},"Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$43","v":6642336}]
[{"$f":"ROW()","v":354}]
[{"$f":"ROW()","v":355}]
[{"$f":"ROW()","v":356},"Donated Amount #1"]
[{"$f":"ROW()","v":357},"Donation Type:",null,null,"Donated / Volunteer Labor"]
[{"$f":"ROW()","v":358},"Description:",null,null,{"$f":"+E357","v":"Donated / Volunteer Labor"}]
[{"$f":"ROW()","v":359},"Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$39","v":0}]
[{"$f":"ROW()","v":360}]
[{"$f":"ROW()","v":361},"Comment"]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363},"Donated Amount #2"]
[{"$f":"ROW()","v":364},"Donation Type:",null,null,"Donated Materials"]
[{"$f":"ROW()","v":365},"Description:",null,null,{"$f":"+E364","v":"Donated Materials"}]
[{"$f":"ROW()","v":366},"Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$40","v":0}]
[{"$f":"ROW()","v":367}]
[{"$f":"ROW()","v":368},"Comment"]
[{"$f":"ROW()","v":369}]
[{"$f":"ROW()","v":370},"Donated Amount #3"]
[{"$f":"ROW()","v":371},"Donation Type:",null,null,"Donated Land Value"]
[{"$f":"ROW()","v":372},"Description:",null,null,{"$f":"+E371","v":"Donated Land Value"}]
[{"$f":"ROW()","v":373},"Amount:",null,null,{"$f":"+'[1]3)Sources & Uses'!$F$41","v":0}]
[{"$f":"ROW()","v":374}]
[{"$f":"ROW()","v":375},"Comment"]
[{"$f":"ROW()","v":376}]
[{"$f":"ROW()","v":377},"Other Permanent Source #1"]
[{"$f":"ROW()","v":378},"Description:",null,null,"Other Permanent Debt",null,null,null,"x",{"$f":"+'[1]3)Sources & Uses'!$F$45","v":7862804},"total sources"]
[{"$f":"ROW()","v":379},"Type of Funding:",null,null,"Permanent Soft Debt",null,null,null,"x",{"$f":"-SUM(H432:H445)","v":-7862804},"all other sources"]
[{"$f":"ROW()","v":380},"Federal Grant?:",null,null,"No",null,null,null,"x",{"$f":"+J378+J379","v":0},"remaining gap in sources"]
[{"$f":"ROW()","v":381},"Funding Amount:",null,null,{"$f":"+J380","v":0},null,null,null,"x"]
[{"$f":"ROW()","v":382},"Lender:",null,null,"Other Permanent Debt",null,null,null,"x"]
[{"$f":"ROW()","v":383},"Lender is:",null,null,"Identity of Interest",null,null,null,"x"]
[{"$f":"ROW()","v":384},"Interest Rate:",null,null,0,"per year",null,null,"x"]
[{"$f":"ROW()","v":385},"Fixed or Floating Rate?",null,null,"Fixed Rate",null,null,null,"x"]
[{"$f":"ROW()","v":386},"Amortization Term:",null,null,360,"months",{"$f":"+E386/12","v":30},"years","x"]
[{"$f":"ROW()","v":387},"Maturity Term:",null,null,{"$f":"+E386","v":360},"months",{"$f":"+E387/12","v":30},"years","x"]
[{"$f":"ROW()","v":388},"Mtg. Ins. Premium:",null,null,0,"per year",null,null,"x"]
[{"$f":"ROW()","v":389},"Type of Payment:",null,null,"Interest Only",null,null,null,"x"]
[{"$f":"ROW()","v":390},"Annual Payment:",null,null,0,null,null,null,"x"]
[{"$f":"ROW()","v":391},"Payment Requirement:",null,null,"Pay if Cash Available",null,null,null,"x"]
[{"$f":"ROW()","v":392},{"$f":"\"Applicant comments regarding \"&E378&\":\"","v":"Applicant comments regarding Other Permanent Debt:"}]
[{"$f":"ROW()","v":393},"Comment"]
[{"$f":"ROW()","v":394}]
[{"$f":"ROW()","v":395},"Other Permanent Source #2"]
[{"$f":"ROW()","v":396},"Description:",null,null,"#2 (Explain)"]
[{"$f":"ROW()","v":397},"Type of Funding:",null,null,"Permanent Soft Debt"]
[{"$f":"ROW()","v":398},"Federal Grant?:",null,null,"No"]
[{"$f":"ROW()","v":399},"Funding Amount:",null,null,0]
[{"$f":"ROW()","v":400},"Lender:",null,null,"ABC Developers (Managing Member)"]
[{"$f":"ROW()","v":401},"Lender is:",null,null,"Identity of Interest"]
[{"$f":"ROW()","v":402},"Interest Rate:",null,null,0.04,"per year"]
[{"$f":"ROW()","v":403},"Fixed or Floating Rate?",null,null,"Fixed Rate"]
[{"$f":"ROW()","v":404},"Amortization Term:",null,null,360,"months",{"$f":"+E404/12","v":30},"years"]
[{"$f":"ROW()","v":405},"Maturity Term:",null,null,{"$f":"+E404","v":360},"months",{"$f":"+E405/12","v":30},"years"]
[{"$f":"ROW()","v":406},"Mtg. Ins. Premium:",null,null,0,"per year"]
[{"$f":"ROW()","v":407},"Type of Payment:",null,null,"Interest Only"]
[{"$f":"ROW()","v":408},"Annual Payment:",null,null,0]
[{"$f":"ROW()","v":409},"Payment Requirement:",null,null,"Pay if Cash Available"]
[{"$f":"ROW()","v":410},{"$f":"\"Applicant comments regarding \"&E396&\":\"","v":"Applicant comments regarding #2 (Explain):"}]
[{"$f":"ROW()","v":411},"Comment"]
[{"$f":"ROW()","v":412}]
[{"$f":"ROW()","v":413},"Other Permanent Source #3"]
[{"$f":"ROW()","v":414},"Description:",null,null,"#3 (Explain)"]
[{"$f":"ROW()","v":415},"Type of Funding:",null,null,"Permanent Soft Debt"]
[{"$f":"ROW()","v":416},"Federal Grant?:",null,null,"No"]
[{"$f":"ROW()","v":417},"Funding Amount:",null,null,0]
[{"$f":"ROW()","v":418},"Lender:",null,null,"ABC Developers (Managing Member)"]
[{"$f":"ROW()","v":419},"Lender is:",null,null,"Identity of Interest"]
[{"$f":"ROW()","v":420},"Interest Rate:",null,null,0.04,"per year"]
[{"$f":"ROW()","v":421},"Fixed or Floating Rate?",null,null,"Fixed Rate"]
[{"$f":"ROW()","v":422},"Amortization Term:",null,null,360,"months",{"$f":"+E422/12","v":30},"years"]
[{"$f":"ROW()","v":423},"Maturity Term:",null,null,{"$f":"+E422","v":360},"months",{"$f":"+E423/12","v":30},"years"]
[{"$f":"ROW()","v":424},"Mtg. Ins. Premium:",null,null,0,"per year"]
[{"$f":"ROW()","v":425},"Type of Payment:",null,null,"Interest Only"]
[{"$f":"ROW()","v":426},"Annual Payment:",null,null,0]
[{"$f":"ROW()","v":427},"Payment Requirement:",null,null,"Pay if Cash Available"]
[{"$f":"ROW()","v":428},{"$f":"\"Applicant comments regarding \"&E414&\":\"","v":"Applicant comments regarding #3 (Explain):"}]
[{"$f":"ROW()","v":429},"Comment"]
[{"$f":"ROW()","v":430}]
[{"$f":"ROW()","v":431},"Permanent Sources of Funds (Summary)"]
[{"$f":"ROW()","v":432}]
[{"$f":"ROW()","v":433},{"$f":"+E217","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+E218","v":0}]
[{"$f":"ROW()","v":434},{"$f":"+E233","v":"Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE)"},null,null,null,null,null,{"$f":"+E234","v":1100000}]
[{"$f":"ROW()","v":435},{"$f":"+E258","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+E259","v":0}]
[{"$f":"ROW()","v":436},{"$f":"+E284","v":"LHC HOME Loan (Forgiven at maturity)"},null,null,null,null,null,{"$f":"+E285","v":0}]
[{"$f":"ROW()","v":437},{"$f":"+E301","v":"LHC NHTF Loan (Forgiven at maturity)"},null,null,null,null,null,{"$f":"+E302","v":0}]
[{"$f":"ROW()","v":438},{"$f":"+E318","v":"CDBG-DR Gap Financing Loan"},null,null,null,null,null,{"$f":"+E319","v":0}]
[{"$f":"ROW()","v":439},{"$f":"+E334","v":"Deferred Developer Fee"},null,null,null,null,null,{"$f":"+E335","v":120468}]
[{"$f":"ROW()","v":440},{"$f":"+E340","v":"Federal Historic Tax Credit Equity"},null,null,null,null,null,{"$f":"+E341","v":0},"*"]
[{"$f":"ROW()","v":441},{"$f":"+E346","v":"State Historic Tax Credit Equity"},null,null,null,null,null,{"$f":"+E347","v":0}]
[{"$f":"ROW()","v":442},{"$f":"+E352","v":"Estimated LIHTC Equity Proceeds"},null,null,null,null,null,{"$f":"+E353","v":6642336}]
[{"$f":"ROW()","v":443},{"$f":"+E358","v":"Donated / Volunteer Labor"},null,null,null,null,null,{"$f":"+E359","v":0}]
[{"$f":"ROW()","v":444},{"$f":"+E365","v":"Donated Materials"},null,null,null,null,null,{"$f":"+E366","v":0}]
[{"$f":"ROW()","v":445},{"$f":"+E372","v":"Donated Land Value"},null,null,null,null,null,{"$f":"+E373","v":0}]
[{"$f":"ROW()","v":446},{"$f":"+E378","v":"Other Permanent Debt"},null,null,null,null,null,{"$f":"+E381","v":0},{"$f":"IF($E$380=\"Yes\",\"*\",\"\")","v":""}]
[{"$f":"ROW()","v":447},{"$f":"+E396","v":"#2 (Explain)"},null,null,null,null,null,{"$f":"+E399","v":0},{"$f":"IF($E$398=\"Yes\",\"*\",\"\")","v":""}]
[{"$f":"ROW()","v":448},{"$f":"+E414","v":"#3 (Explain)"},null,null,null,null,null,{"$f":"+E417","v":0},{"$f":"IF($E$416=\"Yes\",\"*\",\"\")","v":""}]
[{"$f":"ROW()","v":449}]
[{"$f":"ROW()","v":450},"Total Permanent Sources",null,null,null,null,null,{"$f":"SUM(H432:H449)","v":7862804}]
[{"$f":"ROW()","v":451},"* Federal grants, subtract from basis",null,null,null,null,null,{"$f":"+H440+IF(I446=\"*\",H446,0)+IF(I447=\"*\",H447,0)+IF(I448=\"*\",H448,0)","v":0},"*"]
[{"$f":"ROW()","v":452}]
[{"$f":"ROW()","v":453}]
[{"$f":"ROW()","v":454}]
[{"$f":"ROW()","v":455}]
[{"$f":"ROW()","v":456},"Comment"]
[{"$f":"ROW()","v":457}]
[{"$f":"ROW()","v":458},"Construction / Development of the Project"]
[{"$f":"ROW()","v":459}]
[{"$f":"ROW()","v":460},"Do the estimated development costs for the project include costs for equipment owned by the Developer or Builder or any related party?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":461}]
[{"$f":"ROW()","v":462}]
[{"$f":"ROW()","v":463},"See QAP Section V.d.5 which discusses restrictions on costs related to these sorts of equipment. An information request will appear on the Checklist worksheet."]
[{"$f":"ROW()","v":464}]
[{"$f":"ROW()","v":465},"Estimated cost to the project, to lease this equipment.",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":466}]
[{"$f":"ROW()","v":467},"Estimated cost to the project, to operate this equipment.",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":468}]
[{"$f":"ROW()","v":469},"Comment"]
[{"$f":"ROW()","v":470}]
[{"$f":"ROW()","v":471},"See QAP Section V.E which discusses limits on builder overhead and builder profit when a large proportion of the construction contract amount will be paid to a small number of 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."]
[{"$f":"ROW()","v":472}]
[{"$f":"ROW()","v":473},"Subcontractor 1",null,null,null,null,null,3,"hard code"]
[{"$f":"ROW()","v":474},"Subcontractor 2",null,null,null,null,null,2,"hard code"]
[{"$f":"ROW()","v":475},"Subcontractor 3",null,null,null,null,null,1,"hard code"]
[{"$f":"ROW()","v":476}]
[{"$f":"ROW()","v":477},"Other than the developer fee, 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? ",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":478},{"$f":"IF(H477=\"Yes\",\"Detail each such payment below\",\"Skip to Section \"&(A477+0.01))","v":"Skip to Section 477.01"}]
[{"$f":"ROW()","v":479}]
[{"$f":"ROW()","v":480},"Payment 1",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":481},"Payment 2",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":482},"Payment 3",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":483},"Payment 4",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":484},"Payment 5",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":485},"Payment 6",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":486}]
[{"$f":"ROW()","v":487},"Total Payments to Related Parties",null,null,null,null,null,{"$f":"SUM(H479:H486)","v":0}]
[{"$f":"ROW()","v":488}]
[{"$f":"ROW()","v":489},"Comment"]
[{"$f":"ROW()","v":490}]
[{"$f":"ROW()","v":491},"QAP Section V.2.d provides that Extraordinary Site Costs can be excluded from the Cost Limits calculations if they are recommended by the project's Architect / Engineer and if they are approved by LHC staff. An information request will appear on the Checklist worksheet."]
[{"$f":"ROW()","v":492},"Estimated cost for Extraordinary Site Costs",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":493}]
[{"$f":"ROW()","v":494},"Please provide below the estimated cost of Community Facilities (including, without limitation, office space, maintenance storage, community room, community kitchen, recreational facilities and other ancillary / non-residential components of the project).  "]
[{"$f":"ROW()","v":495}]
[{"$f":"ROW()","v":496},"Estimated cost for Community Facilities",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":497}]
[{"$f":"ROW()","v":498},"Please explain below what components of the project are included in your Community Facilities estimate."]
[{"$f":"ROW()","v":499},"Comment"]
[{"$f":"ROW()","v":500}]
[{"$f":"ROW()","v":501},"Please explain below whether any portion of the Community Facilities square footage is included as Per Building Residential Area on the Basis Calculation worksheet."]
[{"$f":"ROW()","v":502}]
[{"$f":"ROW()","v":503},"Comment"]
[{"$f":"ROW()","v":504}]
[{"$f":"ROW()","v":505},"Does the proposed project include a Community Service Facility (such as a childcare center or employment training center)?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":506},{"$f":"IF(H505=\"Yes\",\"Explain below\",\"Skip to Section \"&(A505+0.01))","v":"Skip to Section 505.01"}]
[{"$f":"ROW()","v":507},"Estimated cost for Community Service Facility",null,null,null,null,null,0,"hard code"]
[{"$f":"ROW()","v":508},"An information request will appear on the Checklist worksheet."]
[{"$f":"ROW()","v":509},"Comment"]
[{"$f":"ROW()","v":510}]
[{"$f":"ROW()","v":511},"Please explain below whether any portion of the Community Service Facility square footage is included as Per Building Residential Area on the Basis Calculation worksheet."]
[{"$f":"ROW()","v":512}]
[{"$f":"ROW()","v":513},"Comment"]
[{"$f":"ROW()","v":514}]
[{"$f":"ROW()","v":515},"Building Configuration"]
[{"$f":"ROW()","v":516}]
[{"$f":"ROW()","v":517},"Total number of residential buildings in the project",null,null,null,null,null,{"$f":"+'[1]Building Information'!$C$4","v":4},"x"]
[{"$f":"ROW()","v":518},"Total number of building 'configurations' in the project",null,null,null,null,null,{"$f":"+'[1]Building Information'!$C$5","v":2},"x"]
[{"$f":"ROW()","v":519},"A 'configuration' is a set of identical buildings"]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521},"Complete Remaining Key Worksheets For Underwriting"]
[{"$f":"ROW()","v":522}]
[{"$f":"ROW()","v":523},"Complete the Unit Mix and Rents worksheet."]
[{"$f":"ROW()","v":524}]
[{"$f":"ROW()","v":525},"Complete the Development Costs worksheet."]
[{"$f":"ROW()","v":526}]
[{"$f":"ROW()","v":527},"Adjust any profit / fee amounts that exceed LHC limits."]
[{"$f":"ROW()","v":528}]
[{"$f":"ROW()","v":529},"Complete the Syndication Certification worksheet."]
[{"$f":"ROW()","v":530}]
[{"$f":"ROW()","v":531},"Complete the Basis Calculation worksheet."]
[{"$f":"ROW()","v":532}]
[{"$f":"ROW()","v":533},"Complete the Revenues and Expenses worksheet."]
[{"$f":"ROW()","v":534}]
[{"$f":"ROW()","v":535},"Complete these worksheets: Developer Experience, Management Experience, Taxpayer Certification."]
[{"$f":"ROW()","v":536}]
[{"$f":"ROW()","v":537},"Allowable LIHTCs"]
[{"$f":"ROW()","v":538}]
[{"$f":"ROW()","v":539},"Allowable LIHTCs (Equity Gap Approach)"]
[{"$f":"ROW()","v":540}]
[{"$f":"ROW()","v":541},"Total Development Cost",null,null,null,null,null,{"$f":"+I1021","v":7862804.0199999996}]
[{"$f":"ROW()","v":542},{"$f":"\"Subtract \"&B433","v":"Subtract New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"-+H433","v":0}]
[{"$f":"ROW()","v":543},{"$f":"\"Subtract \"&B434","v":"Subtract Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE)"},null,null,null,null,null,{"$f":"-+H434","v":-1100000}]
[{"$f":"ROW()","v":544},{"$f":"\"Subtract \"&B435","v":"Subtract Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"-+H435","v":0}]
[{"$f":"ROW()","v":545},{"$f":"\"Subtract \"&B439","v":"Subtract Deferred Developer Fee"},null,null,null,null,null,{"$f":"-+H439","v":-120468}]
[{"$f":"ROW()","v":546},{"$f":"\"Subtract \"&B440","v":"Subtract Federal Historic Tax Credit Equity"},null,null,null,null,null,{"$f":"-+H440","v":0}]
[{"$f":"ROW()","v":547},{"$f":"\"Subtract \"&B441","v":"Subtract State Historic Tax Credit Equity"},null,null,null,null,null,{"$f":"-+H441","v":0}]
[{"$f":"ROW()","v":548},{"$f":"\"Subtract \"&B443","v":"Subtract Donated / Volunteer Labor"},null,null,null,null,null,{"$f":"-+H443","v":0}]
[{"$f":"ROW()","v":549},"Subtract Donated Materials",null,null,null,null,null,0]
[{"$f":"ROW()","v":550},"Subtract Donated Land Value",null,null,null,null,null,0]
[{"$f":"ROW()","v":551},"Subtract Other Permanent Debt",null,null,null,null,null,0]
[{"$f":"ROW()","v":552},"Subtract #2 (Explain)",null,null,null,null,null,0]
[{"$f":"ROW()","v":553},"Subtract #3 (Explain)",null,null,null,null,null,0]
[{"$f":"ROW()","v":554}]
[{"$f":"ROW()","v":555},"Equity Gap before LIHTC Equity and LHC Funds",null,null,null,null,null,{"$f":"SUM(H540:H554)","v":6642336.0199999996}]
[{"$f":"ROW()","v":556}]
[{"$f":"ROW()","v":557},"Anticipated Credit Pricing (per dollar)",null,null,null,null,null,{"$f":"+[1]!syn_Ie/([1]Syndication!$J$29*10)","v":0.90990899726027408}]
[{"$f":"ROW()","v":558},"% of Credits to Investors",null,null,null,null,null,{"$f":"+[1]Syndication!$J$25","v":0.99990000000000001}]
[{"$f":"ROW()","v":559},"Total Credit Needs Over Ten Years",null,null,null,null,null,{"$f":"IFERROR(H555/H557,0)/H558","v":7300730.446708411}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Credit Need by Equity Gap Approach",null,null,null,null,null,{"$f":"+H559/10","v":730073.04467084107}]
[{"$f":"ROW()","v":562}]
[{"$f":"ROW()","v":563},"Allowable LIHTCs (Basis Calculation Worksheet)"]
[{"$f":"ROW()","v":564}]
[{"$f":"ROW()","v":565},"Lower of the Two Methods",null,null,null,null,null,{"$f":"MIN(H563,H561)","v":730073.04467084107}]
[{"$f":"ROW()","v":566}]
[{"$f":"ROW()","v":567},"Total Credits Requested",null,null,null,null,null,{"$f":"+H132","v":730000}]
[{"$f":"ROW()","v":568}]
[{"$f":"ROW()","v":569},"Information Related to Rent Limits"]
[{"$f":"ROW()","v":570}]
[{"$f":"ROW()","v":571}]
[{"$f":"ROW()","v":572}]
[{"$f":"ROW()","v":573},"100% AMI for 4 Person Household (applicant's selection)",null,null,null,null,null,0,"do not import this"]
[{"$f":"ROW()","v":574}]
[{"$f":"ROW()","v":575},"Comment"]
[{"$f":"ROW()","v":576}]
[{"$f":"ROW()","v":577},"AMI Gross Rents for the Project (including utilities, calculated by LHC; see the AMI Rents worksheet)"]
[{"$f":"ROW()","v":578}]
[{"$f":"ROW()","v":579},null,"\"Gross\" Rent Limits for AMI-Restricted Units"]
[{"$f":"ROW()","v":580},null,"0BR","1BR","2BR","3BR","4BR"]
[{"$f":"ROW()","v":581},"120% AMI"]
[{"$f":"ROW()","v":582},"20% AMI"]
[{"$f":"ROW()","v":583},"30% AMI"]
[{"$f":"ROW()","v":584},"40% AMI"]
[{"$f":"ROW()","v":585},"50% AMI"]
[{"$f":"ROW()","v":586},"60% AMI"]
[{"$f":"ROW()","v":587},"80% AMI"]
[{"$f":"ROW()","v":588}]
[{"$f":"ROW()","v":589},"The gross rents in the preceding table were calculated by LHC using the applicant's selected amount for the Parish 100% AMI.  Any utility allowances would need to be subtracted from these amounts.  If you disagree with these calculations, please include a comment below."]
[{"$f":"ROW()","v":590},"Comment"]
[{"$f":"ROW()","v":591}]
[{"$f":"ROW()","v":592},"Amenities and Heating System"]
[{"$f":"ROW()","v":593}]
[{"$f":"ROW()","v":594},"Amenities included in Units:"]
[{"$f":"ROW()","v":595},"Oven / Range",null,null,null,null,null,{"$f":"+'[1]4)Income'!C7","v":"Yes"},"x"]
[{"$f":"ROW()","v":596},"Refrigerator",null,null,null,null,null,{"$f":"+'[1]4)Income'!C8","v":"Yes"},"x"]
[{"$f":"ROW()","v":597},"Microwave",null,null,null,null,null,{"$f":"+'[1]4)Income'!C9","v":"No"},"x"]
[{"$f":"ROW()","v":598},"Dishwasher",null,null,null,null,null,{"$f":"+'[1]4)Income'!C10","v":"Yes"},"x"]
[{"$f":"ROW()","v":599},"Garbage Disposal",null,null,null,null,null,{"$f":"+'[1]4)Income'!E7","v":"Yes"},"x"]
[{"$f":"ROW()","v":600},"Washer / Dryer",null,null,null,null,null,{"$f":"+'[1]4)Income'!E8","v":"Yes"},"x"]
[{"$f":"ROW()","v":601},"Washer / Dryer Hookup",null,null,null,null,null,{"$f":"+'[1]4)Income'!E9","v":"Yes"},"x"]
[{"$f":"ROW()","v":602}]
[{"$f":"ROW()","v":603},"Heating System:"]
[{"$f":"ROW()","v":604},"Heating Fuel",null,null,null,null,null,{"$f":"+'[1]4)Income'!$I$7","v":"Electric"},"x"]
[{"$f":"ROW()","v":605},"System Type",null,null,null,null,null,{"$f":"+'[1]4)Income'!$I$8","v":"Forced Air"},"x"]
[{"$f":"ROW()","v":606}]
[{"$f":"ROW()","v":607},"Utilities Information"]
[{"$f":"ROW()","v":608}]
[{"$f":"ROW()","v":609},"Utility",null,"Fuel Source",null,null,null,"Utility Paid By"]
[{"$f":"ROW()","v":610},"Cooking",null,{"$f":"+'[1]4)Income'!$C$14","v":"Electric"},null,null,null,{"$f":"+'[1]4)Income'!D14","v":"Tenant"},"x"]
[{"$f":"ROW()","v":611},"Other, Lighting",null,"Electric",null,null,null,{"$f":"+'[1]4)Income'!D15","v":"Tenant"},"x"]
[{"$f":"ROW()","v":612},"Hot Water",null,{"$f":"+'[1]4)Income'!$C$14","v":"Electric"},null,null,null,{"$f":"+'[1]4)Income'!D16","v":"Tenant"},"x"]
[{"$f":"ROW()","v":613},"Water",null,null,null,null,null,{"$f":"+'[1]4)Income'!D17","v":"Owner"},"x"]
[{"$f":"ROW()","v":614},"Heating",null,{"$f":"+H604","v":"Electric"},null,null,null,{"$f":"+'[1]4)Income'!D18","v":"Tenant"},"x"]
[{"$f":"ROW()","v":615},"Air Conditioning",null,"Electric",null,null,null,{"$f":"+'[1]4)Income'!D19","v":"Tenant"},"x"]
[{"$f":"ROW()","v":616},"Sewer",null,null,null,null,null,{"$f":"+'[1]4)Income'!D20","v":"Owner"},"x"]
[{"$f":"ROW()","v":617},"Trash Collection",null,null,null,null,null,{"$f":"+'[1]4)Income'!D21","v":"Owner"},"x"]
[{"$f":"ROW()","v":618}]
[{"$f":"ROW()","v":619},"Utility Allowances Concluded by Applicant (for LIHTC Units)"]
[{"$f":"ROW()","v":620}]
[{"$f":"ROW()","v":621},"0 Bedroom Utility Allowance",null,null,null,null,null,{"$f":"+'[1]4)Income'!$E$22","v":0},"x"]
[{"$f":"ROW()","v":622},"1 Bedroom Utility Allowance",null,null,null,null,null,{"$f":"+'[1]4)Income'!$F$22","v":0},"x"]
[{"$f":"ROW()","v":623},"2 Bedroom Utility Allowance",null,null,null,null,null,{"$f":"+'[1]4)Income'!$G$22","v":85},"x"]
[{"$f":"ROW()","v":624},"3 Bedroom Utility Allowance",null,null,null,null,null,{"$f":"+'[1]4)Income'!$H$22","v":0},"x"]
[{"$f":"ROW()","v":625},"4 Bedroom Utility Allowance",null,null,null,null,null,{"$f":"+'[1]4)Income'!$I$22","v":0},"x"]
[{"$f":"ROW()","v":626},"The Checklist worksheet will include a request for appropriate documentation."]
[{"$f":"ROW()","v":627}]
[{"$f":"ROW()","v":628},"AMI \"Contract\" Rent Limits for the LIHTC Units (after subtracting Utility Allowances)"]
[{"$f":"ROW()","v":629}]
[{"$f":"ROW()","v":630},"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 LIHTC units with tenant incomes restricted at the AMI percentages shown below. If you disagree with these calculations, please include a comment below."]
[{"$f":"ROW()","v":631},null,"\"Contract\" Rent Limits for LIHTC Units"]
[{"$f":"ROW()","v":632},null,{"$f":"+C580","v":"0BR"},{"$f":"+D580","v":"1BR"},{"$f":"+E580","v":"2BR"},{"$f":"+F580","v":"3BR"},{"$f":"+G580","v":"4BR"}]
[{"$f":"ROW()","v":633},{"$f":"+B581","v":"120% AMI"}]
[{"$f":"ROW()","v":634},"20% AMI"]
[{"$f":"ROW()","v":635},"30% AMI"]
[{"$f":"ROW()","v":636},"40% AMI"]
[{"$f":"ROW()","v":637},"50% AMI"]
[{"$f":"ROW()","v":638},"60% AMI"]
[{"$f":"ROW()","v":639},"80% AMI"]
[{"$f":"ROW()","v":640}]
[{"$f":"ROW()","v":641},"Comment"]
[{"$f":"ROW()","v":642}]
[{"$f":"ROW()","v":643},"Estimated Market Rents and HUD Fair Market Rents"]
[{"$f":"ROW()","v":644}]
[{"$f":"ROW()","v":645},"Please enter below your estimated market rents, by number of bedrooms.  LHC understands that this is an estimate that will be confirmed later by the market study. The amounts entered below need to be the maximum rents that the project could collect for non-income-restricted units (that is, these rents need to be reduced to take into account any utilities that are tenant-paid).  If the project includes different types of (say) 1BR units with different market rents, enter the highest of those market rents."]
[{"$f":"ROW()","v":646},null,"Market Rent Limits for the Project"]
[{"$f":"ROW()","v":647},null,{"$f":"+C632","v":"0BR"},{"$f":"+D632","v":"1BR"},{"$f":"+E632","v":"2BR"},{"$f":"+F632","v":"3BR"},{"$f":"+G632","v":"4BR"}]
[{"$f":"ROW()","v":648},"Market",0,0,0,0,0,null,"do not import this"]
[{"$f":"ROW()","v":649}]
[{"$f":"ROW()","v":650},"Comment Regarding Market Rents"]
[{"$f":"ROW()","v":651}]
[{"$f":"ROW()","v":652},{"$f":"\"Please enter the HUD Fair Market Rents that you believe are applicable to this project. The amounts on line \"&TEXT(A656,\"0.00\")&\" are the HUD \"&B656&\"s for \"&$E$53&\" Parish from LHC's database.  If you propose using different FMRs, please include an explanation below.\"","v":"Please enter the HUD Fair Market Rents that you believe are applicable to this project. The amounts on line 656.00 are the HUD 2018 FMRs for Caddo Parish from LHC's database.  If you propose using different FMRs, please include an explanation below."}]
[{"$f":"ROW()","v":653}]
[{"$f":"ROW()","v":654},null,"Fair Market Rents for the Project"]
[{"$f":"ROW()","v":655},null,{"$f":"+C647","v":"0BR"},{"$f":"+D647","v":"1BR"},{"$f":"+E647","v":"2BR"},{"$f":"+F647","v":"3BR"},{"$f":"+G647","v":"4BR"}]
[{"$f":"ROW()","v":656},"2018 FMR"]
[{"$f":"ROW()","v":657},"Selected FMR",0,0,0,0,0,null,"do not import this"]
[{"$f":"ROW()","v":658}]
[{"$f":"ROW()","v":659},"Comment Regarding FMRs"]
[{"$f":"ROW()","v":660}]
[{"$f":"ROW()","v":661}]
[{"$f":"ROW()","v":662}]
[{"$f":"ROW()","v":663}]
[{"$f":"ROW()","v":664},"Project Square Footage"]
[{"$f":"ROW()","v":665}]
[{"$f":"ROW()","v":666},"Residential Sqft (see Unit Mix and Rents worksheet)",null,null,null,null,null,{"$f":"+E895","v":47712}]
[{"$f":"ROW()","v":667},"Commercial Sqft",null,null,null,null,null,{"$f":"+'[1]4)Income'!D79","v":0},"x"]
[{"$f":"ROW()","v":668},"Common Areas Sqft",null,null,null,null,null,{"$f":"+'[1]4)Income'!D80","v":1340},"x"]
[{"$f":"ROW()","v":669},"Community Service Facility Sqft (if applicable)",null,null,null,null,null,{"$f":"+'[1]4)Income'!D81","v":0},"x"]
[{"$f":"ROW()","v":670}]
[{"$f":"ROW()","v":671},"Total Square Footage for the Project",null,null,null,null,null,{"$f":"SUM(H665:H670)","v":49052}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673},"Square Footage for LIHTC Units (Unit Mix and Rents worksheet)",null,null,null,null,null,{"$f":"+H666","v":47712}]
[{"$f":"ROW()","v":674}]
[{"$f":"ROW()","v":675},"Targeted Population Type"]
[{"$f":"ROW()","v":676}]
[{"$f":"ROW()","v":677},"Do you intend to claim QAP points in Selection Criterion II.A Special Needs Households?",null,null,null,null,null,{"$f":"IF(K677=0,\"No\",\"Yes\")","v":"Yes"},"x",null,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!L677,'Import (Data 2018)'!N677,'Import (Data 2018)'!L677)","v":5},{"$f":"SUM('[1]Selection Criteria'!$L$83:$L$87)","v":5},"(83-87)",{"$f":"SUM('[1]Selection Criteria'!$L$81:$L$85)","v":5},"(81-85)"]
[{"$f":"ROW()","v":678},{"$f":"IF(H677=\"Yes\",\"Complete the remainder of Section \"&A677,\"Skip to Section \"&(A677+0.01))","v":"Complete the remainder of Section 677"}]
[{"$f":"ROW()","v":679},{"$f":"IF(H677=\"Yes\",\"There will be a question on the Checklist worksheet\",\"\")","v":"There will be a question on the Checklist worksheet"}]
[{"$f":"ROW()","v":680}]
[{"$f":"ROW()","v":681},"Will the project serve:",null,null,null,"Yes/No",null,"Number of Units",null,null,{"$f":"+F895","v":60},"total units"]
[{"$f":"ROW()","v":682},"Homeless Households",null,null,null,{"$f":"IF(J682=0,\"No\",\"Yes\")","v":"No"},null,{"$f":"IF(F682=\"No\",0,$K683)","v":0},"x / x",{"$f":"+O682","v":0},{"$f":"+K677","v":5},"points",null,null,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,R682)","v":0},79,-2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!P682,'Import (Data 2018)'!P682+'Import (Data 2018)'!Q682,'Import (Data 2018)'!P682)","v":79}]
[{"$f":"ROW()","v":683},"Disabled Households",null,null,null,{"$f":"IF(J683=0,\"No\",\"Yes\")","v":"Yes"},null,{"$f":"IF(AND(F683=\"Yes\",H682=0),$K$683,0)","v":18},"x / x",{"$f":"+O683","v":"X"},{"$f":"ROUNDUP(K681*IF(K682=5,30%,IF(K682=4,20%,IF(K682=3,10%,0))),0)","v":18},"units for special populations",null,null,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,R683)","v":"X"},{"$f":"+P682+1","v":80},-2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!P683,'Import (Data 2018)'!P683+'Import (Data 2018)'!Q683,'Import (Data 2018)'!P683)","v":80}]
[{"$f":"ROW()","v":684},"Single Parent Households",null,null,null,{"$f":"IF(J684=0,\"No\",\"Yes\")","v":"Yes"},null,{"$f":"IF(AND(F684=\"Yes\",+H682+H683=0),$K$683,0)","v":0},"x / x",{"$f":"+O684","v":"X"},null,null,null,null,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,R684)","v":"X"},{"$f":"+P683+1","v":81},-2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!P684,'Import (Data 2018)'!P684+'Import (Data 2018)'!Q684,'Import (Data 2018)'!P684)","v":81}]
[{"$f":"ROW()","v":685},"Veterans",null,null,null,{"$f":"IF(J685=0,\"No\",\"Yes\")","v":"Yes"},null,{"$f":"IF(AND(F685=\"Yes\",+H682+H683+H684=0),$K$683,0)","v":0},"x / x",{"$f":"+O685","v":"X"},null,null,null,null,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,R685)","v":"X"},{"$f":"+P684+1","v":82},-2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!P685,'Import (Data 2018)'!P685+'Import (Data 2018)'!Q685,'Import (Data 2018)'!P685)","v":82}]
[{"$f":"ROW()","v":686}]
[{"$f":"ROW()","v":687},"Special Needs Population:"]
[{"$f":"ROW()","v":688}]
[{"$f":"ROW()","v":689},"Are 100% of the project units designated for elderly households?",null,null,null,null,null,{"$f":"IF(K689=0,\"No\",\"Yes\")","v":"No"},"x",null,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N689)","v":0},88,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L689,L689+M689,L689)","v":88}]
[{"$f":"ROW()","v":690}]
[{"$f":"ROW()","v":691},"Priority Development Areas and Other Preferences"]
[{"$f":"ROW()","v":692}]
[{"$f":"ROW()","v":693},"Do you intend to claim QAP points in Selection Criterion III.A Extended Affordability Agreement?",null,null,null,null,null,{"$f":"IF(K693=0,\"No\",\"Yes\")","v":"Yes"},"x",null,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!L693,'Import (Data 2018)'!N693,'Import (Data 2018)'!L693)","v":6},{"$f":"SUM('[1]Selection Criteria'!$L$98:$L$102)","v":6},"(98-102)",{"$f":"SUM('[1]Selection Criteria'!$L$101:$L$105)","v":6},"(101-105)"]
[{"$f":"ROW()","v":694},{"$f":"IF(H693=\"Yes\",\"Complete the remainder of Section \"&A693,\"Skip to Section \"&(A693+0.01))","v":"Complete the remainder of Section 693"}]
[{"$f":"ROW()","v":695},{"$f":"IF($H$92=\"Yes\",\"Homeownership Projects not eligible for Extended Affordability; change Section \"&A693&\" to 'No'\",\"\")","v":""}]
[{"$f":"ROW()","v":696}]
[{"$f":"ROW()","v":697},"Do you agree to executed a written agreement, acceptable to LHC, in which the taxpayer waives its rights to Qualified Contract under the provisions of I.R.C.42(h)(6)(E) and (F)?",null,null,null,null,null,{"$f":"+H693","v":"Yes"},"x"]
[{"$f":"ROW()","v":698},null,null,null,null,null,null,null,null,{"$f":"+N698","v":0},{"$f":"+R698","v":"35th Year"},null,null,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,Q698)","v":0},99,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!O698,'Import (Data 2018)'!O698+'Import (Data 2018)'!P698,'Import (Data 2018)'!O698)","v":99},{"$f":"INDEX('[1]Selection Criteria'!$E$1:$E$275,Q698)","v":"35th Year"}]
[{"$f":"ROW()","v":699},"Please confirm the length of time of the waiver:",null,null,null,null,null,{"$f":"\"Until after the \"&L699","v":"Until after the 45th Year"},"x",{"$f":"+N699","v":0},{"$f":"+R699","v":"40th Year"},{"$f":"IF(J700>0,K700,IF(J699>0,K699,K698))","v":"45th Year"},null,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,Q699)","v":0},{"$f":"+O698+1","v":100},3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!O699,'Import (Data 2018)'!O699+'Import (Data 2018)'!P699,'Import (Data 2018)'!O699)","v":100},{"$f":"INDEX('[1]Selection Criteria'!$E$1:$E$275,Q699)","v":"40th Year"}]
[{"$f":"ROW()","v":700},null,null,null,null,null,null,null,null,{"$f":"+N700","v":6},{"$f":"+R700","v":"45th Year"},null,null,{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,Q700)","v":6},{"$f":"+O699+1","v":101},3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!O700,'Import (Data 2018)'!O700+'Import (Data 2018)'!P700,'Import (Data 2018)'!O700)","v":101},{"$f":"INDEX('[1]Selection Criteria'!$E$1:$E$275,Q700)","v":"45th Year"}]
[{"$f":"ROW()","v":701},"Do you intend to claim QAP points in Selection Criterion III.D Additional Financial Support?",null,null,null,null,null,{"$f":"IF(K701=0,\"No\",\"Yes\")","v":"Yes"},"x",null,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!L701,'Import (Data 2018)'!N701,'Import (Data 2018)'!L701)","v":4},{"$f":"SUM('[1]Selection Criteria'!$L$159:$L$163)","v":4},"(159-163)",{"$f":"+L701","v":4},{"$f":"+M701","v":"(159-163)"}]
[{"$f":"ROW()","v":702},{"$f":"IF(H701=\"Yes\",\"Complete Section \"&A701,\"Skip to Section \"&(A701+0.01))","v":"Complete Section 701"}]
[{"$f":"ROW()","v":703},{"$f":"IF(H701=\"Yes\",\"There will be a question on the Checklist worksheet\",\"\")","v":"There will be a question on the Checklist worksheet"}]
[{"$f":"ROW()","v":704},null,null,null,null,null,null,null,null,{"$f":"+N704","v":4},"Over 7%",0.08,{"$f":"+L704*[1]!totaluses","v":629024.32160000002},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,Q704)","v":4},160,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!O704,'Import (Data 2018)'!O704+'Import (Data 2018)'!P704,'Import (Data 2018)'!O704)","v":160}]
[{"$f":"ROW()","v":705},"What is the amount of Additional Financial Support?",null,null,null,null,null,{"$f":"+R705","v":629024.32160000002},"x",{"$f":"+N705","v":0},"4% to 7%",0.05,{"$f":"+L705*[1]!totaluses","v":393140.201},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,Q705)","v":0},{"$f":"+O704+1","v":161},2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!O705,'Import (Data 2018)'!O705+'Import (Data 2018)'!P705,'Import (Data 2018)'!O705)","v":161},{"$f":"IF($J704>0,$M704,IF($J705>0,$M705,IF($J706>0,$M706,0)))","v":629024.32160000002}]
[{"$f":"ROW()","v":706},null,null,null,null,null,null,null,null,{"$f":"+N706","v":0},"2% to 4%",0.03,{"$f":"+L706*[1]!totaluses","v":235884.12059999997},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,Q706)","v":0},{"$f":"+O705+1","v":162},2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,'Import (Data 2018)'!O706,'Import (Data 2018)'!O706+'Import (Data 2018)'!P706,'Import (Data 2018)'!O706)","v":162}]
[{"$f":"ROW()","v":707},"Location Characteristics"]
[{"$f":"ROW()","v":708}]
[{"$f":"ROW()","v":709},"Positive Neighborhood Features (will be confirmed by Market Analyst)"]
[{"$f":"ROW()","v":710},"Grocery Store",null,null,null,null,null,{"$f":"IF(J710=1,$P$711,IF(J710=0.5,$P$712,$P$710))","v":"Within 1 Mile Radius"},"x",{"$f":"+K710","v":1},{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N710)","v":1},180,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L710,L710+M710,L710)","v":180},null,"No"]
[{"$f":"ROW()","v":711},"Public Library",null,null,null,null,null,"Within 2 Mile Radius","x",{"$f":"+K711","v":0.5},{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N711)","v":0.5},180,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L711,L711+M711,L711)","v":180},"K","Within 1 Mile Radius"]
[{"$f":"ROW()","v":712},"Hospital / Doctor Office or Clinic",null,null,null,null,null,"Within 1 Mile Radius","x",1,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N712)","v":1},185,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L712,L712+M712,L712)","v":185},null,"Within 2 Mile Radius"]
[{"$f":"ROW()","v":713},"Bank / Credit Unit with Live Tellers",null,null,null,null,null,"Within 2 Mile Radius","x",0.5,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N713)","v":0.5},181,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L713,L713+M713,L713)","v":181},"K"]
[{"$f":"ROW()","v":714},"Elementary, Secondary or Post Secondary School",null,null,null,null,null,"Within 1 Mile Radius","x",1,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N714)","v":1},181,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L714,L714+M714,L714)","v":181}]
[{"$f":"ROW()","v":715},"Post Office",null,null,null,null,null,"Within 2 Mile Radius","x",0.5,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N715)","v":0.5},182,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L715,L715+M715,L715)","v":182},"K"]
[{"$f":"ROW()","v":716},"Pharmacy / Drug Store",null,null,null,null,null,"Within 1 Mile Radius","x",1,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N716)","v":1},182,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L716,L716+M716,L716)","v":182}]
[{"$f":"ROW()","v":717},"Public Transportation",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N717)","v":0},183,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L717,L717+M717,L717)","v":183}]
[{"$f":"ROW()","v":718},"LA Licensed Day Care / After School Care",null,null,null,null,null,"Within 2 Mile Radius","x",0.5,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N718)","v":0.5},186,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L718,L718+M718,L718)","v":186}]
[{"$f":"ROW()","v":719},"YMCA / Youth Center / Senior Center or Comparable",null,null,null,null,null,"Within 2 Mile Radius","x",0.5,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N719)","v":0.5},186,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L719,L719+M719,L719)","v":186},"K"]
[{"$f":"ROW()","v":720},"Public Park",null,null,null,null,null,"Within 2 Mile Radius","x",0.5,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N720)","v":0.5},183,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L720,L720+M720,L720)","v":183},"K"]
[{"$f":"ROW()","v":721},"Laundry or Dry Cleaner",null,null,null,null,null,"Within 1 Mile Radius","x",1,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N721)","v":1},185,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L721,L721+M721,L721)","v":185},"K"]
[{"$f":"ROW()","v":722},"Place of Worship",null,null,null,null,null,"Within 2 Mile Radius","x",0.5,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N722)","v":0.5},184,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L722,L722+M722,L722)","v":184}]
[{"$f":"ROW()","v":723},"Gym or Health Club",null,null,null,null,null,"Within 1 Mile Radius","x",1,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N723)","v":1},187,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L723,L723+M723,L723)","v":187}]
[{"$f":"ROW()","v":724},"Police or Fire Station",null,null,null,null,null,"Within 1 Mile Radius","x",1,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N724)","v":1},184,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L724,L724+M724,L724)","v":184},"K"]
[{"$f":"ROW()","v":725}]
[{"$f":"ROW()","v":726},"Negative Neighborhood Features."]
[{"$f":"ROW()","v":727}]
[{"$f":"ROW()","v":728},"Is the local population 15,000 or less?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":729},{"$f":"IF(H728=\"Yes\",\"Skip to Section \"&(A726+0.01),\"Complete Section \"&A726)","v":"Complete Section 726"}]
[{"$f":"ROW()","v":730}]
[{"$f":"ROW()","v":731},"Junk Yard / Dump",null,null,null,null,null,{"$f":"IF(J731=0,$P$731,$P$732)","v":"No"},"x",{"$f":"+K731","v":0},{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N731)","v":0},195,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L731,L731+M731,L731)","v":195},null,"No"]
[{"$f":"ROW()","v":732},"Salvage Yard",null,null,null,null,null,"No","x",{"$f":"+K732","v":0},{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N732)","v":0},196,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L732,L732+M732,L732)","v":196},null,"Adjacent"]
[{"$f":"ROW()","v":733},"Distribution Facility",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N733)","v":0},197,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L733,L733+M733,L733)","v":197},"K","Within 1/2 Mile Radius"]
[{"$f":"ROW()","v":734},"High Voltage Substation",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N734)","v":0},198,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L734,L734+M734,L734)","v":198},"K"]
[{"$f":"ROW()","v":735},"Prison",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N735)","v":0},199,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L735,L735+M735,L735)","v":199}]
[{"$f":"ROW()","v":736},"Pig / Chicken Farm",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N736)","v":0},195,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L736,L736+M736,L736)","v":195},"K"]
[{"$f":"ROW()","v":737},"Processing Plant",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N737)","v":0},196,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L737,L737+M737,L737)","v":196},"K"]
[{"$f":"ROW()","v":738},"Industrial",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N738)","v":0},197,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L738,L738+M738,L738)","v":197}]
[{"$f":"ROW()","v":739},"Airport",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N739)","v":0},198,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L739,L739+M739,L739)","v":198}]
[{"$f":"ROW()","v":740},"Solid Waste Disposal",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$K$1:$K$275,N740)","v":0},199,2,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L740,L740+M740,L740)","v":199},"K"]
[{"$f":"ROW()","v":741}]
[{"$f":"ROW()","v":742},"Project Characteristics"]
[{"$f":"ROW()","v":743}]
[{"$f":"ROW()","v":744},"Does the project qualify as a Green Building under the QAP?",null,null,null,null,null,{"$f":"IF(J744=0,\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K744","v":5},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N744)","v":5},208,1,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L744,L744+M744,L744)","v":208}]
[{"$f":"ROW()","v":745}]
[{"$f":"ROW()","v":746},"Does the project include Community Facilities as defined in the Glossary?",null,null,null,null,null,{"$f":"IF(J746=0,\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K746","v":2},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N746)","v":2},210,3,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L746,L746+M746,L746)","v":210}]
[{"$f":"ROW()","v":747}]
[{"$f":"ROW()","v":748},"Are washers and dryers installed and maintained in each unit?",null,null,null,null,null,{"$f":"IF(J748=0,\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K748","v":3},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N748)","v":3},217,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L748,L748+M748,L748)","v":217}]
[{"$f":"ROW()","v":749},"Are dishwashers installed and maintained in each unit?",null,null,null,null,null,{"$f":"IF(J749=0,\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K749","v":1},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N749)","v":1},{"$f":"+L748+1","v":218},4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L749,L749+M749,L749)","v":218}]
[{"$f":"ROW()","v":750},"Is there Covered Parking as defined in the QAP?",null,null,null,null,null,{"$f":"IF(J750=0,\"No\",\"Yes\")","v":"No"},"x",{"$f":"+K750","v":0},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N750)","v":0},{"$f":"+L749+1","v":219},4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L750,L750+M750,L750)","v":219}]
[{"$f":"ROW()","v":751}]
[{"$f":"ROW()","v":752},"Which of the following are located on the project site?"]
[{"$f":"ROW()","v":753},"Playground",null,null,null,null,null,{"$f":"IF(J753=0,\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K753","v":1},{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N753)","v":1},224,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L753,L753+M753,L753)","v":224}]
[{"$f":"ROW()","v":754},"Basketball Court",null,null,null,null,null,"Yes","x",1,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N754)","v":1},{"$f":"+L753+1","v":225},4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L754,L754+M754,L754)","v":225}]
[{"$f":"ROW()","v":755},"Tennis Court",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N755)","v":0},226,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L755,L755+M755,L755)","v":226}]
[{"$f":"ROW()","v":756},"Computer Center",null,null,null,null,null,"Yes","x",1,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N756)","v":1},227,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L756,L756+M756,L756)","v":227}]
[{"$f":"ROW()","v":757},"Exercise Room",null,null,null,null,null,"Yes","x",1,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N757)","v":1},228,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L757,L757+M757,L757)","v":228}]
[{"$f":"ROW()","v":758},"Picnic Area With Permanent Grill",null,null,null,null,null,"Yes","x",1,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N758)","v":1},229,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L758,L758+M758,L758)","v":229}]
[{"$f":"ROW()","v":759},"Paved Walking Trail (minimum 1/4 mile)",null,null,null,null,null,"No","x",0,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N759)","v":0},230,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L759,L759+M759,L759)","v":230}]
[{"$f":"ROW()","v":760},"Community Garden (as defined in QAP VII.V.D)",null,null,null,null,null,"Yes","x",1,{"$f":"INDEX('[1]Selection Criteria'!$H$1:$H$275,N760)","v":1},231,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L760,L760+M760,L760)","v":231}]
[{"$f":"ROW()","v":761}]
[{"$f":"ROW()","v":762},"Accessible Units Required Under Section 504."]
[{"$f":"ROW()","v":763}]
[{"$f":"ROW()","v":764}]
[{"$f":"ROW()","v":765}]
[{"$f":"ROW()","v":766},"How many total units in the project are accessible to people with mobility impairments (as defined under Section 504 of the Rehabilitation Act of 1973)?",null,null,null,null,null,{"$f":"+J766","v":13},"x",{"$f":"+K766","v":13},{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N766)","v":13},245,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L766,L766+M766,L766)","v":245}]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768}]
[{"$f":"ROW()","v":769},"How many total units in the project are accessible to people with hearing or vision impairments (as defined under Section 504 of the Rehabilitation Act of 1973)?",null,null,null,null,null,{"$f":"ROUNDUP(J769*2%,0)","v":2},"x",{"$f":"+'[1]4)Income'!$D$77","v":60}]
[{"$f":"ROW()","v":770}]
[{"$f":"ROW()","v":771}]
[{"$f":"ROW()","v":772},"Does the project have On-Site Security as defined in the Glossary and in Selection Criterion V.F?",null,null,null,null,null,{"$f":"IF(J772=0,\"No\",\"Yes\")","v":"Yes"},"x",{"$f":"+K772","v":2},{"$f":"INDEX('[1]Selection Criteria'!$L$1:$L$275,N772)","v":2},254,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L772,L772+M772,L772)","v":254}]
[{"$f":"ROW()","v":773}]
[{"$f":"ROW()","v":774},"Estimated Security Payroll / Contract Expense"]
[{"$f":"ROW()","v":775},"Will Security Cameras be included?",null,null,null,null,null,{"$f":"IF(J775=\"X\",\"Yes\",\"No\")","v":"Yes"},"x",{"$f":"+K775","v":"X"},{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N775)","v":"X"},263,4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L775,L775+M775,L775)","v":263}]
[{"$f":"ROW()","v":776},"Will a Security Gate be included?",null,null,null,null,null,{"$f":"IF(J776=\"X\",\"Yes\",\"No\")","v":"No"},"x",{"$f":"+K776","v":0},{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N776)","v":0},{"$f":"+L775+1","v":264},4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L776,L776+M776,L776)","v":264}]
[{"$f":"ROW()","v":777},"Will an On Site Security Guard be included?",null,null,null,null,null,{"$f":"IF(J777=\"X\",\"Yes\",\"No\")","v":"No"},"x",{"$f":"+K777","v":0},{"$f":"INDEX('[1]Selection Criteria'!$G$1:$G$275,N777)","v":0},{"$f":"+L776+1","v":265},4,{"$f":"CHOOSE('Import (Reality Check)'!$G$102,L777,L777+M777,L777)","v":265}]
[{"$f":"ROW()","v":778}]
[{"$f":"ROW()","v":779}]
[{"$f":"ROW()","v":780}]
[{"$f":"ROW()","v":781},"Comment"]
[{"$f":"ROW()","v":782}]
[{"$f":"ROW()","v":783},"Trending Rates for Cash Flow Pro Forma"]
[{"$f":"ROW()","v":784}]
[{"$f":"ROW()","v":785},"Is the project in a soft market as determined by the commissioned market analyst?",null,null,null,null,null,"No","hard code"]
[{"$f":"ROW()","v":786},{"$f":"IF(H785<>\"Yes\",\"Vacancy rate must match the LHC Standard\",\"Vacancy Rate must exceed the LHC Standard\")","v":"Vacancy rate must match the LHC Standard"}]
[{"$f":"ROW()","v":787}]
[{"$f":"ROW()","v":788},"Category",null,null,null,"LHC Std"]
[{"$f":"ROW()","v":789}]
[{"$f":"ROW()","v":790},"Vacancy Rate Years 1-3",null,null,null,null,null,{"$f":"+'[1]1)UnderwritingCriteria'!H6","v":7.0000000000000007E-2},"x"]
[{"$f":"ROW()","v":791},"Vacancy Rate Years 4+",null,null,null,null,null,{"$f":"+'[1]1)UnderwritingCriteria'!H7","v":7.0000000000000007E-2},"x"]
[{"$f":"ROW()","v":792},"Rent Inflation Rate Years 1-3",null,null,null,null,null,{"$f":"+'[1]1)UnderwritingCriteria'!H9","v":0.02},"x"]
[{"$f":"ROW()","v":793},"Rent Inflation Rate Years 4+ ",null,null,null,null,null,{"$f":"+'[1]1)UnderwritingCriteria'!H10","v":0.02},"x"]
[{"$f":"ROW()","v":794},"Expenses Inflation Rate (Standard)"]
[{"$f":"ROW()","v":795},"Expenses Inflation Rate (OCAF)"]
[{"$f":"ROW()","v":796},"Selected Expenses Inflation Rate",null,null,null,null,null,{"$f":"+'[1]1)UnderwritingCriteria'!H12","v":0.03},"x"]
[{"$f":"ROW()","v":797},"ADRR Escalation Rate"]
[{"$f":"ROW()","v":798}]
[{"$f":"ROW()","v":799},"Is the project a new construction project for seniors?",null,null,null,null,null,{"$f":"IF(H802<300,\"Yes\",\"No\")","v":"No"},"x"]
[{"$f":"ROW()","v":800}]
[{"$f":"ROW()","v":801}]
[{"$f":"ROW()","v":802},"Proposed annual Reserve deposit ($PUPA)",null,null,null,null,null,{"$f":"+'[1]1)UnderwritingCriteria'!$H$17","v":300},"x"]
[{"$f":"ROW()","v":803},"Proposed annual Reserve deposit ($ per year)",null,null,null,null,null,{"$f":"+H802*J803","v":18000},null,{"$f":"+$J$769","v":60}]
[{"$f":"ROW()","v":804}]
[{"$f":"ROW()","v":805},{"$f":"\"Debt Service for \"&E217","v":"Debt Service for New LHC Risk Sharing First Mortgage Loan"}]
[{"$f":"ROW()","v":806},{"$f":"\"Debt Service for \"&E233","v":"Debt Service for Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE)"}]
[{"$f":"ROW()","v":807},{"$f":"\"Debt Service for \"&E258","v":"Debt Service for Non-LHC loan #2 (identify lender):"}]
[{"$f":"ROW()","v":808},"Calculated Total Debt Service",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!$K$26","v":77031.617050548986}]
[{"$f":"ROW()","v":809}]
[{"$f":"ROW()","v":810},"DSCR for First Stabilized Year"]
[{"$f":"ROW()","v":811}]
[{"$f":"ROW()","v":812},"Gross Potential Rental Income",null,null,null,null,null,{"$f":"+L895*12","v":419544}]
[{"$f":"ROW()","v":813},"Rent Loss (years 1-3)",null,{"$f":"+H790","v":7.0000000000000007E-2},null,null,null,{"$f":"-ROUND(H812*D813,0)","v":-29368}]
[{"$f":"ROW()","v":814},"Other Income",null,null,null,null,null,{"$f":"SUM(H1046:H1059)","v":2880}]
[{"$f":"ROW()","v":815}]
[{"$f":"ROW()","v":816},"Effective Gross Income",null,null,null,null,null,{"$f":"SUM(H811:H815)","v":393056}]
[{"$f":"ROW()","v":817}]
[{"$f":"ROW()","v":818},"Total Operating Expenses",null,null,null,null,null,{"$f":"+-H1113","v":-267363}]
[{"$f":"ROW()","v":819},"Replacement Reserve Deposit",null,null,null,null,null,{"$f":"+-H803","v":-18000}]
[{"$f":"ROW()","v":820}]
[{"$f":"ROW()","v":821},"Net Operating Income",null,null,null,null,null,{"$f":"SUM(H816:H820)","v":107693}]
[{"$f":"ROW()","v":822}]
[{"$f":"ROW()","v":823},"Must Pay Debt Service"]
[{"$f":"ROW()","v":824},{"$f":"+E217","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+-E227","v":0}]
[{"$f":"ROW()","v":825},{"$f":"+E233","v":"Non-LHC loan #1 (identify lender): Capital Magnet Fund (HOPE)"},null,null,null,null,null,{"$f":"+-E252","v":-77031.617050548986}]
[{"$f":"ROW()","v":826},{"$f":"+E258","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+-E277","v":0}]
[{"$f":"ROW()","v":827}]
[{"$f":"ROW()","v":828},"Operating Cash Flow (First Stabilized Year)",null,null,null,null,null,{"$f":"SUM(H821:H827)","v":30661.382949451014}]
[{"$f":"ROW()","v":829},"DSCR",null,null,null,null,null,{"$f":"+H821/-SUM(H823:H827)","v":1.3980363404461662}]
[{"$f":"ROW()","v":830}]
[{"$f":"ROW()","v":831},"LHC Fees",null,null,null,null,null,"DO NOT IMPORT"]
[{"$f":"ROW()","v":832}]
[{"$f":"ROW()","v":833},"LHC Application Fee (calculated)"]
[{"$f":"ROW()","v":834},"Application Fee amount",null,null,{"$f":"IF(ROUND(H834,0)=ROUND(H833,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H833","v":0}]
[{"$f":"ROW()","v":835}]
[{"$f":"ROW()","v":836},"LHC Analysis Fee (calculated)"]
[{"$f":"ROW()","v":837},"Analysis Fee amount",null,null,{"$f":"IF(ROUND(H837,0)=ROUND(H836,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H836","v":0}]
[{"$f":"ROW()","v":838}]
[{"$f":"ROW()","v":839},"LHC Market Study Fee (calculated)"]
[{"$f":"ROW()","v":840},"Market Study Fee amount",null,null,{"$f":"IF(ROUND(H840,0)=ROUND(H839,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H839","v":0}]
[{"$f":"ROW()","v":841}]
[{"$f":"ROW()","v":842},"Is an LHC Subsidy Layering Review Fee required?",null,null,null,null,null,{"$f":"IF($H$100=\"Yes\",\"Yes\",\"No\")","v":"No"}]
[{"$f":"ROW()","v":843},"LHC Subsidy Layering Review Fee (calculated)",null,null,null,null,null,{"$f":"IF(H842=\"Yes\",H836/2,0)","v":0}]
[{"$f":"ROW()","v":844},"Subsidy Layering Review Fee amt",null,null,{"$f":"IF(ROUND(H844,0)=ROUND(H843,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H843","v":0}]
[{"$f":"ROW()","v":845}]
[{"$f":"ROW()","v":846},"LHC Annual Compliance / Monitoring Fee (calculated)"]
[{"$f":"ROW()","v":847},"LHC Annual Compl. / Monit. Fee ",null,null,{"$f":"IF(ROUND(H847,0)=ROUND(H846,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H846","v":0}]
[{"$f":"ROW()","v":848}]
[{"$f":"ROW()","v":849},"LHC Asset Management Fee (calculated)",null,null,null,null,null,0]
[{"$f":"ROW()","v":850},"LHC Asset Management Fee",null,null,{"$f":"IF(ROUND(H850,0)=ROUND(H849,0),\"\",\"Please explain below.\")","v":""},null,null,0]
[{"$f":"ROW()","v":851}]
[{"$f":"ROW()","v":852}]
[{"$f":"ROW()","v":853}]
[{"$f":"ROW()","v":854},"Comment"]
[{"$f":"ROW()","v":855}]
[{"$f":"ROW()","v":856},"Applicant's Additional Explanation"]
[{"$f":"ROW()","v":857}]
[{"$f":"ROW()","v":858},"The contents of the comment box below will appear on the Summary worksheet. You can re-size the comment box below by increasing the row height. After entering a comment, please check the Summary worksheet to be sure your entire comment appears (you can increase the row height in the Summary worksheet as needed)."]
[{"$f":"ROW()","v":859}]
[{"$f":"ROW()","v":860},"Comment"]
[{"$f":"ROW()","v":861}]
[{"$f":"ROW()","v":862}]
["Import Tool (from AMEC Application) -- UNIT MIX AND RENTS SHEET"]
[{"$f":"ROW()","v":864}]
[{"$f":"ROW()","v":865}]
[{"$f":"ROW()","v":866},null,null,null,null,null,null,null,"Rental Subsidy?"]
[{"$f":"ROW()","v":867},"Unit Type","# BRs","# Baths","Sqft","# Units","LIHTC?","Staff Unit?",null,"PSH?","% AMI Restriction","Rent*",null,null,null,null,null,null,null,null,null,"National Housing Trust Fund",null,"120% AMI"]
[{"$f":"ROW()","v":868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Credit 50% Rents","50% AMI","20% AMI"]
[{"$f":"ROW()","v":869},{"$f":"IF(F869=0,\"\",C869&\" BR \"&TEXT(D869,\"0.0\")&\" Bath\")","v":""},0,{"$f":"+'[1]4)Income'!H38","v":0},{"$f":"+'[1]4)Income'!I38","v":0},{"$f":"+'[1]4)Income'!C38","v":0},{"$f":"IF(AND(F869>0,'[1]4)Income'!E38=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G869>0,'[1]4)Income'!D38=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F869>0,'[1]4)Income'!$F38<>\"\"),\"Yes\",\"No\")","v":"No"},"No",{"$f":"IF(F869=0,\"\",IF(ISNA(O869),$W$886,O869))","v":""},{"$f":"+'[1]4)Income'!J38","v":0},null,{"$f":"+'[1]4)Income'!G38","v":0},{"$f":"VLOOKUP(N869,$V$879:$W$886,2,)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Housing Credit 60% Rents ","60% AMI","30% AMI"]
[{"$f":"ROW()","v":870},"",0,{"$f":"+'[1]4)Income'!H39","v":0},{"$f":"+'[1]4)Income'!I39","v":0},{"$f":"+'[1]4)Income'!C39","v":0},{"$f":"IF(AND(F870>0,'[1]4)Income'!E39=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G870>0,'[1]4)Income'!D39=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F870>0,'[1]4)Income'!$F39<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J39","v":0},null,{"$f":"+'[1]4)Income'!G39","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"High HOME Rents - LHC",null,"40% AMI"]
[{"$f":"ROW()","v":871},"",0,{"$f":"+'[1]4)Income'!H40","v":0},{"$f":"+'[1]4)Income'!I40","v":0},{"$f":"+'[1]4)Income'!C40","v":0},{"$f":"IF(AND(F871>0,'[1]4)Income'!E40=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G871>0,'[1]4)Income'!D40=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F871>0,'[1]4)Income'!$F40<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J40","v":0},null,{"$f":"+'[1]4)Income'!G40","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"Low HOME Rents - LHC",null,"50% AMI"]
[{"$f":"ROW()","v":872},"",0,{"$f":"+'[1]4)Income'!H41","v":0},{"$f":"+'[1]4)Income'!I41","v":0},{"$f":"+'[1]4)Income'!C41","v":0},{"$f":"IF(AND(F872>0,'[1]4)Income'!E41=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G872>0,'[1]4)Income'!D41=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F872>0,'[1]4)Income'!$F41<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J41","v":0},null,{"$f":"+'[1]4)Income'!G41","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"Non-LHC High HOME Rents",null,"60% AMI"]
[{"$f":"ROW()","v":873},"",0,{"$f":"+'[1]4)Income'!H42","v":0},{"$f":"+'[1]4)Income'!I42","v":0},{"$f":"+'[1]4)Income'!C42","v":0},{"$f":"IF(AND(F873>0,'[1]4)Income'!E42=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G873>0,'[1]4)Income'!D42=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F873>0,'[1]4)Income'!$F42<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J42","v":0},null,{"$f":"+'[1]4)Income'!G42","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"Non-LHC Low HOME Rents",null,"80% AMI"]
[{"$f":"ROW()","v":874},"",1,{"$f":"+'[1]4)Income'!H45","v":0},{"$f":"+'[1]4)Income'!I45","v":0},{"$f":"+'[1]4)Income'!C45","v":0},{"$f":"IF(AND(F874>0,'[1]4)Income'!E45=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G874>0,'[1]4)Income'!D45=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F874>0,'[1]4)Income'!$F45<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J45","v":0},null,{"$f":"+'[1]4)Income'!G45","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"Market Rate (Unrestricted)","Not AMI Restricted","Not AMI Restricted"]
[{"$f":"ROW()","v":875},"",1,{"$f":"+'[1]4)Income'!H46","v":0},{"$f":"+'[1]4)Income'!I46","v":0},{"$f":"+'[1]4)Income'!C46","v":0},{"$f":"IF(AND(F875>0,'[1]4)Income'!E46=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G875>0,'[1]4)Income'!D46=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F875>0,'[1]4)Income'!$F46<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J46","v":0},null,{"$f":"+'[1]4)Income'!G46","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"Non-Revenue staff unit","Not AMI Restricted"]
[{"$f":"ROW()","v":876},"",1,{"$f":"+'[1]4)Income'!H47","v":0},{"$f":"+'[1]4)Income'!I47","v":0},{"$f":"+'[1]4)Income'!C47","v":0},{"$f":"IF(AND(F876>0,'[1]4)Income'!E47=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G876>0,'[1]4)Income'!D47=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F876>0,'[1]4)Income'!$F47<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J47","v":0},null,{"$f":"+'[1]4)Income'!G47","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"Other"]
[{"$f":"ROW()","v":877},"",1,{"$f":"+'[1]4)Income'!H48","v":0},{"$f":"+'[1]4)Income'!I48","v":0},{"$f":"+'[1]4)Income'!C48","v":0},{"$f":"IF(AND(F877>0,'[1]4)Income'!E48=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G877>0,'[1]4)Income'!D48=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F877>0,'[1]4)Income'!$F48<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J48","v":0},null,{"$f":"+'[1]4)Income'!G48","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":878},"",1,{"$f":"+'[1]4)Income'!H49","v":0},{"$f":"+'[1]4)Income'!I49","v":0},{"$f":"+'[1]4)Income'!C49","v":0},{"$f":"IF(AND(F878>0,'[1]4)Income'!E49=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G878>0,'[1]4)Income'!D49=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F878>0,'[1]4)Income'!$F49<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J49","v":0},null,{"$f":"+'[1]4)Income'!G49","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":879},"2 BR 1.0 Bath",2,{"$f":"+'[1]4)Income'!H52","v":1},{"$f":"+'[1]4)Income'!I52","v":795.2},{"$f":"+'[1]4)Income'!C52","v":36},{"$f":"IF(AND(F879>0,'[1]4)Income'!E52=\"Yes\"),\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(AND(G879>0,'[1]4)Income'!D52=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F879>0,'[1]4)Income'!$F52<>\"\"),\"Yes\",\"No\")","v":"Yes"},"No","60% AMI",{"$f":"+'[1]4)Income'!J52","v":603},null,{"$f":"+'[1]4)Income'!G52","v":"60% AMI"},"60% AMI",null,null,null,null,null,null,"20% AMI","20% AMI"]
[{"$f":"ROW()","v":880},"2 BR 1.0 Bath",2,{"$f":"+'[1]4)Income'!H53","v":1},{"$f":"+'[1]4)Income'!I53","v":795.2},{"$f":"+'[1]4)Income'!C53","v":21},{"$f":"IF(AND(F880>0,'[1]4)Income'!E53=\"Yes\"),\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(AND(G880>0,'[1]4)Income'!D53=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F880>0,'[1]4)Income'!$F53<>\"\"),\"Yes\",\"No\")","v":"Yes"},"No","50% AMI",{"$f":"+'[1]4)Income'!J53","v":603},null,{"$f":"+'[1]4)Income'!G53","v":"50% AMI"},"50% AMI",null,null,null,null,null,null,"30% AMI","30% AMI"]
[{"$f":"ROW()","v":881},"2 BR 1.0 Bath",2,{"$f":"+'[1]4)Income'!H54","v":1},{"$f":"+'[1]4)Income'!I54","v":795.2},{"$f":"+'[1]4)Income'!C54","v":3},{"$f":"IF(AND(F881>0,'[1]4)Income'!E54=\"Yes\"),\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(AND(G881>0,'[1]4)Income'!D54=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F881>0,'[1]4)Income'!$F54<>\"\"),\"Yes\",\"No\")","v":"Yes"},"No","20% AMI",{"$f":"+'[1]4)Income'!J54","v":197},null,{"$f":"+'[1]4)Income'!G54","v":"20% AMI"},"20% AMI",null,null,null,null,null,null,"40% AMI","40% AMI"]
[{"$f":"ROW()","v":882},"",2,{"$f":"+'[1]4)Income'!H55","v":0},{"$f":"+'[1]4)Income'!I55","v":0},{"$f":"+'[1]4)Income'!C55","v":0},{"$f":"IF(AND(F882>0,'[1]4)Income'!E55=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G882>0,'[1]4)Income'!D55=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F882>0,'[1]4)Income'!$F55<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J55","v":0},null,{"$f":"+'[1]4)Income'!G55","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"50% AMI","50% AMI"]
[{"$f":"ROW()","v":883},"",2,{"$f":"+'[1]4)Income'!H56","v":0},{"$f":"+'[1]4)Income'!I56","v":0},{"$f":"+'[1]4)Income'!C56","v":0},{"$f":"IF(AND(F883>0,'[1]4)Income'!E56=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G883>0,'[1]4)Income'!D56=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F883>0,'[1]4)Income'!$F56<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J56","v":0},null,{"$f":"+'[1]4)Income'!G56","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"60% AMI","60% AMI"]
[{"$f":"ROW()","v":884},"",3,{"$f":"+'[1]4)Income'!H59","v":0},{"$f":"+'[1]4)Income'!I59","v":0},{"$f":"+'[1]4)Income'!C59","v":0},{"$f":"IF(AND(F884>0,'[1]4)Income'!E59=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G884>0,'[1]4)Income'!D59=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F884>0,'[1]4)Income'!$F59<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J59","v":0},null,{"$f":"+'[1]4)Income'!G59","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"80% AMI","80% AMI"]
[{"$f":"ROW()","v":885},"",3,{"$f":"+'[1]4)Income'!H60","v":0},{"$f":"+'[1]4)Income'!I60","v":0},{"$f":"+'[1]4)Income'!C60","v":0},{"$f":"IF(AND(F885>0,'[1]4)Income'!E60=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G885>0,'[1]4)Income'!D60=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F885>0,'[1]4)Income'!$F60<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J60","v":0},null,{"$f":"+'[1]4)Income'!G60","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"120% AMI","120% AMI"]
[{"$f":"ROW()","v":886},"",3,{"$f":"+'[1]4)Income'!H61","v":0},{"$f":"+'[1]4)Income'!I61","v":0},{"$f":"+'[1]4)Income'!C61","v":0},{"$f":"IF(AND(F886>0,'[1]4)Income'!E61=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G886>0,'[1]4)Income'!D61=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F886>0,'[1]4)Income'!$F61<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J61","v":0},null,{"$f":"+'[1]4)Income'!G61","v":0},{"$error":"#N/A"},null,null,null,null,null,null,"Unrestricted","Not AMI Restricted"]
[{"$f":"ROW()","v":887},"",3,{"$f":"+'[1]4)Income'!H62","v":0},{"$f":"+'[1]4)Income'!I62","v":0},{"$f":"+'[1]4)Income'!C62","v":0},{"$f":"IF(AND(F887>0,'[1]4)Income'!E62=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G887>0,'[1]4)Income'!D62=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F887>0,'[1]4)Income'!$F62<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J62","v":0},null,{"$f":"+'[1]4)Income'!G62","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":888},"",3,{"$f":"+'[1]4)Income'!H63","v":0},{"$f":"+'[1]4)Income'!I63","v":0},{"$f":"+'[1]4)Income'!C63","v":0},{"$f":"IF(AND(F888>0,'[1]4)Income'!E63=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G888>0,'[1]4)Income'!D63=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F888>0,'[1]4)Income'!$F63<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J63","v":0},null,{"$f":"+'[1]4)Income'!G63","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":889},"",4,{"$f":"+'[1]4)Income'!H66","v":0},{"$f":"+'[1]4)Income'!I66","v":0},{"$f":"+'[1]4)Income'!C66","v":0},{"$f":"IF(AND(F889>0,'[1]4)Income'!E66=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G889>0,'[1]4)Income'!D66=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F889>0,'[1]4)Income'!$F66<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J66","v":0},null,{"$f":"+'[1]4)Income'!G66","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":890},"",4,{"$f":"+'[1]4)Income'!H67","v":0},{"$f":"+'[1]4)Income'!I67","v":0},{"$f":"+'[1]4)Income'!C67","v":0},{"$f":"IF(AND(F890>0,'[1]4)Income'!E67=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G890>0,'[1]4)Income'!D67=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F890>0,'[1]4)Income'!$F67<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J67","v":0},null,{"$f":"+'[1]4)Income'!G67","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":891},"",4,{"$f":"+'[1]4)Income'!H68","v":0},{"$f":"+'[1]4)Income'!I68","v":0},{"$f":"+'[1]4)Income'!C68","v":0},{"$f":"IF(AND(F891>0,'[1]4)Income'!E68=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G891>0,'[1]4)Income'!D68=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F891>0,'[1]4)Income'!$F68<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J68","v":0},null,{"$f":"+'[1]4)Income'!G68","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":892},"",4,{"$f":"+'[1]4)Income'!H69","v":0},{"$f":"+'[1]4)Income'!I69","v":0},{"$f":"+'[1]4)Income'!C69","v":0},{"$f":"IF(AND(F892>0,'[1]4)Income'!E69=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G892>0,'[1]4)Income'!D69=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F892>0,'[1]4)Income'!$F69<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J69","v":0},null,{"$f":"+'[1]4)Income'!G69","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":893},"",4,{"$f":"+'[1]4)Income'!H70","v":0},{"$f":"+'[1]4)Income'!I70","v":0},{"$f":"+'[1]4)Income'!C70","v":0},{"$f":"IF(AND(F893>0,'[1]4)Income'!E70=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(G893>0,'[1]4)Income'!D70=\"Non-Revenue staff unit\"),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND(F893>0,'[1]4)Income'!$F70<>\"\"),\"Yes\",\"No\")","v":"No"},"No","",{"$f":"+'[1]4)Income'!J70","v":0},null,{"$f":"+'[1]4)Income'!G70","v":0},{"$error":"#N/A"}]
[{"$f":"ROW()","v":894}]
[{"$f":"ROW()","v":895},null,null,null,{"$f":"SUMPRODUCT($F$868:$F$894,E868:E894)","v":47712},{"$f":"SUM(F868:F894)","v":60},null,null,null,null,null,{"$f":"SUMPRODUCT($F$868:$F$894,L868:L894)","v":34962}]
[{"$f":"ROW()","v":896}]
["Import Tool (from AMEC Application) -- DEVELOPMENT COSTS SHEET"]
[{"$f":"ROW()","v":898}]
[{"$f":"ROW()","v":899},"Acquisition",null,null,null,null,null,null,{"$f":"SUM(H900:H904)","v":1125000}]
[{"$f":"ROW()","v":900},"Building Acquisition",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E73","v":1075000}]
[{"$f":"ROW()","v":901},"Land Acquisition (value of donated land)",null,null,null,null,null,0]
[{"$f":"ROW()","v":902},"Land Acquisition (other)",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E74","v":50000}]
[{"$f":"ROW()","v":903},"Acquisition Fee",null,null,null,null,null,0]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Building Costs",null,null,null,null,null,null,{"$f":"SUM(H906:H913)","v":3378733}]
[{"$f":"ROW()","v":906},"Appliances",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E79","v":180967}]
[{"$f":"ROW()","v":907},"Community Facilities"]
[{"$f":"ROW()","v":908},"Community Service Facilities"]
[{"$f":"ROW()","v":909},"Residential Buildings - New Construction",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E80","v":0}]
[{"$f":"ROW()","v":910},"Residential Buildings - Rehabilitation",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E81","v":3197766}]
[{"$f":"ROW()","v":911},"Lead-based paint controls or abatement",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E82","v":0}]
[{"$f":"ROW()","v":912},"Costs to Operate Self-Owned Equipment"]
[{"$f":"ROW()","v":913}]
[{"$f":"ROW()","v":914},"Site Work",null,null,null,null,null,null,{"$f":"SUM(H915:H923)","v":441948}]
[{"$f":"ROW()","v":915},"Other Demolition Cost",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E84","v":75239}]
[{"$f":"ROW()","v":916},"Earth Work",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E85","v":83407}]
[{"$f":"ROW()","v":917},"Lawn/Plantings",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E86","v":158474}]
[{"$f":"ROW()","v":918},"Off Site Work",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E87","v":0}]
[{"$f":"ROW()","v":919},"Roads/Walks",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E88","v":112317}]
[{"$f":"ROW()","v":920},"Site Utilities",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E89","v":12511}]
[{"$f":"ROW()","v":921},"Unusual Site Conditions",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E90","v":0}]
[{"$f":"ROW()","v":922},"Extraordinary Site Costs",null,null,null,null,null,0]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":924},"Contractor Fees",null,null,null,null,null,null,{"$f":"SUM(H925:H934)","v":730626.02}]
[{"$f":"ROW()","v":925},"Payment and Performance Bond",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E92","v":60162}]
[{"$f":"ROW()","v":926},"General Requirements",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E93","v":251572}]
[{"$f":"ROW()","v":927},"Costs to Lease Self-Owned Equipment",null,null,null,null,null,0]
[{"$f":"ROW()","v":928},"Builder's Overhead",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E94","v":88888.51}]
[{"$f":"ROW()","v":929},"Builder's Profit",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E95","v":266666.51}]
[{"$f":"ROW()","v":930},"Construction Manager's Fee",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E96","v":0}]
[{"$f":"ROW()","v":931},"Builder's Risk Insurance",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E97","v":30902}]
[{"$f":"ROW()","v":932},"Builder's Liability Insurance",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E98","v":32435}]
[{"$f":"ROW()","v":933},"Worker's Compensation Insurance",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E99","v":0}]
[{"$f":"ROW()","v":934},{"$f":"IF(Q1225>0,B1225,\"\")","v":""}]
[{"$f":"ROW()","v":935},"Hard Costs Outside Construction Contract",null,null,null,null,null,null,{"$f":"SUM(H936:H939)","v":18526}]
[{"$f":"ROW()","v":936},{"$f":"+'[1]3)Sources & Uses'!D101","v":"Other:  Building Permits"},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E101","v":18526}]
[{"$f":"ROW()","v":937},{"$f":"+'[1]3)Sources & Uses'!D102","v":"Other:  "},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E102","v":0}]
[{"$f":"ROW()","v":938},{"$f":"+'[1]3)Sources & Uses'!D103","v":"Other:  "},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E103","v":0}]
[{"$f":"ROW()","v":939}]
[{"$f":"ROW()","v":940},"Construction Contingency",null,null,null,null,null,null,{"$f":"SUM(H941:H942)","v":230167}]
[{"$f":"ROW()","v":941},"Construction Hard Cost Contingency",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E107","v":230167}]
[{"$f":"ROW()","v":942}]
[{"$f":"ROW()","v":943},"Construction Interim Costs",null,null,null,null,null,null,{"$f":"SUM(H944:H956)","v":201000}]
[{"$f":"ROW()","v":944},"Bridge Loan Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E112","v":0}]
[{"$f":"ROW()","v":945},"Bridge Loan Legal Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E113","v":0}]
[{"$f":"ROW()","v":946},"Building Permits/Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E114","v":0}]
[{"$f":"ROW()","v":947},"Construction Credit Enhancement",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E115","v":0}]
[{"$f":"ROW()","v":948},"Construction Financing Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E116","v":11000}]
[{"$f":"ROW()","v":949},"Construction Hazard Insurance",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E117","v":0}]
[{"$f":"ROW()","v":950},"Construction Interest",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E118","v":65000}]
[{"$f":"ROW()","v":951},"Construction Legal Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E119","v":60000}]
[{"$f":"ROW()","v":952},"Construction Liability Insurance",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E120","v":25000}]
[{"$f":"ROW()","v":953},"Construction Loan Points",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E121","v":0}]
[{"$f":"ROW()","v":954},"Construction Title and Recording",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E122","v":30000}]
[{"$f":"ROW()","v":955},"Other Construction Finance Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E123","v":10000}]
[{"$f":"ROW()","v":956}]
[{"$f":"ROW()","v":957},"Permanent Financing Costs",null,null,null,null,null,null,{"$f":"SUM(H958:H965)","v":31000}]
[{"$f":"ROW()","v":958},"Permanent Credit Enhancement",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E125","v":0}]
[{"$f":"ROW()","v":959},"Permanent Financing Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E126","v":11000}]
[{"$f":"ROW()","v":960},"Permanent Legal Fee",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E127","v":20000}]
[{"$f":"ROW()","v":961},"Permanent Loan Points",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E128","v":0}]
[{"$f":"ROW()","v":962},"Permanent Title and Recording",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E129","v":0}]
[{"$f":"ROW()","v":963},null,null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E130","v":0}]
[{"$f":"ROW()","v":964},"Other Permanent Loan Financing Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E131","v":0}]
[{"$f":"ROW()","v":965}]
[{"$f":"ROW()","v":966},"LHC Risk-Sharing Fees",null,null,null,null,null,null,{"$f":"SUM(H967:H971)","v":0}]
[{"$f":"ROW()","v":967},"Application Fee ($3,000)",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E133","v":0}]
[{"$f":"ROW()","v":968},"Commitment Fee (3% of loan amount)",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E134","v":0}]
[{"$f":"ROW()","v":969},"Upfront MIP (.5% of loan amount)",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E135","v":0}]
[{"$f":"ROW()","v":970},"Closing Fee ($5,000)",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E136","v":0}]
[{"$f":"ROW()","v":971}]
[{"$f":"ROW()","v":972},"Professional Fees",null,null,null,null,null,null,{"$f":"SUM(H973:H976)","v":215000}]
[{"$f":"ROW()","v":973},"Accounting Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E138","v":20000}]
[{"$f":"ROW()","v":974},"Architect Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E139","v":90000}]
[{"$f":"ROW()","v":975},"Engineering Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E140","v":105000}]
[{"$f":"ROW()","v":976}]
[{"$f":"ROW()","v":977},"Reserves",null,null,null,null,null,null,{"$f":"SUM(H978:H985)","v":183682}]
[{"$f":"ROW()","v":978},"Escrows",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E142","v":0}]
[{"$f":"ROW()","v":979},"Operating Deficit Reserve",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E143","v":133682}]
[{"$f":"ROW()","v":980},"Rent Up Reserves",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E144","v":50000}]
[{"$f":"ROW()","v":981},"Replacement Reserve Deposit",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E145","v":0}]
[{"$f":"ROW()","v":982},{"$f":"+'[1]3)Sources & Uses'!D146","v":"Other:"},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E146","v":0}]
[{"$f":"ROW()","v":983},{"$f":"+'[1]3)Sources & Uses'!D147","v":"Other:"},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E147","v":0}]
[{"$f":"ROW()","v":984},{"$f":"+'[1]3)Sources & Uses'!D148","v":"Other:"},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E148","v":0}]
[{"$f":"ROW()","v":985}]
[{"$f":"ROW()","v":986},"Syndication Costs",null,null,null,null,null,null,{"$f":"SUM(H987:H991)","v":40000}]
[{"$f":"ROW()","v":987},"Syndication Legal Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E150","v":40000}]
[{"$f":"ROW()","v":988},"Syndication Organization Expenses",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E151","v":0}]
[{"$f":"ROW()","v":989},"Other Syndication Expenses",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E152","v":0}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991}]
[{"$f":"ROW()","v":992},"Other Soft Costs",null,null,null,null,null,null,{"$f":"SUM(H993:H1013)","v":377309}]
[{"$f":"ROW()","v":993},"Relocation Expenses",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E154","v":25000}]
[{"$f":"ROW()","v":994},"Appraisal",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E155","v":15000}]
[{"$f":"ROW()","v":995},"Market Study",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E156","v":4500}]
[{"$f":"ROW()","v":996},"Environmental Study",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E157","v":25000}]
[{"$f":"ROW()","v":997},"Environmental Review (HOME/Risk Sharing)",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E158","v":0}]
[{"$f":"ROW()","v":998},"Lead-Based Paint Assessment and Testing",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E159","v":5000}]
[{"$f":"ROW()","v":999},"Survey",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E160","v":25000}]
[{"$f":"ROW()","v":1000},"Physical Capital Needs Assessment",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E161","v":5000}]
[{"$f":"ROW()","v":1001},"Marketing",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E162","v":0}]
[{"$f":"ROW()","v":1002},"Property Taxes",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E163","v":15000}]
[{"$f":"ROW()","v":1003},"Cost Certification",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E164","v":0}]
[{"$f":"ROW()","v":1004},"Asset Management Fee",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E165","v":0}]
[{"$f":"ROW()","v":1005},"LHC Non-Tax Credit Application Fee",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E166","v":0}]
[{"$f":"ROW()","v":1006},"LHC Tax Credit Application Fee",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E167","v":1500}]
[{"$f":"ROW()","v":1007},"LHC Tax Credit Reservation Fee (5%)",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E168","v":36500}]
[{"$f":"ROW()","v":1008},"LHC Fees other ",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E169","v":2125}]
[{"$f":"ROW()","v":1009},"Non-LHC Tax Credit Fees",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E170","v":0}]
[{"$f":"ROW()","v":1010},{"$f":"+'[1]3)Sources & Uses'!D171","v":"Other: Personal Property"},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E171","v":50000}]
[{"$f":"ROW()","v":1011},{"$f":"+'[1]3)Sources & Uses'!D172","v":"Other:  Soft Cost Contingency"},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E172","v":167684}]
[{"$f":"ROW()","v":1012},{"$f":"+'[1]3)Sources & Uses'!D173","v":"Other:  "},null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E173","v":0}]
[{"$f":"ROW()","v":1013}]
[{"$f":"ROW()","v":1014},"Developer's Fee",null,null,null,null,null,null,{"$f":"SUM(H1015:H1020)","v":889813}]
[{"$f":"ROW()","v":1015},"Consulting Fee",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E175","v":0}]
[{"$f":"ROW()","v":1016},"Fees paid to CHDOs",null,null,null,null,null,0]
[{"$f":"ROW()","v":1017},"Fees paid to nonprofits",null,null,null,null,null,0]
[{"$f":"ROW()","v":1018},"Developer Fee  ",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E176","v":889813}]
[{"$f":"ROW()","v":1019},"NHTF-Paid Developer Fee",null,null,null,null,null,{"$f":"+'[1]3)Sources & Uses'!E177","v":0}]
[{"$f":"ROW()","v":1020}]
[{"$f":"ROW()","v":1021},"TOTAL DEVELOPMENT COSTS",null,null,null,null,null,null,{"$f":"SUM(I896:I1020)","v":7862804.0199999996}]
[{"$f":"ROW()","v":1022}]
["Import Tool (from AMEC Application) -- BASIS CALCULATION SHEET"]
[{"$f":"ROW()","v":1024}]
[{"$f":"ROW()","v":1025}]
[{"$f":"ROW()","v":1026},null,null,null,null,"Config 1","Config 2","Config 3","Config 4","Config 5","Config 6","Config 7","Config 8"]
[{"$f":"ROW()","v":1027}]
[{"$f":"ROW()","v":1028},"Number of Buildings with Configuration",null,null,null,{"$f":"+'[1]Basis Calculation'!D5","v":3},{"$f":"+'[1]Basis Calculation'!E5","v":1},{"$f":"+'[1]Basis Calculation'!F5","v":0},{"$f":"+'[1]Basis Calculation'!G5","v":0},{"$f":"+'[1]Basis Calculation'!H5","v":0},{"$f":"+'[1]Basis Calculation'!I5","v":0},{"$f":"+'[1]Basis Calculation'!J5","v":0},{"$f":"+'[1]Basis Calculation'!K5","v":0}]
[{"$f":"ROW()","v":1029}]
[{"$f":"ROW()","v":1030},"Per Building Residential Area",null,null,null,{"$f":"+'[1]Basis Calculation'!D7","v":12723.2},{"$f":"+'[1]Basis Calculation'!E7","v":9542.4000000000015},{"$f":"+'[1]Basis Calculation'!F7","v":0},{"$f":"+'[1]Basis Calculation'!G7","v":0},{"$f":"+'[1]Basis Calculation'!H7","v":0},{"$f":"+'[1]Basis Calculation'!I7","v":0},{"$f":"+'[1]Basis Calculation'!J7","v":0},{"$f":"+'[1]Basis Calculation'!K7","v":0}]
[{"$f":"ROW()","v":1031},"Per Building Non-Residential Area",null,null,null,{"$f":"+'[1]Basis Calculation'!D8","v":0},{"$f":"+'[1]Basis Calculation'!E8","v":0},{"$f":"+'[1]Basis Calculation'!F8","v":0},{"$f":"+'[1]Basis Calculation'!G8","v":0},{"$f":"+'[1]Basis Calculation'!H8","v":0},{"$f":"+'[1]Basis Calculation'!I8","v":0},{"$f":"+'[1]Basis Calculation'!J8","v":0},{"$f":"+'[1]Basis Calculation'!K8","v":0}]
[{"$f":"ROW()","v":1032}]
[{"$f":"ROW()","v":1033}]
[{"$f":"ROW()","v":1034},"Number of  LIHTC Units",null,null,null,{"$f":"+F1035","v":16},12,"","","","","",""]
[{"$f":"ROW()","v":1035},"Number of  Total Units",null,null,null,{"$f":"+'[1]Basis Calculation'!D18","v":16},{"$f":"+'[1]Basis Calculation'!E18","v":12},{"$f":"+'[1]Basis Calculation'!F18","v":""},{"$f":"+'[1]Basis Calculation'!G18","v":""},{"$f":"+'[1]Basis Calculation'!H18","v":""},{"$f":"+'[1]Basis Calculation'!I18","v":""},{"$f":"+'[1]Basis Calculation'!J18","v":""},{"$f":"+'[1]Basis Calculation'!K18","v":""}]
[{"$f":"ROW()","v":1036}]
[{"$f":"ROW()","v":1037}]
[{"$f":"ROW()","v":1038},"Sqft of LIHTC Units",null,null,null,{"$f":"+F1039*$F$1041","v":12723.2},9542.4000000000015,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},"Total Sqft of Units",null,null,null,{"$f":"+F1030","v":12723.2},9542.4000000000015,0,0,0,0,0,0]
[{"$f":"ROW()","v":1040}]
[{"$f":"ROW()","v":1041},"Overall Applicable Fraction",null,null,null,{"$f":"+'[1]Basis Calculation'!$C$51/'[1]Basis Calculation'!$C$45","v":1},null,"DO NOT IMPORT"]
[{"$f":"ROW()","v":1042}]
["Import Tool (from AMEC Application) -- REVENUES AND EXPENSES SHEET"]
[{"$f":"ROW()","v":1044}]
[{"$f":"ROW()","v":1045},"Gross Potential Rents (excluding utilities)",null,null,null,null,null,{"$f":"+'[1]4)Income'!$J$75","v":419544}]
[{"$f":"ROW()","v":1046},"Rent from Commercial Space",null,null,null,null,null,{"$f":"+'[1]4)Income'!J90","v":0}]
[{"$f":"ROW()","v":1047},"Interest Income",null,null,null,null,null,{"$f":"+'[1]4)Income'!J91","v":0}]
[{"$f":"ROW()","v":1048},"Laundry Income",null,null,null,null,null,{"$f":"+'[1]4)Income'!J92","v":0}]
[{"$f":"ROW()","v":1049},"Parking Income",null,null,null,null,null,{"$f":"+'[1]4)Income'!J93","v":0}]
[{"$f":"ROW()","v":1050},"Tenant Charges (e.g. late fees)",null,null,null,null,null,{"$f":"+'[1]4)Income'!J94","v":2880}]
[{"$f":"ROW()","v":1051},"Operating Subsidies:"]
[{"$f":"ROW()","v":1052},{"$f":"+'[1]4)Income'!$C99","v":0},null,null,null,null,null,{"$f":"+'[1]4)Income'!E99","v":0}]
[{"$f":"ROW()","v":1053},{"$f":"+'[1]4)Income'!$C100","v":0},null,null,null,null,null,{"$f":"+'[1]4)Income'!E100","v":0}]
[{"$f":"ROW()","v":1054},{"$f":"+'[1]4)Income'!$C101","v":0},null,null,null,null,null,{"$f":"+'[1]4)Income'!E101","v":0}]
[{"$f":"ROW()","v":1055},"Other Revenue:"]
[{"$f":"ROW()","v":1056},{"$f":"+'[1]4)Income'!$C95","v":0},null,null,null,null,null,{"$f":"+'[1]4)Income'!J95","v":0}]
[{"$f":"ROW()","v":1057},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1059}]
[{"$f":"ROW()","v":1060},"Total Revenue Before Rent Loss",null,null,null,null,null,{"$f":"SUM(H1044:H1059)","v":422424}]
[{"$f":"ROW()","v":1061}]
[{"$f":"ROW()","v":1062},"Administrative Expenses:",null,null,null,null,null,{"$f":"SUM(H1063:H1081)","v":96783}]
[{"$f":"ROW()","v":1063},"Accounting Services",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C9","v":12000}]
[{"$f":"ROW()","v":1064},"Administrative Rent Free Unit(s)",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C10","v":0}]
[{"$f":"ROW()","v":1065},"Bad Debt",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C11","v":0}]
[{"$f":"ROW()","v":1066},"Rent Concessions",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C12","v":0}]
[{"$f":"ROW()","v":1067},"Advertising ",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C13","v":5700}]
[{"$f":"ROW()","v":1068},"LHC Compliance Monitoring Fee",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C14","v":0}]
[{"$f":"ROW()","v":1069},"Compliance Fees (Other)",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C15","v":0}]
[{"$f":"ROW()","v":1070},"LHC Asset Management Fee",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C16","v":0}]
[{"$f":"ROW()","v":1071},"Asset Management Fee (Other)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1072},"Legal Auditing",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C17","v":0}]
[{"$f":"ROW()","v":1073},"Management Fee",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C18","v":23583}]
[{"$f":"ROW()","v":1074},"Manager(s) Salaries",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C19","v":42000}]
[{"$f":"ROW()","v":1075},"Office Salaries",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C20","v":0}]
[{"$f":"ROW()","v":1076},"Office Supplies",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C21","v":11700}]
[{"$f":"ROW()","v":1077},"Telephone",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C22","v":0}]
[{"$f":"ROW()","v":1078},{"$f":"+'[1]5)Expenses'!$B$23","v":"Other (identify): Community Services"},null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C23","v":1800}]
[{"$f":"ROW()","v":1079},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1080},"Other (identify)",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C25","v":0}]
[{"$f":"ROW()","v":1081}]
[{"$f":"ROW()","v":1082},"Operating/Maintenance Expenses:",null,null,null,null,null,{"$f":"SUM(H1083:H1093)","v":84000}]
[{"$f":"ROW()","v":1083},"Elevator Maintenance/Contract",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C26","v":0}]
[{"$f":"ROW()","v":1084},"Exterminating Contract",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C27","v":0}]
[{"$f":"ROW()","v":1085},"Grounds Expense",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C28","v":18000}]
[{"$f":"ROW()","v":1086},"Janitorial Services",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C29","v":0}]
[{"$f":"ROW()","v":1087},"Repairs/Maintenance",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C30","v":30000}]
[{"$f":"ROW()","v":1088},"Security Payroll/Contract",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C31","v":0}]
[{"$f":"ROW()","v":1089},"Waste Collection",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C32","v":0}]
[{"$f":"ROW()","v":1090},{"$f":"+'[1]5)Expenses'!$B$33","v":"Other (identify): Maintenance Payroll"},null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C33","v":36000}]
[{"$f":"ROW()","v":1091},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1092},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1093}]
[{"$f":"ROW()","v":1094},"Utilities Expenses:",null,null,null,null,null,{"$f":"SUM(H1095:H1102)","v":25200}]
[{"$f":"ROW()","v":1095},"Electricity",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C36","v":5000}]
[{"$f":"ROW()","v":1096},"Gas",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C37","v":0}]
[{"$f":"ROW()","v":1097},"Sewer",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C38","v":10100}]
[{"$f":"ROW()","v":1098},"Water",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C39","v":10100}]
[{"$f":"ROW()","v":1099},{"$f":"+'[1]5)Expenses'!$B$40","v":"Other (identify):"},null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C40","v":0}]
[{"$f":"ROW()","v":1100},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1101},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1102}]
[{"$f":"ROW()","v":1103},"Tax and Insurance Expenses:",null,null,null,null,null,{"$f":"SUM(H1104:H1112)","v":61380}]
[{"$f":"ROW()","v":1104},"Property Insurance",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C43","v":24000}]
[{"$f":"ROW()","v":1105},"Other Insurance",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C44","v":0}]
[{"$f":"ROW()","v":1106},"Payroll Taxes",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C45","v":5280}]
[{"$f":"ROW()","v":1107},"Real Estate Taxes",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C46","v":32100}]
[{"$f":"ROW()","v":1108},"Workmen's Compensation",null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C47","v":0}]
[{"$f":"ROW()","v":1109},{"$f":"+'[1]5)Expenses'!$B$48","v":"Other (identify):"},null,null,null,null,null,{"$f":"+'[1]5)Expenses'!C48","v":0}]
[{"$f":"ROW()","v":1110},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1111},"Other (identify)",null,null,null,null,null,0]
[{"$f":"ROW()","v":1112}]
[{"$f":"ROW()","v":1113},"Total Operating Expenses",null,null,null,null,null,{"$f":"+H1103+H1094+H1082+H1062","v":267363}]
[{"$f":"ROW()","v":1114}]
["Import Tool (from AMEC Application) -- SYNDICATOR SHEET"]
[{"$f":"ROW()","v":1116}]
[{"$f":"ROW()","v":1117},"A.","Syndicator Information (see Glossary for definition of 'Syndicator')"]
[{"$f":"ROW()","v":1118}]
[{"$f":"ROW()","v":1119},null,"Name:",{"$f":"+[1]Syndication!E17","v":"Affordable Housing Partners, Inc."}]
[{"$f":"ROW()","v":1120},null,"Address:",{"$f":"LEFT(K1120,O1120-1)","v":"10250 Constellation Boulevard"},null,null,null,null,null,null,{"$f":"+[1]Syndication!$E$18","v":"10250 Constellation Boulevard, Los Angeles, CA 90067"},null,null,null,{"$f":"SEARCH(\",\",K1120,1)","v":30}]
[{"$f":"ROW()","v":1121},null,null,{"$f":"TRIM(MID(K1120,O1120+1,100))","v":"Los Angeles, CA 90067"}]
[{"$f":"ROW()","v":1122}]
[{"$f":"ROW()","v":1123},"B.","Percentage Interest in Taxpayer to be Acquired by Syndicator:",null,null,null,null,null,{"$f":"+[1]Syndication!$J$25","v":0.99990000000000001}]
[{"$f":"ROW()","v":1124}]
[{"$f":"ROW()","v":1125},"E.","Synd. Proceeds Prior to Costs Pd. By Syndicator",null,null,null,null,null,{"$f":"+[1]Syndication!$J$32","v":6642336}]
[{"$f":"ROW()","v":1126}]
[{"$f":"ROW()","v":1127},"II.","Disbursement of Gross Equity by Installment: The Gross Equity will be invested in the Taxpayer by the Syndicator in the following installments:"]
[{"$f":"ROW()","v":1128}]
[{"$f":"ROW()","v":1129},null,"Event",null,null,"   Date   ",null,"Percentage",null,"Installment"]
[{"$f":"ROW()","v":1130}]
[{"$f":"ROW()","v":1131},"1)",{"$f":"+[1]Syndication!C56","v":"Initial Closing"},null,null,{"$f":"+[1]Syndication!F56","v":"00:00:00"},null,{"$f":"+[1]Syndication!H56","v":0},null,{"$f":"+[1]Syndication!I56","v":1328467.2000000002}]
[{"$f":"ROW()","v":1132},"2)",{"$f":"+[1]Syndication!C57","v":"25% Completion"},null,null,{"$f":"+[1]Syndication!F57","v":"00:00:00"},null,{"$f":"+[1]Syndication!H57","v":0},null,{"$f":"+[1]Syndication!I57","v":1328467.2000000002}]
[{"$f":"ROW()","v":1133},"3)",{"$f":"+[1]Syndication!C58","v":"50% Completion"},null,null,{"$f":"+[1]Syndication!F58","v":"00:00:00"},null,{"$f":"+[1]Syndication!H58","v":0},null,{"$f":"+[1]Syndication!I58","v":1328467.2000000002}]
[{"$f":"ROW()","v":1134},"4)",{"$f":"+[1]Syndication!C59","v":"75% Completion"},null,null,{"$f":"+[1]Syndication!F59","v":"00:00:00"},null,{"$f":"+[1]Syndication!H59","v":0},null,{"$f":"+[1]Syndication!I59","v":1328467.2000000002}]
[{"$f":"ROW()","v":1135},"5)",{"$f":"+[1]Syndication!C60","v":"100% Completion"},null,null,{"$f":"+[1]Syndication!F60","v":"00:00:00"},null,{"$f":"+[1]Syndication!H60","v":0},null,{"$f":"+[1]Syndication!I60","v":664233.60000000009}]
[{"$f":"ROW()","v":1136},"6)",{"$f":"+[1]Syndication!C61","v":"Rental Achievement"},null,null,{"$f":"+[1]Syndication!F61","v":"00:00:00"},null,{"$f":"+[1]Syndication!H61","v":0},null,{"$f":"+[1]Syndication!I61","v":332116.80000000005}]
[{"$f":"ROW()","v":1137},"7)",{"$f":"+[1]Syndication!C62","v":"8609s"},null,null,{"$f":"+[1]Syndication!F62","v":"00:00:00"},null,{"$f":"+[1]Syndication!H62","v":0},null,{"$f":"+[1]Syndication!I62","v":332116.80000000005}]
[{"$f":"ROW()","v":1138},"8)",{"$f":"+[1]Syndication!C63","v":0},null,null,{"$f":"+[1]Syndication!F63","v":"00:00:00"},null,{"$f":"+[1]Syndication!H63","v":0},null,{"$f":"+[1]Syndication!I63","v":0}]
[{"$f":"ROW()","v":1139},"9)",{"$f":"+[1]Syndication!C64","v":0},null,null,{"$f":"+[1]Syndication!F64","v":"00:00:00"},null,{"$f":"+[1]Syndication!H64","v":0},null,{"$f":"+[1]Syndication!I64","v":0}]
[{"$f":"ROW()","v":1140},"10)",{"$f":"+[1]Syndication!C65","v":0},null,null,{"$f":"+[1]Syndication!F65","v":"00:00:00"},null,{"$f":"+[1]Syndication!H65","v":0},null,{"$f":"+[1]Syndication!I65","v":0}]
[{"$f":"ROW()","v":1141},"11)",{"$f":"+[1]Syndication!C66","v":0},null,null,{"$f":"+[1]Syndication!F66","v":"00:00:00"},null,{"$f":"+[1]Syndication!H66","v":0},null,{"$f":"+[1]Syndication!I66","v":0}]
[{"$f":"ROW()","v":1142},"12)",{"$f":"+[1]Syndication!C67","v":0},null,null,{"$f":"+[1]Syndication!F67","v":"00:00:00"},null,{"$f":"+[1]Syndication!H67","v":0},null,{"$f":"+[1]Syndication!I67","v":0}]
[{"$f":"ROW()","v":1143},"13)",{"$f":"+[1]Syndication!C68","v":0},null,null,{"$f":"+[1]Syndication!F68","v":"00:00:00"},null,{"$f":"+[1]Syndication!H68","v":0},null,{"$f":"+[1]Syndication!I68","v":0}]
[{"$f":"ROW()","v":1144},"14)",{"$f":"+[1]Syndication!C69","v":0},null,null,{"$f":"+[1]Syndication!F69","v":"00:00:00"},null,{"$f":"+[1]Syndication!H69","v":0},null,{"$f":"+[1]Syndication!I69","v":0}]
[{"$f":"ROW()","v":1145},"15)",{"$f":"+[1]Syndication!C70","v":0},null,null,{"$f":"+[1]Syndication!F70","v":"00:00:00"},null,{"$f":"+[1]Syndication!H70","v":0},null,{"$f":"+[1]Syndication!I70","v":0}]
[{"$f":"ROW()","v":1146}]
[{"$f":"ROW()","v":1147}]
[{"$f":"ROW()","v":1148},null,"B.","The following amounts represent syndication expenses to be incurred and paid by the "]
[{"$f":"ROW()","v":1149},null,null,"Syndicator in obtaining cash to invest in the Taxpayer:"]
[{"$f":"ROW()","v":1150}]
[{"$f":"ROW()","v":1151},null,"   Items  ",null,null,null,"  Payee*  ",null,null,"  Amounts*  "]
[{"$f":"ROW()","v":1152}]
[{"$f":"ROW()","v":1153},1,"Accountant's Fee Paid by Syndicator",null,null,null,{"$f":"+[1]Syndication!G124","v":0},null,null,{"$f":"+[1]Syndication!J124","v":0}]
[{"$f":"ROW()","v":1154},2,"Syndicator's Fee",null,null,null,{"$f":"+[1]Syndication!G125","v":0},null,null,{"$f":"+[1]Syndication!J125","v":0}]
[{"$f":"ROW()","v":1155},3,"Attorney's Fee Paid by Syndicator",null,null,null,{"$f":"+[1]Syndication!G126","v":0},null,null,{"$f":"+[1]Syndication!J126","v":0}]
[{"$f":"ROW()","v":1156},4,"Broker Fees Paid by Syndicator",null,null,null,{"$f":"+[1]Syndication!G127","v":0},null,null,{"$f":"+[1]Syndication!J127","v":0}]
[{"$f":"ROW()","v":1157},5,"Organizational Expense of Syndication",null,null,null,{"$f":"+[1]Syndication!G128","v":0},null,null,{"$f":"+[1]Syndication!J128","v":0}]
[{"$f":"ROW()","v":1158},6,"Other:",{"$f":"+[1]Syndication!D129","v":0},null,null,{"$f":"+[1]Syndication!G129","v":0},null,null,{"$f":"+[1]Syndication!J129","v":0}]
[{"$f":"ROW()","v":1159},7,"Other:",{"$f":"+[1]Syndication!D130","v":0},null,null,{"$f":"+[1]Syndication!G130","v":0},null,null,{"$f":"+[1]Syndication!J130","v":0}]
[{"$f":"ROW()","v":1160},8,"Other:",{"$f":"+[1]Syndication!D131","v":0},null,null,{"$f":"+[1]Syndication!G131","v":0},null,null,{"$f":"+[1]Syndication!J131","v":0}]
[{"$f":"ROW()","v":1161},9,"Other:",{"$f":"+[1]Syndication!D132","v":0},null,null,{"$f":"+[1]Syndication!G132","v":0},null,null,{"$f":"+[1]Syndication!J132","v":0}]
[{"$f":"ROW()","v":1162},10,"Other:",{"$f":"+[1]Syndication!D133","v":0},null,null,{"$f":"+[1]Syndication!G133","v":0},null,null,{"$f":"+[1]Syndication!J133","v":0}]
[{"$f":"ROW()","v":1163},null,"TOTAL Syndication Costs:",null,null,{"$f":"IF(J1163=J1075, \"\", \"This doesn't match Section I, Line G!\")","v":""},null,null,null,{"$f":"+SUM(J1153:J1162)","v":0}]
[{"$f":"ROW()","v":1164}]
[{"$f":"ROW()","v":1165},null,"A.","The following amounts represent syndication expenses to be incurred and paid by "]
[{"$f":"ROW()","v":1166},null,null,"the Taxpayer or Developer in obtaining cash to invest in the Taxpayer:"]
[{"$f":"ROW()","v":1167}]
[{"$f":"ROW()","v":1168},null,"   Items  ",null,null,null,"  Payee*  ",null,null,"  Amounts*  "]
[{"$f":"ROW()","v":1169}]
[{"$f":"ROW()","v":1170},1,"Accountant's Fee Paid by Taxpayer",null,null,null,{"$f":"+[1]Syndication!G148","v":0},null,null,{"$f":"+[1]Syndication!J148","v":0}]
[{"$f":"ROW()","v":1171},2,"Syndicator's Fee Paid by Taxpayer",null,null,null,{"$f":"+[1]Syndication!G149","v":0},null,null,{"$f":"+[1]Syndication!J149","v":0}]
[{"$f":"ROW()","v":1172},3,"Attorney's Fee Paid by Taxpayer",null,null,null,{"$f":"+[1]Syndication!G150","v":"Kutak Rock"},null,null,{"$f":"+[1]Syndication!J150","v":40000}]
[{"$f":"ROW()","v":1173},4,"Broker Fees Paid by Taxpayer",null,null,null,{"$f":"+[1]Syndication!G151","v":0},null,null,{"$f":"+[1]Syndication!J151","v":0}]
[{"$f":"ROW()","v":1174},5,"Organizational Expense ",null,null,null,{"$f":"+[1]Syndication!G152","v":0},null,null,{"$f":"+[1]Syndication!J152","v":0}]
[{"$f":"ROW()","v":1175},null,"of Syndication",null,null,null,{"$f":"+[1]Syndication!G153","v":0},null,null,{"$f":"+[1]Syndication!J153","v":0}]
[{"$f":"ROW()","v":1176},6,"Other:",{"$f":"+[1]Syndication!D154","v":0},null,null,{"$f":"+[1]Syndication!G154","v":0},null,null,{"$f":"+[1]Syndication!J154","v":0}]
[{"$f":"ROW()","v":1177},7,"Other:",{"$f":"+[1]Syndication!D155","v":0},null,null,{"$f":"+[1]Syndication!G155","v":0},null,null,{"$f":"+[1]Syndication!J155","v":0}]
[{"$f":"ROW()","v":1178},8,"Other:",{"$f":"+[1]Syndication!D156","v":0},null,null,{"$f":"+[1]Syndication!G156","v":0},null,null,{"$f":"+[1]Syndication!J156","v":0}]
[{"$f":"ROW()","v":1179},9,"Other:",{"$f":"+[1]Syndication!D157","v":0},null,null,{"$f":"+[1]Syndication!G157","v":0},null,null,{"$f":"+[1]Syndication!J157","v":0}]
[{"$f":"ROW()","v":1180},10,"Other:",{"$f":"+[1]Syndication!D158","v":0},null,null,{"$f":"+[1]Syndication!G158","v":0},null,null,{"$f":"+[1]Syndication!J158","v":0}]
[{"$f":"ROW()","v":1181},null,"TOTAL Syndication Costs:",null,null,null,null,null,null,{"$f":"+SUM(J1170:J1180)","v":40000}]

{"sheet":"Import (Instructions)","index":2,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Import Instructions (from AMEC 2017-2018)",null,{"$f":"+A15","v":"2018 AMEC"},{"$f":"IF(LEFT(A16,5)=\"Error\",\"Error\",\"\")","v":""},"Programmer: do not insert any rows above this row"]
[]
["NOTE: the file names and types (note; both are .xlsm) specified herein MUST BE EXACT (the filenames are case sensitive) or the import routine will not run successfully."]
[]
["Prepare to Upgrade"]
["1.  Open the AMEC Application that you wish to replicate.  Leave this file open in Excel."]
["2.  Note -- this import tool is designed for use only with the 2018 LHC AMEC application tool.  "]
["3.  Open a new, blank Application Tool. If you see (just below the menu ribbon) a yellow background Security Warning \"Some Active content has been disabled ...\", then click \"Enable Content\".  This will activate the macro that manages the import process."]
["4.  In the Application Tool, use File / Save As, to rename the Application Tool \"Master Copy.xlsm\".  USE THIS EXACT FILENAME (case sensitive, no quote marks).  Leave this file open in Excel."]
["5. Remaining in Master Copy.xlsm, use Data / Edit Links / Change Source to link to the appropriate AMEC Application.  If you get a pop-up window saying \"A formula in this worksheet contains one or more invalid references ...\" then your AMEC is Early 2017 and is not compatible with this Import Tool."]
[]
["Verify that the AMEC is Compatible with this Upgrade Tool"]
[{"$f":"\"Your AMEC appears to be this type: \"&'Import (Reality Check)'!$C$97","v":"Your AMEC appears to be this type: 2018 AMEC"}]
["6. In the drop-down below, select the type of AMEC from which you want to import data:"]
["2018 AMEC"]
[{"$f":"IF(A15=\"2018 AMEC\",\"\",\"Error -- only 2018 AMEC will work with this import tool\")","v":""}]
[]
["Now go to the next step below"]
[]
[]
[]
["Perform the Upgrade"]
["7.  Click on the button above and to the right labeled \"Import from AMEC Now\"."]
["8.  The file named \"Master Copy.xls\" now contains (most of) the user entry data from the AMEC."]
["9.  Use File / Save As to save the Application Tool named \"Master Copy.xlsm\" with a property specific filename into a property specific folder.  INDICATE THE NEW VERSION NUMBER IN THE FILENAME; for example \"Manor Square v15 2019-01-08.xlsm\" so that you don't inadvertently over-write an existing file."]
[]
["Notes for the Underwriter"]
["10.  The upgrade routine transfers the value of each user entry cell.  If the AMEC used formulas, those formulas are converted to values by this import tool."]
["11.  Use the Reality Check worksheet, and the items below, to identify key variances."]
[{"$f":"\"12. \"&IF(C30=\"\",\"Debt service matches; move on.\",D30&\"\")","v":"12. The Debt Service amount that was imported does not match the AMEC. Probably the user entered a mortgage loan with must-pay debt service on one of the Other lines instead of on \"Non-LHC Loan #1\", \"Non-LHC Loan #2\" or \"Risk-Sharing\".  You will need to modify the Sources of Funds so that all loans with must-pay debt service are entered in one of those three categories."},null,{"$f":"+'Import (Reality Check)'!E26","v":77031.617050548986},"The Debt Service amount that was imported does not match the AMEC. Probably the user entered a mortgage loan with must-pay debt service on one of the Other lines instead of on \"Non-LHC Loan #1\", \"Non-LHC Loan #2\" or \"Risk-Sharing\".  You will need to modify the Sources of Funds so that all loans with must-pay debt service are entered in one of those three categories."]
[{"$f":"\"13.  \"&IF('Import (Reality Check)'!C97=\"2018 AMEC\",\"You have a 2018 AMEC. Verify that the amount of CDBG applied for (\"&TEXT(C31,\"$#,##0.00\")&\" )is correct in Section \"&'Project Description'!$L$162&\" of the Project Description Sheet (for 2018 AMECs, the import tool assumes that all miscellaneous sources are CDBG).\",\"Not a 2018 AMEC; move on.\")","v":"13.  You have a 2018 AMEC. Verify that the amount of CDBG applied for ($2,000,000.00 )is correct in Section 13 of the Project Description Sheet (for 2018 AMECs, the import tool assumes that all miscellaneous sources are CDBG)."},null,{"$f":"+'Project Description'!H183","v":2000000}]
[{"$f":"\"14. \"&IF(C32=\"\",\"Operating Expenses match; move on.\",D32)","v":"14. There is a variance for Operating Expenses. It's probably for the LHC Compliance Monitoring Fee (the new application tool calculates this fee based on the LHC fee schedule)."},null,{"$f":"+'Import (Reality Check)'!E23","v":267362},"There is a variance for Operating Expenses. It's probably for the LHC Compliance Monitoring Fee (the new application tool calculates this fee based on the LHC fee schedule)."]
[{"$f":"\"15. \"&IF(C33=\"\",\"Operating Cash Flow matches; move on.\",D33)","v":"15. There is a variance for Operating Cash Flow, which might be caused by a variance in LHC Compliance Monitoring Fee.  Needs research. "},null,{"$f":"+'Import (Reality Check)'!D27","v":"Variance"},"There is a variance for Operating Cash Flow, which might be caused by a variance in LHC Compliance Monitoring Fee.  Needs research. "]
[{"$f":"\"16. \"&IF(C34=\"\",\"Sources and Uses balance; move on.\",D34)","v":"16. Sources and Uses balance; move on."},null,{"$f":"+'Import (Reality Check)'!D15","v":""},"The post-import sources and uses don't balance."]

{"sheet":"Import (Controls 2018)","index":3,"n_rows":284,"n_cols":13,"rows_kept":284,"cut":false,"hidden":true,"merged":[[2,0,2,6],[2,8,2,10]]}
["Import Controls (AMEC to App Tool)",null,null,null,{"$f":"ROW($A$6)","v":6},"is 1st row;",null,null,{"$f":"ROW($A$284)-1","v":283},"is last w/data"]
[]
["Copy from This Location in the 'Import from AMEC' Worksheet",null,null,null,null,null,null,null,"Copy to This Location in App Tool"]
["Copy From Worksheet","Description","Starting Row",null,"Starting Col","# Rows","# Cols",null,"Copy To Worksheet","To Row","To Col"]
[]
["Import (Data 2018)","Applicant",10,"E",{"$f":"FIND(D6,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":5},11,1,null,"Project Description",{"$f":"ROW('Project Description'!A36)","v":36},{"$f":"+E6","v":5}]
[{"$f":"+A6","v":"Import (Data 2018)"},"Developer",24,"E",5,3,1,null,{"$f":"+I6","v":"Project Description"},{"$f":"ROW('Project Description'!A50)","v":50},5]
[{"$f":"+A7","v":"Import (Data 2018)"},"Developer",{"$f":"+C7+F7","v":27},"H",8,2,1,null,"Project Description",{"$f":"+J7+3","v":53},8]
[{"$f":"+A8","v":"Import (Data 2018)"},"Developer Comment",31,"B",2,1,{"$f":"+G8","v":1},null,"Project Description",{"$f":"+J8+4","v":57},2]
[{"$f":"+A9","v":"Import (Data 2018)"},"Developer IOI",33,"H",8,{"$f":"+F9","v":1},{"$f":"+G9","v":1},null,"Project Description",{"$f":"+J9+2","v":59},8]
[{"$f":"+A9","v":"Import (Data 2018)"},"Developer Good Standing",35,"H",8,{"$f":"+F9","v":1},{"$f":"+G9","v":1},null,"Project Description",61,8]
[{"$f":"+A10","v":"Import (Data 2018)"},"Developer Comment",37,"B",2,{"$f":"+F10","v":1},{"$f":"+G10","v":1},null,"Project Description",63,2]
[{"$f":"+A12","v":"Import (Data 2018)"},"QNP",39,"H",8,{"$f":"+F12","v":1},{"$f":"+G12","v":1},null,"Project Description",65,8]
["Import (Data 2018)","CHDO",41,"H",8,{"$f":"+F13","v":1},{"$f":"+G13","v":1},null,"Project Description",{"$f":"ROW('Project Description'!H68)","v":68},8]
["Import (Data 2018)","Mgmt Agent",43,"E",5,3,{"$f":"+G14","v":1},null,"Project Description",{"$f":"ROW('Project Description'!A71)","v":71},5]
["Import (Data 2018)","Project",50,"E",5,5,1,null,"Project Description",{"$f":"+J15+8","v":79},5]
["Import (Data 2018)","Single Site",57,"H",8,1,1,null,"Project Description",{"$f":"+J16+7","v":86},8]
["Import (Data 2018)","Project Qs",60,"H",8,2,1,null,"Project Description",{"$f":"+J17+3","v":89},8]
["Import (Data 2018)","Project Qs",62,"H",8,4,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$94)","v":94},8]
["Import (Data 2018)","Project Qs",66,"H",{"$f":"FIND(D20,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},2,{"$f":"+G18","v":1},null,"Project Description",{"$f":"ROW('Project Description'!$A$101)","v":101},{"$f":"+E20","v":8}]
[{"$f":"+A18","v":"Import (Data 2018)"},"Project Qs",69,"H",8,2,{"$f":"+G18","v":1},null,{"$f":"+I18","v":"Project Description"},{"$f":"ROW('Project Description'!$A$104)","v":104},8]
["Import (Data 2018)","Project Qs",72,"H",8,3,1,null,"Project Description",{"$f":"+J21+3","v":107},8]
["Import (Data 2018)","Project Qs",{"$f":"+C22+4","v":76},"H",8,2,1,null,"Project Description",{"$f":"+J22+4","v":111},8]
["Import (Data 2018)","Census Tract",81,"H",8,2,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$114)","v":114},8]
["Import (Data 2018)","Census Tract AMI",{"$f":"+C24+2","v":83},"H",8,1,1,null,"Project Description",{"$f":"+J24+3","v":117},8]
["Import (Data 2018)","Scoring Qs",{"$f":"+C24+5","v":86},"H",8,3,{"$f":"+G24","v":1},null,"Project Description",{"$f":"ROW('Project Description'!$A$134)","v":134},8]
["Import (Data 2018)","Scoring Qs",{"$f":"+C25+3","v":86},"H",{"$f":"FIND(D27,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},3,{"$f":"+G25","v":1},null,"Project Description",{"$f":"+J26+4","v":138},{"$f":"+E27","v":8}]
["Import (Data 2018)","Scoring Qs",{"$f":"+C26+6","v":92},"H",{"$f":"FIND(D28,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,{"$f":"+G26","v":1},null,"Project Description",{"$f":"+J27+5","v":143},{"$f":"+E28","v":8}]
[{"$f":"+A26","v":"Import (Data 2018)"},"PHA Wait List",{"$f":"+C26+8","v":94},"H",8,1,{"$f":"+G26","v":1},null,{"$f":"+I26","v":"Project Description"},{"$f":"ROW('Project Description'!A147)","v":147},8]
["Import (Data 2018)","Preservation Property",{"$f":"+C29+2","v":96},"H",8,{"$f":"+F29","v":1},1,null,"Project Description",{"$f":"ROW('Project Description'!A150)","v":150},8]
["Import (Data 2018)","Federal Funds",{"$f":"+C30+3","v":99},"H",8,2,1,null,"Project Description",{"$f":"ROW('Project Description'!A157)","v":157},8]
["Import (Data 2018)","Scoring Comment",{"$f":"+C31+4","v":103},"B",2,1,1,null,"Project Description",{"$f":"+J31+2","v":159},2]
["Import (Data 2018)","Pool",{"$f":"+C32+4","v":107},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A165)","v":165},8]
["Import (Data 2018)","NHTF",{"$f":"+C33+5","v":112},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A171)","v":171},8]
["Import (Data 2018)","HOME",{"$f":"+C34+6","v":118},"H",8,1,1,null,"Project Description",{"$f":"+J34+6","v":177},8]
["Import (Data 2018)","CDBG-DR",{"$f":"+C35+6","v":124},"H",8,1,1,null,"Project Description",{"$f":"+J35+6","v":183},8]
["Import (Data 2018)","Credits Requested",{"$f":"+C36+8","v":132},"H",8,{"$f":"+F36","v":1},1,null,"Project Description",{"$f":"+J36+9","v":192},8]
["Import (Data 2018)","4% Credit Rate",{"$f":"+C37+5","v":137},"H",8,{"$f":"+F37","v":1},1,null,"Project Description",{"$f":"ROW('Project Description'!$A$197)","v":197},8]
["Import (Data 2018)","4% Credit Comment",{"$f":"+C38+1","v":138},"B",2,{"$f":"+F38","v":1},1,null,"Project Description",{"$f":"+J38+1","v":198},2]
["Import (Data 2018)","9% Q",{"$f":"+C39+2","v":140},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$23)","v":23},8]
["Import (Data 2018)","4% Q",{"$f":"+C40+1","v":141},"H",{"$f":"FIND(D41,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$12)","v":12},{"$f":"+E41","v":8}]
[{"$f":"+A40","v":"Import (Data 2018)"},"Boost %",{"$f":"+C40+4","v":144},"H",8,{"$f":"+F40","v":1},1,null,{"$f":"+I40","v":"Project Description"},{"$f":"ROW('Project Description'!$A$207)","v":207},8]
["Import (Data 2018)","DDA/QCT Qs",{"$f":"+C42+2","v":146},"H",8,2,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$122)","v":122},8]
["Import (Data 2018)","Set-Aside",{"$f":"+C43+6","v":152},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A200)","v":200},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C44+5","v":157},"H",8,5,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$219)","v":219},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C45+8","v":165},"H",8,3,1,null,"Project Description",{"$f":"+J45+8","v":227},8]
[{"$f":"+A46","v":"Import (Data 2018)"},"Project Schedule",{"$f":"+C46+4","v":169},"H",8,3,1,null,"Project Description",{"$f":"+J46+4","v":231},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C47+4","v":173},"H",8,3,1,null,"Project Description",{"$f":"+J47+4","v":235},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C48+4","v":177},"H",8,3,1,null,"Project Description",{"$f":"+J48+4","v":239},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C49+4","v":181},"H",8,3,1,null,"Project Description",{"$f":"+J49+4","v":243},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C50+4","v":185},"H",8,1,1,null,"Project Description",{"$f":"+J50+4","v":247},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C51+2","v":187},"H",8,1,1,null,"Project Description",{"$f":"+J51+2","v":249},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C52+2","v":189},"H",8,4,1,null,"Project Description",{"$f":"+J52+2","v":251},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C53+5","v":194},"H",8,1,1,null,"Project Description",{"$f":"+J53+5","v":256},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C54+2","v":196},"H",8,1,1,null,"Project Description",{"$f":"+J54+2","v":258},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C55+2","v":198},"H",8,1,1,null,"Project Description",{"$f":"+J55+2","v":260},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C56+2","v":200},"H",8,1,1,null,"Project Description",{"$f":"+J56+2","v":262},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C57+2","v":202},"H",8,1,1,null,"Project Description",{"$f":"+J57+2","v":264},8]
["Import (Data 2018)","Project Schedule",{"$f":"+C58+2","v":204},"H",8,1,1,null,"Project Description",{"$f":"+J58+2","v":266},8]
["Import (Data 2018)","PS Comment",{"$f":"+C59+3","v":207},"B",2,1,1,null,"Project Description",{"$f":"+J59+3","v":269},2]
["Import (Data 2018)","Const. Financing Comment",{"$f":"+C60+5","v":212},"B",2,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A274)","v":274},2]
["Import (Data 2018)","LHC Risk Share",{"$f":"+C61+6","v":218},"E",5,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A283)","v":283},5]
[{"$f":"+A62","v":"Import (Data 2018)"},{"$f":"+B62","v":"LHC Risk Share"},{"$f":"+C62+3","v":221},"E",5,1,1,null,"Project Description",{"$f":"+J62+C63-C62","v":286},5]
["Import (Data 2018)",{"$f":"+B63","v":"LHC Risk Share"},{"$f":"+C63+1","v":222},"E",5,1,1,null,"Project Description",{"$f":"+J63+C64-C63","v":287},5]
["Import (Data 2018)",{"$f":"+B64","v":"LHC Risk Share"},{"$f":"+C64+1","v":223},"E",5,3,1,null,"Project Description",{"$f":"+J64+C65-C64","v":288},5]
["Import (Data 2018)",{"$f":"+B65","v":"LHC Risk Share"},{"$f":"+C65+3","v":226},"E",5,3,1,null,"Project Description",{"$f":"+J65+C66-C65","v":291},5]
["Import (Data 2018)",{"$f":"+B63","v":"LHC Risk Share"},{"$f":"+C63+9","v":230},"B",2,1,1,null,{"$f":"+I63","v":"Project Description"},{"$f":"+J63+9","v":295},2]
["Import (Data 2018)","New 1st",{"$f":"ROW('Import (Data 2018)'!E233)","v":233},"E",5,1,1,null,{"$f":"+I67","v":"Project Description"},{"$f":"ROW('Project Description'!A298)","v":298},5]
["Import (Data 2018)","New 1st",{"$f":"+C68+F68","v":234},"E",5,3,1,null,"Project Description",{"$f":"+J68+C69-C68","v":299},5]
["Import (Data 2018)","New 1st",237,"E",5,5,1,null,"Project Description",302,5]
["Import (Data 2018)","New 1st",242,"E",5,1,1,null,"Project Description",307,5]
["Import (Data 2018)","New 1st",243,"E",5,1,1,null,"Project Description",308,5]
["Import (Data 2018)","New 1st",244,"E",5,2,1,null,"Project Description",309,5]
["Import (Data 2018)","New 1st",246,"E",5,1,1,null,"Project Description",311,5]
[{"$f":"+A68","v":"Import (Data 2018)"},{"$f":"+B68","v":"New 1st"},{"$f":"+C74+2","v":248},"E",{"$f":"FIND(D75,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":5},1,1,null,{"$f":"+I68","v":"Project Description"},313,{"$f":"+E75","v":5}]
[{"$f":"+A75","v":"Import (Data 2018)"},{"$f":"+B75","v":"New 1st"},{"$f":"+C75+2","v":250},"E",5,1,1,null,{"$f":"+I75","v":"Project Description"},315,5]
[{"$f":"+A76","v":"Import (Data 2018)"},{"$f":"+B76","v":"New 1st"},{"$f":"+C76+F76","v":251},"E",5,3,1,null,{"$f":"+I76","v":"Project Description"},316,5]
[{"$f":"+A76","v":"Import (Data 2018)"},{"$f":"+B76","v":"New 1st"},{"$f":"+C76+5","v":255},"B",2,1,1,null,{"$f":"+I76","v":"Project Description"},{"$f":"+J76+5","v":320},2]
[{"$f":"+A78","v":"Import (Data 2018)"},"New 2nd",{"$f":"+C78+3","v":258},"E",5,1,1,null,{"$f":"+I78","v":"Project Description"},{"$f":"ROW('Project Description'!A323)","v":323},5]
["Import (Data 2018)","New 2nd",{"$f":"+C79+F79","v":259},"E",5,3,1,null,"Project Description",{"$f":"+J79+C80-C79","v":324},5]
["Import (Data 2018)","New 2nd",262,"E",5,5,1,null,"Project Description",327,5]
["Import (Data 2018)","New 2nd",267,"E",5,1,1,null,"Project Description",332,5]
["Import (Data 2018)","New 2nd",268,"E",5,1,1,null,"Project Description",333,5]
["Import (Data 2018)","New 2nd",269,"E",5,2,1,null,"Project Description",334,5]
["Import (Data 2018)","New 2nd",271,"E",5,1,1,null,"Project Description",336,5]
[{"$f":"+A79","v":"Import (Data 2018)"},"New 2nd",{"$f":"+C85+2","v":273},"E",{"$f":"FIND(D86,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":5},1,1,null,{"$f":"+I79","v":"Project Description"},{"$f":"+J79+15","v":338},5]
[{"$f":"+A80","v":"Import (Data 2018)"},"New 2nd",{"$f":"+C86+2","v":275},"E",5,1,1,null,{"$f":"+I80","v":"Project Description"},{"$f":"+J85+C87-C85","v":340},5]
[{"$f":"+A86","v":"Import (Data 2018)"},{"$f":"+B86","v":"New 2nd"},{"$f":"+C87+2","v":277},"E",5,1,1,null,{"$f":"+I86","v":"Project Description"},{"$f":"+J86+C88-C86","v":342},5]
[{"$f":"+A86","v":"Import (Data 2018)"},{"$f":"+B86","v":"New 2nd"},{"$f":"+C86+5","v":278},"E",5,1,1,null,{"$f":"+I86","v":"Project Description"},{"$f":"+J87+C89-C87","v":343},5]
[{"$f":"+A88","v":"Import (Data 2018)"},{"$f":"+B88","v":"New 2nd"},{"$f":"+C89+2","v":280},"B",2,1,1,null,{"$f":"+I88","v":"Project Description"},{"$f":"+J88+C90-C88","v":345},2]
[{"$f":"+A90","v":"Import (Data 2018)"},"LHC HOME Loan",{"$f":"+C90+3","v":283},"E",5,1,1,null,{"$f":"+I90","v":"Project Description"},{"$f":"ROW('Project Description'!A348)","v":348},5]
[{"$f":"+A91","v":"Import (Data 2018)"},{"$f":"+B91","v":"LHC HOME Loan"},{"$f":"+C91+F91","v":284},"E",5,1,1,null,{"$f":"+I91","v":"Project Description"},{"$f":"+J91+C92-C91","v":349},5]
[{"$f":"+A91","v":"Import (Data 2018)"},"LHC HOME Loan",{"$f":"+C92+4","v":288},"E",5,1,1,null,{"$f":"+I91","v":"Project Description"},{"$f":"+J92+C93-C92","v":353},5]
[{"$f":"+A92","v":"Import (Data 2018)"},"LHC HOME Loan",{"$f":"+C93+F93","v":289},"E",5,1,1,null,{"$f":"+I92","v":"Project Description"},{"$f":"+J93+C94-C93","v":354},5]
[{"$f":"+A93","v":"Import (Data 2018)"},"LHC HOME Loan",{"$f":"+C94+F94","v":290},"E",5,3,1,null,{"$f":"+I93","v":"Project Description"},{"$f":"+J94+C95-C94","v":355},5]
[{"$f":"+A94","v":"Import (Data 2018)"},"LHC HOME Loan",{"$f":"+C95+F95","v":293},"E",5,3,1,null,{"$f":"+I94","v":"Project Description"},{"$f":"+J95+C96-C95","v":358},5]
[{"$f":"+A93","v":"Import (Data 2018)"},"LHC HOME Loan",{"$f":"+C93+9","v":297},"B",2,1,1,null,{"$f":"+I93","v":"Project Description"},{"$f":"+J93+9","v":362},2]
[{"$f":"+A97","v":"Import (Data 2018)"},"LHC NHTF Loan",{"$f":"ROW('Import (Data 2018)'!A300)","v":300},"E",5,1,1,null,{"$f":"+I97","v":"Project Description"},{"$f":"+J91+17","v":365},5]
[{"$f":"+A98","v":"Import (Data 2018)"},{"$f":"+B98","v":"LHC NHTF Loan"},{"$f":"+C98+F98","v":301},"E",5,1,1,null,{"$f":"+I98","v":"Project Description"},{"$f":"+J98+C99-C98","v":366},5]
[{"$f":"+A98","v":"Import (Data 2018)"},"LHC NHTF Loan",{"$f":"+C99+4","v":305},"E",5,1,1,null,{"$f":"+I98","v":"Project Description"},{"$f":"+J99+C100-C99","v":370},5]
[{"$f":"+A99","v":"Import (Data 2018)"},"LHC NHTF Loan",{"$f":"+C100+F100","v":306},"E",5,1,1,null,{"$f":"+I99","v":"Project Description"},{"$f":"+J100+C101-C100","v":371},5]
[{"$f":"+A100","v":"Import (Data 2018)"},"LHC NHTF Loan",{"$f":"+C101+F101","v":307},"E",5,3,1,null,{"$f":"+I100","v":"Project Description"},{"$f":"+J101+C102-C101","v":372},5]
[{"$f":"+A101","v":"Import (Data 2018)"},"LHC NHTF Loan",{"$f":"+C102+F102","v":310},"E",5,3,1,null,{"$f":"+I101","v":"Project Description"},{"$f":"+J102+C103-C102","v":375},5]
[{"$f":"+A100","v":"Import (Data 2018)"},"LHC NHTF Loan",{"$f":"+C100+9","v":314},"B",2,1,1,null,{"$f":"+I100","v":"Project Description"},{"$f":"+J100+9","v":379},2]
[{"$f":"+A100","v":"Import (Data 2018)"},"CDBG-DR",{"$f":"ROW('Import (Data 2018)'!A322)","v":322},"E",5,1,1,null,{"$f":"+I100","v":"Project Description"},{"$f":"+J98+22","v":387},5]
[{"$f":"+A105","v":"Import (Data 2018)"},{"$f":"+B105","v":"CDBG-DR"},{"$f":"+C105+2","v":324},"E",5,2,1,null,{"$f":"+I105","v":"Project Description"},{"$f":"+J105+2","v":389},5]
[{"$f":"+A106","v":"Import (Data 2018)"},{"$f":"+B106","v":"CDBG-DR"},{"$f":"+C106+7","v":331},"B",2,1,1,null,"Project Description",{"$f":"+J106+7","v":396},2]
[{"$f":"+A107","v":"Import (Data 2018)"},"DDF",{"$f":"ROW('Import (Data 2018)'!A335)","v":335},"E",5,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A400)","v":400},5]
["Import (Data 2018)",{"$f":"B108&\" Comment\"","v":"DDF Comment"},{"$f":"+C108+2","v":337},"B",2,1,1,null,"Project Description",{"$f":"+J108+2","v":402},2]
["Import (Data 2018)","Fed Historic Credit",{"$f":"+C108+6","v":341},"E",5,1,1,null,"Project Description",{"$f":"+J108+6","v":406},5]
["Import (Data 2018)",{"$f":"B110&\" Comment\"","v":"Fed Historic Credit Comment"},{"$f":"+C110+2","v":343},"B",2,1,1,null,"Project Description",{"$f":"+J109+7","v":409},2]
["Import (Data 2018)","State Historic Credit",{"$f":"+C110+6","v":347},"E",5,1,1,null,"Project Description",{"$f":"+J110+7","v":413},5]
["Import (Data 2018)",{"$f":"B112&\" Comment\"","v":"State Historic Credit Comment"},{"$f":"+C112+2","v":349},"B",2,1,1,null,"Project Description",{"$f":"+J111+7","v":416},2]
["Import (Data 2018)","LIHTC Equity",{"$f":"+C112+6","v":353},"E",5,1,1,null,"Project Description",{"$f":"+J112+7","v":420},5]
["Import (Data 2018)","Donated Labor",{"$f":"ROW('Import (Data 2018)'!A357)","v":357},"E",5,1,1,null,"Project Description",{"$f":"+J114+4","v":424},5]
["Import (Data 2018)",{"$f":"+B115","v":"Donated Labor"},{"$f":"+C115+F115","v":358},"E",5,1,1,null,"Project Description",{"$f":"+J115+C116-C115","v":425},5]
["Import (Data 2018)",{"$f":"+B116","v":"Donated Labor"},{"$f":"+C116+F116","v":359},"E",5,1,1,null,"Project Description",{"$f":"+J116+C117-C116","v":426},5]
[{"$f":"+A115","v":"Import (Data 2018)"},{"$f":"B115&\" Comment\"","v":"Donated Labor Comment"},{"$f":"+C115+4","v":361},"B",2,1,1,null,{"$f":"+I115","v":"Project Description"},{"$f":"+J115+4","v":428},2]
[{"$f":"+A118","v":"Import (Data 2018)"},"Donated Matls",{"$f":"+C115+7","v":364},"E",5,1,1,null,{"$f":"+I118","v":"Project Description"},{"$f":"+J115+7","v":431},5]
[{"$f":"+A119","v":"Import (Data 2018)"},{"$f":"+B119","v":"Donated Matls"},{"$f":"+C119+F119","v":365},"E",5,1,1,null,{"$f":"+I119","v":"Project Description"},{"$f":"+J119+C120-C119","v":432},5]
[{"$f":"+A120","v":"Import (Data 2018)"},{"$f":"+B120","v":"Donated Matls"},{"$f":"+C120+F120","v":366},"E",5,1,1,null,{"$f":"+I120","v":"Project Description"},{"$f":"+J120+C121-C120","v":433},5]
[{"$f":"+A119","v":"Import (Data 2018)"},{"$f":"B119&\" Comment\"","v":"Donated Matls Comment"},{"$f":"+C119+4","v":368},"B",2,1,1,null,{"$f":"+I119","v":"Project Description"},{"$f":"+J118+7","v":435},2]
[{"$f":"+A122","v":"Import (Data 2018)"},"Donated Land",{"$f":"+C119+7","v":371},"E",5,1,1,null,{"$f":"+I122","v":"Project Description"},{"$f":"+J119+7","v":438},5]
[{"$f":"+A123","v":"Import (Data 2018)"},{"$f":"+B123","v":"Donated Land"},{"$f":"+C123+F123","v":372},"E",5,1,1,null,{"$f":"+I123","v":"Project Description"},{"$f":"+J123+C124-C123","v":439},5]
[{"$f":"+A124","v":"Import (Data 2018)"},{"$f":"+B124","v":"Donated Land"},{"$f":"+C124+F124","v":373},"E",5,1,1,null,{"$f":"+I124","v":"Project Description"},{"$f":"+J124+C125-C124","v":440},5]
[{"$f":"+A123","v":"Import (Data 2018)"},{"$f":"B123&\" Comment\"","v":"Donated Land Comment"},{"$f":"+C123+4","v":375},"B",2,1,1,null,{"$f":"+I123","v":"Project Description"},{"$f":"+J122+7","v":442},2]
[{"$f":"+A126","v":"Import (Data 2018)"},"Other Perm #1",{"$f":"+C123+7","v":378},"E",5,1,1,null,{"$f":"+I126","v":"Project Description"},{"$f":"+J123+7","v":445},5]
["Import (Data 2018)","Other Perm #1",{"$f":"+C127+F127","v":379},"E",5,1,1,null,"Project Description",{"$f":"+J127+C128-C127","v":446},5]
["Import (Data 2018)","Other Perm #1",380,"E",5,1,1,null,"Project Description",447,5]
["Import (Data 2018)","Other Perm #1",381,"E",5,1,1,null,"Project Description",448,5]
["Import (Data 2018)","Other Perm #1",382,"E",5,1,1,null,"Project Description",449,5]
["Import (Data 2018)","Other Perm #1",383,"E",5,1,1,null,"Project Description",450,5]
["Import (Data 2018)","Other Perm #1",384,"E",5,1,1,null,"Project Description",451,5]
["Import (Data 2018)","Other Perm #1",385,"E",5,1,1,null,"Project Description",452,5]
["Import (Data 2018)","Other Perm #1",386,"E",5,3,1,null,"Project Description",453,5]
[{"$f":"+A127","v":"Import (Data 2018)"},{"$f":"B127&\" Comment\"","v":"Other Perm #1 Comment"},{"$f":"+C127+15","v":393},"B",2,1,1,null,{"$f":"+I127","v":"Project Description"},{"$f":"+J127+15","v":460},2]
[{"$f":"+A136","v":"Import (Data 2018)"},"Other Perm #2",{"$f":"+C127+18","v":396},"E",5,1,1,null,{"$f":"+I136","v":"Project Description"},{"$f":"+J127+18","v":463},5]
["Import (Data 2018)","Other Perm #2",{"$f":"+C137+F137","v":397},"E",5,1,1,null,"Project Description",{"$f":"+J137+C138-C137","v":464},5]
["Import (Data 2018)","Other Perm #2",398,"E",5,1,1,null,"Project Description",465,{"$f":"+E139","v":5}]
["Import (Data 2018)","Other Perm #2",399,"E",5,1,1,null,"Project Description",466,5]
["Import (Data 2018)","Other Perm #2",400,"E",5,1,1,null,"Project Description",467,5]
["Import (Data 2018)","Other Perm #2",401,"E",5,1,1,null,"Project Description",468,5]
["Import (Data 2018)","Other Perm #2",402,"E",5,1,1,null,"Project Description",469,5]
["Import (Data 2018)","Other Perm #2",403,"E",5,1,1,null,"Project Description",470,5]
["Import (Data 2018)","Other Perm #2",404,"E",5,3,1,null,"Project Description",471,5]
[{"$f":"+A137","v":"Import (Data 2018)"},{"$f":"B137&\" Comment\"","v":"Other Perm #2 Comment"},{"$f":"+C137+15","v":411},"B",2,1,1,null,{"$f":"+I137","v":"Project Description"},{"$f":"+J136+18","v":478},2]
[{"$f":"+A146","v":"Import (Data 2018)"},"Other Perm #3",{"$f":"+C137+18","v":414},"E",5,1,1,null,{"$f":"+I146","v":"Project Description"},{"$f":"+J137+18","v":481},5]
["Import (Data 2018)","Other Perm #3",{"$f":"+C147+F147","v":415},"E",5,1,1,null,"Project Description",{"$f":"+J147+C148-C147","v":482},5]
["Import (Data 2018)","Other Perm #3",416,"E",5,1,1,null,"Project Description",483,5]
["Import (Data 2018)","Other Perm #3",417,"E",{"$f":"FIND(D150,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":5},1,1,null,"Project Description",484,5]
["Import (Data 2018)","Other Perm #3",418,"E",5,1,1,null,"Project Description",485,5]
["Import (Data 2018)","Other Perm #3",419,"E",5,1,1,null,"Project Description",486,5]
["Import (Data 2018)","Other Perm #3",420,"E",5,1,1,null,"Project Description",487,5]
["Import (Data 2018)","Other Perm #3",421,"E",5,1,1,null,"Project Description",488,5]
["Import (Data 2018)","Other Perm #3",422,"E",5,3,1,null,"Project Description",489,5]
[{"$f":"+A147","v":"Import (Data 2018)"},{"$f":"B147&\" Comment\"","v":"Other Perm #3 Comment"},{"$f":"+C147+15","v":429},"B",2,1,1,null,{"$f":"+I147","v":"Project Description"},{"$f":"+J146+18","v":496},2]
[{"$f":"+A156","v":"Import (Data 2018)"},"Sources Comment",{"$f":"ROW('Import (Data 2018)'!A456)","v":456},"B",2,1,1,null,{"$f":"+I156","v":"Project Description"},{"$f":"ROW('Project Description'!A523)","v":523},2]
["Import (Data 2018)","Self-Owned Equipment",{"$f":"ROW('Import (Data 2018)'!A460)","v":460},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A527)","v":527},8]
["Import (Data 2018)","Self-Owned Equipment",{"$f":"+C158+5","v":465},"H",8,1,1,null,"Project Description",{"$f":"+J158+5","v":532},8]
["Import (Data 2018)","Self-Owned Equipment",{"$f":"+C159+2","v":467},"H",8,1,1,null,"Project Description",{"$f":"+J159+2","v":534},8]
["Import (Data 2018)","Self-Owned Equipment",{"$f":"+C160+2","v":469},"B",2,1,1,null,"Project Description",{"$f":"+J160+2","v":536},2]
["Import (Data 2018)","3 Largest Subs",{"$f":"ROW('Import (Data 2018)'!A473)","v":473},"B",2,3,1,null,"Project Description",{"$f":"+J161+4","v":540},2]
["Import (Data 2018)","3 Largest Subs",{"$f":"+C162","v":473},"H",8,3,1,null,"Project Description",{"$f":"+J162","v":540},8]
["Import (Data 2018)","IOI Project Costs",{"$f":"ROW('Import (Data 2018)'!A477)","v":477},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$547)","v":547},8]
["Import (Data 2018)","IOI Project Costs",{"$f":"+C164+3","v":480},"B",2,6,1,null,"Project Description",{"$f":"+J164+3","v":550},2]
["Import (Data 2018)","IOI Project Costs",{"$f":"+C165","v":480},"H",8,6,1,null,"Project Description",{"$f":"+J165","v":550},8]
["Import (Data 2018)","IOI Project Costs",{"$f":"+C166+9","v":489},"B",2,1,1,null,"Project Description",{"$f":"+J166+9","v":559},2]
["Import (Data 2018)","Extraordinary Site Costs",{"$f":"+C167+4","v":493},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A562)","v":562},8]
[{"$f":"+A168","v":"Import (Data 2018)"},"Community Facilities",{"$f":"ROW('Import (Data 2018)'!A496)","v":496},"H",8,1,1,null,{"$f":"+I168","v":"Project Description"},{"$f":"ROW('Project Description'!A566)","v":566},8]
["Import (Data 2018)","Community Facilities",{"$f":"+C169+3","v":499},"B",2,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A571)","v":571},2]
["Import (Data 2018)","Community Svc Fac",{"$f":"ROW('Import (Data 2018)'!A505)","v":505},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A573)","v":573},8]
["Import (Data 2018)","Community Svc Fac",{"$f":"+C171+2","v":507},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A575)","v":575},8]
["Import (Data 2018)","Community Svc Fac",{"$f":"+C172+2","v":509},"B",2,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A579)","v":579},2]
["Import (Data 2018)","Bldg Configuration",{"$f":"ROW('Import (Data 2018)'!$A$517)","v":517},"H",8,2,1,null,"Project Description",{"$f":"ROW('Project Description'!A590)","v":590},8,null,"Note -- 100% AMI is not contained in 2018 AMECs"]
["Import (Data 2018)","Amenities",{"$f":"ROW('Import (Data 2018)'!A595)","v":595},"H",8,7,1,null,{"$f":"+I174","v":"Project Description"},{"$f":"ROW('Project Description'!A718)","v":718},8]
["Import (Data 2018)","Heating System",{"$f":"+C175+9","v":604},"H",8,2,1,null,"Project Description",{"$f":"ROW('Project Description'!A727)","v":727},8]
["Import (Data 2018)","Utilities",{"$f":"+C176+6","v":610},"D",4,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A735)","v":735},4]
["Import (Data 2018)","Utilities",{"$f":"+C177","v":610},"H",8,8,1,null,"Project Description",{"$f":"+J177","v":735},8]
["Import (Data 2018)","Utilities",{"$f":"+C178+2","v":612},"D",4,1,1,null,"Project Description",{"$f":"+J178+2","v":737},4]
["Import (Data 2018)","Utility Allowances",{"$f":"+C179+9","v":621},"H",8,5,1,null,"Project Description",{"$f":"ROW('Project Description'!A748)","v":748},8]
["Import (Data 2018)","Sqft (commercial)",{"$f":"ROW('Import (Data 2018)'!$A$667)","v":667},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$611)","v":611},8]
["Import (Data 2018)","Sqft (common areas)",{"$f":"+C181+1","v":668},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$630)","v":630},8]
["Import (Data 2018)","Sqft (Comm. Svc. Facility)",{"$f":"+C182+1","v":669},"H",8,1,1,null,"Project Description",{"$f":"+J182+1","v":631},8]
["Import (Data 2018)","Special Needs Hholds",{"$f":"ROW('Import (Data 2018)'!A677)","v":677},"H",8,1,1,null,{"$f":"+I181","v":"Project Description"},{"$f":"ROW('Project Description'!A791)","v":791},8]
["Import (Data 2018)","Special Needs Hholds",{"$f":"+C184+5","v":682},"F",6,4,1,null,"Project Description",{"$f":"+J184+5","v":796},6]
["Import (Data 2018)","Special Needs Hholds",{"$f":"+C185","v":682},"H",8,4,1,null,"Project Description",{"$f":"+J185","v":796},8]
["Import (Data 2018)","Special Needs Hholds",{"$f":"+C186+7","v":689},"H",8,1,1,null,"Project Description",{"$f":"+J186+7","v":803},8]
["Import (Data 2018)","Priority Dev Areas etc.",{"$f":"+C187+4","v":693},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A807)","v":807},8]
["Import (Data 2018)","Priority Dev Areas etc.",{"$f":"+C188+4","v":697},"H",8,1,1,null,"Project Description",{"$f":"+J188+4","v":811},8]
["Import (Data 2018)","Priority Dev Areas etc.",{"$f":"+C189+2","v":699},"H",8,1,1,null,"Project Description",{"$f":"+J189+2","v":813},8]
["Import (Data 2018)","Priority Dev Areas etc.",{"$f":"+C190+2","v":701},"H",8,1,1,null,"Project Description",{"$f":"+J190+2","v":815},8]
["Import (Data 2018)","Priority Dev Areas etc.",{"$f":"+C191+4","v":705},"H",8,1,1,null,"Project Description",{"$f":"+J191+3","v":818},8]
["Import (Data 2018)","Positive Location Features",{"$f":"+C192+5","v":710},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A823)","v":823},8]
["Import (Data 2018)","Positive Location Features",{"$f":"+C193+1","v":711},"H",{"$f":"FIND(D194,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},4,1,null,"Project Description",{"$f":"+J193+2","v":825},{"$f":"+E194","v":8}]
["Import (Data 2018)","Positive Location Features",{"$f":"+C194+5","v":716},"H",{"$f":"FIND(D195,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},5,1,null,"Project Description",{"$f":"+J194+5","v":830},{"$f":"+E195","v":8}]
["Import (Data 2018)","Positive Location Features",{"$f":"+C195+7","v":723},"H",{"$f":"FIND(D196,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,"Project Description",{"$f":"+J195+7","v":837},{"$f":"+E196","v":8}]
["Import (Data 2018)","Positive Location Features",{"$f":"+C196+1","v":724},"H",{"$f":"FIND(D197,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,"Project Description",{"$f":"+J196-2","v":835},{"$f":"+E197","v":8}]
[{"$f":"+A193","v":"Import (Data 2018)"},"Small town / city?",{"$f":"+C193+18","v":728},"H",{"$f":"FIND(D198,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,{"$f":"+I193","v":"Project Description"},{"$f":"ROW('Project Description'!$A$132)","v":132},{"$f":"+E198","v":8}]
[{"$f":"+A198","v":"Import (Data 2018)"},"Negative Locn Features",{"$f":"+C198+3","v":731},"H",8,1,1,null,{"$f":"+I198","v":"Project Description"},{"$f":"ROW('Project Description'!$H$844)","v":844},8]
["Import (Data 2018)","Negative Locn Features",{"$f":"+C199+1","v":732},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$852)","v":852},8]
["Import (Data 2018)","Negative Locn Features",733,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$850)","v":850},8]
["Import (Data 2018)","Negative Locn Features",734,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$846)","v":846},8]
["Import (Data 2018)","Negative Locn Features",735,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$853)","v":853},8]
["Import (Data 2018)","Negative Locn Features",736,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$849)","v":849},8]
["Import (Data 2018)","Negative Locn Features",737,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$845)","v":845},8]
["Import (Data 2018)","Negative Locn Features",738,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$848)","v":848},8]
["Import (Data 2018)","Negative Locn Features",739,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$851)","v":851},8]
["Import (Data 2018)","Negative Locn Features",740,"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$H$847)","v":847},8]
[{"$f":"+A199","v":"Import (Data 2018)"},"Green Building",{"$f":"+C199+13","v":744},"H",8,1,1,null,{"$f":"+I199","v":"Project Description"},{"$f":"ROW('Project Description'!A859)","v":859},8]
["Import (Data 2018)","Community Facilities",{"$f":"+C209+2","v":746},"H",8,1,1,null,"Project Description",{"$f":"+J209+3","v":862},8]
["Import (Data 2018)","WD, DW",{"$f":"+C210+2","v":748},"H",8,2,1,null,"Project Description",{"$f":"+J210+2","v":864},8]
["Import (Data 2018)","Covered Parking",{"$f":"+C211+2","v":750},"H",{"$f":"FIND(D212,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$877)","v":877},{"$f":"+E212","v":8}]
[{"$f":"+A211","v":"Import (Data 2018)"},"Playground",{"$f":"+C211+5","v":753},"H",8,1,1,null,{"$f":"+I211","v":"Project Description"},{"$f":"ROW('Project Description'!$A$871)","v":871},8]
[{"$f":"+A212","v":"Import (Data 2018)"},"Basketball",{"$f":"+C213+1","v":754},"H",{"$f":"FIND(D214,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,{"$f":"+I212","v":"Project Description"},{"$f":"ROW('Project Description'!$A$872)","v":872},{"$f":"+E214","v":8}]
[{"$f":"+A214","v":"Import (Data 2018)"},"Computer Center",755,"H",{"$f":"FIND(D215,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,{"$f":"+I214","v":"Project Description"},{"$f":"ROW('Project Description'!$A$873)","v":873},{"$f":"+E215","v":8}]
[{"$f":"+A215","v":"Import (Data 2018)"},"Exercise",756,"H",8,1,1,null,{"$f":"+I215","v":"Project Description"},{"$f":"ROW('Project Description'!$A$874)","v":874},8]
[{"$f":"+A215","v":"Import (Data 2018)"},"Picnic",757,"H",8,1,1,null,{"$f":"+I215","v":"Project Description"},{"$f":"ROW('Project Description'!$A$875)","v":875},8]
[{"$f":"+A216","v":"Import (Data 2018)"},"Walking trail",758,"H",8,1,1,null,{"$f":"+I216","v":"Project Description"},{"$f":"ROW('Project Description'!$A$876)","v":876},8]
[{"$f":"+A217","v":"Import (Data 2018)"},"Community garden",759,"H",8,1,1,null,{"$f":"+I217","v":"Project Description"},{"$f":"ROW('Project Description'!$A$878)","v":878},8]
[{"$f":"+A213","v":"Import (Data 2018)"},"Accessible Units",{"$f":"+C213+13","v":766},"H",8,1,1,null,{"$f":"+I213","v":"Project Description"},{"$f":"+J213+13","v":884},8]
["Import (Data 2018)","Accessible Units",{"$f":"+C220+3","v":769},"H",8,1,1,null,"Project Description",{"$f":"+J220+3","v":887},{"$f":"+E221","v":8}]
["Import (Data 2018)","On Site Security",{"$f":"+C221+3","v":772},"H",8,1,1,null,"Project Description",{"$f":"+J221+3","v":890},8]
["Import (Data 2018)","On Site Security",{"$f":"+C222+3","v":775},"H",8,3,1,null,"Project Description",{"$f":"+J222+3","v":893},8]
["Import (Data 2018)","On Site Security",{"$f":"+C223+6","v":781},"B",2,1,1,null,"Project Description",{"$f":"+J223+6","v":899},2]
["Import (Data 2018)","Trending Rates",{"$f":"+C224+4","v":785},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!A903)","v":903},8]
["Import (Data 2018)","Trending Rates",{"$f":"+C225+5","v":790},"H",8,1,1,null,"Project Description",{"$f":"+J225+5","v":908},8]
["Import (Data 2018)","Trending Rates",{"$f":"+C226+1","v":791},"H",8,1,1,null,"Project Description",{"$f":"+J226+2","v":910},8]
["Import (Data 2018)","Trending Rates",{"$f":"+C227+1","v":792},"H",8,1,1,null,"Project Description",{"$f":"+J227+2","v":912},8]
["Import (Data 2018)","Trending Rates",{"$f":"+C228+1","v":793},"H",8,1,1,null,"Project Description",{"$f":"+J228+2","v":914},8]
["Import (Data 2018)","Trending Rates",{"$f":"+C229+3","v":796},"H",8,1,1,null,"Project Description",{"$f":"+J229+4","v":918},8]
["Import (Data 2018)","Trending Rates",{"$f":"+C230+6","v":802},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$936)","v":936},8]
["Import (Data 2018)","Unit Mix and Rents",{"$f":"ROW('Import (Data 2018)'!A869)","v":869},"B",2,25,11,null,"Unit Mix and Rents",{"$f":"ROW('Unit Mix and Rents'!$A$10)","v":10},2]
["Import (Data 2018)","Acquisition Costs",{"$f":"ROW('Import (Data 2018)'!A900)","v":900},"H",8,4,1,null,"Development Costs",{"$f":"ROW('Development Costs'!$A$13)","v":13},3]
["Import (Data 2018)","Building Costs",{"$f":"+C233+F233+2","v":906},"H",{"$f":"FIND(D234,\"ABCDEFGHIJKLMNOPQRSTUVWXYZ\")","v":8},1,1,null,{"$f":"+I233","v":"Development Costs"},{"$f":"+J233+C234-C233","v":19},3]
["Import (Data 2018)","Building Costs",{"$f":"+C234+3","v":909},"H",8,3,1,null,"Development Costs",{"$f":"ROW('Development Costs'!$A$23)","v":23},3]
["Import (Data 2018)","Site Work",{"$f":"+C235+6","v":915},"H",8,6,1,null,"Development Costs",{"$f":"+J235+6","v":29},3]
["Import (Data 2018)","Contractor Fees",{"$f":"+C236+10","v":925},"H",8,2,1,null,"Development Costs",{"$f":"+J236+C237-C236","v":39},3]
["Import (Data 2018)","Contractor Fees",{"$f":"+C237+3","v":928},"H",8,2,1,null,"Development Costs",42,3]
["Import (Data 2018)","Const Mgr Fee",{"$f":"+C238+2","v":930},"H",8,1,1,null,"Project Description",{"$f":"ROW('Project Description'!$A$545)","v":545},{"$f":"+E239","v":8}]
["Import (Data 2018)","Other Const Costs",{"$f":"+C239+1","v":931},"H",8,3,1,null,{"$f":"+I238","v":"Development Costs"},{"$f":"ROW('Development Costs'!$A$45)","v":45},3]
[{"$f":"+A240","v":"Import (Data 2018)"},"Other Hard Costs",{"$f":"+C240+5","v":936},"H",8,3,1,null,{"$f":"+I240","v":"Development Costs"},{"$f":"ROW('Development Costs'!$A$48)","v":48},3]
[{"$f":"+A241","v":"Import (Data 2018)"},{"$f":"+B241","v":"Other Hard Costs"},{"$f":"+C241","v":936},"B",2,3,1,null,"Development Costs",48,{"$f":"+E242","v":2}]
[{"$f":"+A241","v":"Import (Data 2018)"},"Const. Contingency",{"$f":"+C241+5","v":941},"H",8,1,1,null,{"$f":"+I241","v":"Development Costs"},{"$f":"ROW('Development Costs'!$A$60)","v":60},3]
[{"$f":"+A243","v":"Import (Data 2018)"},"Const. Interim Costs",{"$f":"+C243+3","v":944},"H",8,12,1,null,{"$f":"+I243","v":"Development Costs"},{"$f":"ROW('Development Costs'!$A$64)","v":64},3]
["Import (Data 2018)","Perm. Financing Costs",{"$f":"+C244+14","v":958},"H",8,7,1,null,"Development Costs",{"$f":"+J244+C245-C244","v":78},3]
["Import (Data 2018)","LHC Risk-Share Fees",{"$f":"+C245+9","v":967},"H",8,4,1,null,"Development Costs",87,3]
["Import (Data 2018)","Professional Fees",{"$f":"+C246+6","v":973},"H",8,3,1,null,"Development Costs",93,3]
["Import (Data 2018)","Reserves",{"$f":"+C247+5","v":978},"H",8,7,1,null,"Development Costs",98,3]
["Import (Data 2018)","Reserves",{"$f":"+C248+4","v":982},"B",2,3,1,null,"Development Costs",102,2]
["Import (Data 2018)","Syndication Costs",{"$f":"+C249+5","v":987},"H",8,3,1,null,"Development Costs",107,3]
["Import (Data 2018)","Other Soft Costs",{"$f":"+C250+6","v":993},"H",8,20,1,null,"Development Costs",{"$f":"+J250+5","v":112},3]
["Import (Data 2018)","Other Soft Costs",{"$f":"ROW('Import (Data 2018)'!A1010)","v":1010},"B",2,3,1,null,"Development Costs",129,{"$f":"+E252","v":2}]
[{"$f":"+A251","v":"Import (Data 2018)"},"Developer's Fee",{"$f":"+C251+22","v":1015},"H",8,5,1,null,{"$f":"+I251","v":"Development Costs"},{"$f":"+J251+C253-C251","v":134},3]
[{"$f":"+A252","v":"Import (Data 2018)"},"Basis Calculation",{"$f":"ROW('Import (Data 2018)'!$A$1028)","v":1028},"F",6,1,8,null,"Basis Calculation",{"$f":"ROW('Basis Calculation'!$A$11)","v":11},4]
[{"$f":"+A254","v":"Import (Data 2018)"},"Basis Calculation",{"$f":"+C254+2","v":1030},"F",6,2,8,null,{"$f":"+I254","v":"Basis Calculation"},{"$f":"+J254+C255-C254","v":13},{"$f":"+K254","v":4}]
["Import (Data 2018)","Basis Calculation",{"$f":"+C255+4","v":1034},"F",6,2,8,null,{"$f":"+I255","v":"Basis Calculation"},{"$f":"+J255+C256-C255","v":17},{"$f":"+K255","v":4}]
["Import (Data 2018)","Basis Calculation",{"$f":"+C256+4","v":1038},"F",6,2,8,null,{"$f":"+I256","v":"Basis Calculation"},{"$f":"+J256+C257-C256","v":21},{"$f":"+K256","v":4}]
["Import (Data 2018)","Revenues",{"$f":"ROW('Import (Data 2018)'!A1046)","v":1046},"H",8,5,1,null,"Revenues and Expenses",{"$f":"ROW('Revenues and Expenses'!A11)","v":11},3]
["Import (Data 2018)","Revenues",{"$f":"+C258+6","v":1052},"H",8,3,1,null,{"$f":"+I258","v":"Revenues and Expenses"},{"$f":"+J258+C259-C258","v":17},3]
["Import (Data 2018)","Revenues",{"$f":"+C259","v":1052},"B",2,3,1,null,"Revenues and Expenses",{"$f":"+J259+C260-C259","v":17},{"$f":"+E260","v":2}]
["Import (Data 2018)","Revenues",{"$f":"+C260+4","v":1056},"H",8,3,1,null,"Revenues and Expenses",{"$f":"+J260+C261-C260","v":21},3]
["Import (Data 2018)","Revenues",{"$f":"+C261","v":1056},{"$f":"+D260","v":"B"},2,3,1,null,"Revenues and Expenses",{"$f":"+J261+C262-C261","v":21},{"$f":"+E262","v":2}]
["Import (Data 2018)","Admin. Expenses",{"$f":"+C262+7","v":1063},"H",8,5,1,null,"Revenues and Expenses",{"$f":"ROW('Revenues and Expenses'!A32)","v":32},3]
["Import (Data 2018)",{"$f":"+B263","v":"Admin. Expenses"},{"$f":"+C263+6","v":1069},"H",8,13,1,null,"Revenues and Expenses",{"$f":"ROW('Revenues and Expenses'!A$38)","v":38},3]
[{"$f":"+A263","v":"Import (Data 2018)"},"Admin. Expenses",{"$f":"+C263+15","v":1078},"B",2,3,1,null,{"$f":"+I263","v":"Revenues and Expenses"},{"$f":"ROW('Revenues and Expenses'!A$48)","v":48},{"$f":"+E265","v":2}]
[{"$f":"+A265","v":"Import (Data 2018)"},"Oper. Expenses",{"$f":"+C265+5","v":1083},"H",8,10,1,null,{"$f":"+I265","v":"Revenues and Expenses"},{"$f":"ROW('Revenues and Expenses'!A$53)","v":53},3]
["Import (Data 2018)","Oper. Expenses",{"$f":"+C266+7","v":1090},"B",2,3,1,null,"Revenues and Expenses",{"$f":"+J266+C267-C266","v":60},{"$f":"+E267","v":2}]
["Import (Data 2018)","Utilities Expense",{"$f":"+C267+5","v":1095},"H",8,7,1,null,"Revenues and Expenses",65,3]
["Import (Data 2018)","Utilities Expense",{"$f":"+C268+4","v":1099},"B",2,3,1,null,"Revenues and Expenses",69,{"$f":"+E269","v":2}]
["Import (Data 2018)","Tax / Ins. Expense",{"$f":"+C269+5","v":1104},"H",8,8,1,null,"Revenues and Expenses",74,3]
["Import (Data 2018)","Tax / Ins. Expense",{"$f":"+C270+5","v":1109},"B",2,3,1,null,"Revenues and Expenses",79,{"$f":"+E271","v":2}]
["Import (Data 2018)","Syndicator",{"$f":"+C271+10","v":1119},"D",4,3,1,null,"Syndication",{"$f":"ROW(Syndication!$A$12)","v":12},{"$f":"+E272+1","v":5}]
["Import (Data 2018)","Synd. % Interest",{"$f":"+C272+4","v":1123},"I",9,1,1,null,{"$f":"+I272","v":"Syndication"},{"$f":"+J272+7","v":19},{"$f":"+E273+1","v":10}]
["Import (Data 2018)","Synd. Gross Equity",{"$f":"++C273+2","v":1125},"I",9,1,1,null,{"$f":"+I273","v":"Syndication"},{"$f":"+J273+7","v":26},{"$f":"+E274+1","v":10}]
["Import (Data 2018)","Synd. Installments",{"$f":"+C273+8","v":1131},"C",3,15,2,null,{"$f":"+I273","v":"Syndication"},{"$f":"+J273+28","v":47},{"$f":"+E275","v":3}]
["Import (Data 2018)","Synd. Installments",{"$f":"+C275","v":1131},"H",8,15,1,null,{"$f":"+I275","v":"Syndication"},{"$f":"+J275","v":47},8]
["Import (Data 2018)","Synd. Installments",{"$f":"+C276","v":1131},"J",10,15,1,null,{"$f":"+I276","v":"Syndication"},{"$f":"+J276","v":47},10]
[{"$f":"+A276","v":"Import (Data 2018)"},"Syndicator's Expenses",{"$f":"+C279","v":1153},"G",7,10,1,null,{"$f":"+I276","v":"Syndication"},{"$f":"+J279","v":107},7]
[{"$f":"+A278","v":"Import (Data 2018)"},"Syndicator's Expenses",{"$f":"+C277+22","v":1153},"J",10,10,1,null,{"$f":"+I277","v":"Syndication"},{"$f":"+J277+60","v":107},10]
[{"$f":"+A279","v":"Import (Data 2018)"},"Syndicator's Expenses",{"$f":"+C278+5","v":1158},"D",4,5,1,null,{"$f":"+I275","v":"Syndication"},{"$f":"+J279+5","v":112},4]
[{"$f":"+A280","v":"Import (Data 2018)"},"Taxpayer's Expenses",{"$f":"+C278+17","v":1170},{"$f":"+D278","v":"G"},7,{"$f":"+F278","v":10},1,null,{"$f":"+I276","v":"Syndication"},{"$f":"+J278+18","v":125},{"$f":"+K278","v":7}]
[{"$f":"+A281","v":"Import (Data 2018)"},{"$f":"+B281","v":"Taxpayer's Expenses"},{"$f":"+C279+17","v":1170},{"$f":"+D279","v":"J"},10,10,1,null,{"$f":"+I277","v":"Syndication"},{"$f":"+J279+18","v":125},{"$f":"+K279","v":10}]
[{"$f":"+A282","v":"Import (Data 2018)"},{"$f":"+B282","v":"Taxpayer's Expenses"},{"$f":"+C280+18","v":1176},"D",4,5,1,null,{"$f":"+I278","v":"Syndication"},{"$f":"+J280+18","v":130},{"$f":"+K280","v":4}]
["STOP HERE"]

{"sheet":"Revision Log","index":4,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[]
[{"$f":"\"Revision Log -- This is Version \"&D5","v":"Revision Log -- This is Version 16"},null,null,{"$f":"MAX(A8:A111)","v":16}]
[]
["Version"]
[]
[0,"Converted from v32.  Changed title to include 'BETA'.\nIn Section 26, added guidance about ADRR trending.\nIn Section 16.07, if a non-zero Deferred Developer Fee is entered, a Checklist information request is triggered, to demonstrate reasonable repayability within 15 years.  Removed the Development Costs entry (Section 36.02) for DDF not repaid in 15 years.\nAdded a new 18.03 Construction Manager's Fee, with explanation.\nRevised 18.04 to clarify that GR/BO/BP are to be listed as related party costs if the GC is IOI.\nAdded a new Section 27 for Reserve funding, with additional questions about non-LHC requirements.\nIn Section 40, added an explanation that each profit / fee amount must fall below the applicable limit, for purposes of the application.\nAdded a new Appendix 52.31 inquiring about scope of rehab."]
[{"$f":"+A9+1","v":1},"Strong password protection."]
[2,"Instructions 1.08, 1.09, 1.10, 3.03 -- suggestions from F&J\nStaff unit instructions -- suggestion from F&J\n2019 QAP Pool structure.  First round of changes for 2019 Draft QAP."]
[3,"LINKED To v6 of the UW Model\nRemaining changes for 2019 Draft QAP (March 25 version).\nParish demographic data for 2019 Draft QAP."]
[4,"LINKED To v6 of the UW Model\nParish database updates: 2019 AMIs, 2019 FMRs, 2019 HOME rents.\nChanges in June 5 version of QAP (versus March 25 version), excluding Selection Criteria changes.\nAdd capability for boost in 4% projects.  Add capability for boost to Acquisition Basis (pending clarification from LHC).\nRemoved Entitlement Areas item (no NHTF funds in the 2019 QAP).\nWhere appropriate, bypass questions that are 9% only or that are specific to Other LHC Resources."]
[5,"LINKED To v6 of the UW Model\nSelection Criteria changes in June 5 version of 2019 QAP.\nAdded information message warning applicants who select non-zero boost for Acquisition Basis."]
[6,"LINKED To v6 of the UW Model\nEliminated the 2017 Import capability.  Updated the 2018 import settings.\nUpdated the QAP Reference worksheet."]
[{"$f":"+A15+1","v":7},"LINKED To v6 of the UW Model\nProgramming assumptions in areas where QAP is unclear.\nRobin's testing comments.\nAnker's comments on eligible basis and Applicable Fraction."]
[8,"LINKED To v6 of the UW Model\nAdded developer self-score columns to Selection Criteria worksheet, with logic to flag self-scores that differ from the calculated scores, and with logic to identify self-scores that exceed QAP limits.\n"]
[9,"LINKED To v6 of the UW Model\nRe-converted to BLANK data status.\n"]
[10,"Revisions to link Reserve Adequacy to input cells, rather than hidden rows 34:35"]
[11,"LINKED To v7 of the UW Model\nRemoved the former 34 point limit in Selection Criteria Section I.\nRemoved the former requirement for at least one point for Security.  Removed the associated Serious Problems flag.\nAdded Section 20.08 for excess costs excludable from the cost limit computation if LHC staff agree.   Added Appendix 52.28 to the Checklist.  Section 40: Subtract excess costs for cost limit computation purposes.  Section 41.05 Subtract excess costs for developer fee base computation purposes."]
[12,"LINKED To v8 of the UW Model\nDebugged the 2018 import capability.\n"]
[13,"LINKED To v9 of the UW Model.\nAnker's comments 2019-07-07 thru 09.\n"]
[14,"LINKED To v10 of the UW Model.\nDebugged the 2018 import routine.\n"]
[15,"Revised formulas to correct programming errors (Anker mid July)"]
[null,"Scoring Criteria D57 changed from \"=IF(M57>=46000,L57,0)\" to \"=IF(M57<=46000,L57,0)\""]
[null,"Scoring Criteria M55 changed from \"=VLOOKUP($O$51,Parishes!$A$9:$AD$73,28,FALSE)\" to \"=VLOOKUP($O$51,Parishes!$A$9:$AD$73,29,FALSE)\""]
[null,"Scoring Criteria M56 changed from \"==VLOOKUP($O$51,Parishes!$A$9:$AD$73,29,FALSE)\" to \"=VLOOKUP($O$51,Parishes!$A$9:$AD$73,28,FALSE)\""]
[null,"Development Costs C316 changed from \"=IF(C315<36,J316,IF(C315<71,K316,L316))\" to \"=IF(OR('Project Description'!H65=\"Yes\",'Project Description'!H68=\"Yes\"),18%,15%)\" This change eliminates the developer fee based on # of units, and replaces it with a 15% developer fee in all situations except one in which there is a NP or CHDO partner, which allows for an 18% developer fee"]
[null,"Project Description ROW 125, added question re: whether project was located in an area which is part of a concerted community revitalization plan (necessary as a component of qualifying for points under I.B."]
[null,"Scoring Criteria D14 changed from \"=IF('Project Description'!H134=\"Yes\",L14,0)\" to \"\n=IF(AND('Project Description'!$H$135=\"Yes\",'Project Description'!$H$123=\"Yes\",'Project Description'!$H$125=\"Yes\"),L16,0)\". Added similar logic to D15 and D16."]
[null,"Project Description L134 changed from \"=+L121+0.01\" to \"=+L129+0.01\""]
[null,"Reviewer Follow Up E16 changed from \"=IF('Project Description'!B528=\"\",\"\",\"Yes\")\" to =IF('Project Description'!H528=\"Yes\",\"Yes\",\"\")"]
[null,"Reviewer Follow Up E17 changed from \"=IF('Project Description'!B548=\"\",\"\",\"Yes\")\" to =IF('Project Description'!H548=\"Yes\",\"Yes\",\"\")"]
[null,"Reviewer Follow Up E26 changed from =IF(OR('Project Description'!B905=\"\",'Project Description'!B905=0),\"\",\"Yes\") to =IF('Project Description'!H904=\"Yes\",\"Yes\",\"\")"]
[null,"Revised formulas to correct programming errors (Charlie July 29)"]
[null,"Controls E157:E158 changed from 2.5 / 5 miles to 5 miles / 10 miles (QAP FAQ #9)"]
[null,"Appendix 36 YES / NO drop-downs corrected"]
[null,"Summary row 15 corrected to pull the self-score not the calculated score."]
[null,"Development Team D38 (sponsor email) unlocked."]
[]
[16,"Revised for 2020 PRIME -- linked to UW Model v11"]
[null,"Added an instruction about the 'links to external sources' message that users will receive when opening the Application."]
[null,"Eliminated former blank PD row 126; PD rows now match v14"]
[null,"Checklist Appendix 43 -- removed incorrect \"Yes\""]
[null,"Checklist Appendix 44 -- corrected the Yes/No formula"]
[null,"PD M117 FFIEC non-metro median income -- updated to 2019 data"]
[null,"Modifications to test adequacy of Surplus Cash to cover deferred developer fee (Proforma, Revenues & Expenses, and Project Description worksheets are affected)"]
[null,"PD 165 (Funding Pool) is pre-loaded as 'New Construction General'"]
[null,"$60M CDBG limit added; $10M CDBG per project limit added"]
[null,"FY 2020 FMRs added to Parishes database"]
[]
[]
[null,"To Do: Reveal all worksheets at start of Import routine, Hide Standard at the end."]
[null,"To Do: password-protect the VBA code (Anthony Allen email March 21)."]
[]
[]
[]
[null,"For Future QAPs: If NHTF funds offered, ask a question about Entitlement Areas."]
[null,"For Future QAPs: What to do about Op-Ex adequacy vs (a) prior audits for acquisition deals and (b) market study expenses"]
[null,"For future QAPs: If offering NHTF / HOME / CDBG, add questions about lien position."]

{"sheet":"Printing Options","index":5,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[7,1,7,4],[41,1,41,4]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[null,{"$f":"COUNTA(B14:B40)","v":27},{"$f":"COUNTA(C14:C40)","v":14},{"$f":"COUNTA(D14:D40)","v":10},{"$f":"COUNTA(E14:E40)","v":3}]
["Printing Options"]
[]
[null,"Using this worksheet, you can create a single PDF file containing the selected worksheets.  The selected worksheets will appear in the order indicated below.  The PDF file will have the filename \"Exported Sheets.pdf\" and will be located in the same folder as this Application tool."]
[]
[]
[null,"Select Printing Option:","Option 3"]
[]
[null,"Worksheets Eligible for Automated Printing Selection","Option 1: Key Documents","Option 2: Key User Entry Sheets","Option 3: Custom Print **"]
[null,"Summary","Summary","Unit Mix and Rents","Development Costs"]
[null,"Selection Criteria","Selection Criteria","Project Description","Proforma"]
[null,"Checklist","Checklist","Development Costs","Summary"]
[null,"Serious Problems","Serious Problems","Basis Calculation"]
[null,"Project Description","Syndication","Revenues and Expenses"]
[null,"Unit Mix and Rents","Taxpayer Certification","Proforma"]
[null,"Development Costs","App 1 Owner Info","Development Team"]
[null,"Basis Calculation","App 2 Site Control","Syndication"]
[null,"Revenues and Expenses","App 34 Debarment","Taxpayer Certification"]
[null,"Proforma","App 35 Matching","Financing Cert"]
[null,"Development Team","LHC-2 CEO Notification"]
[null,"Syndication","LHC-3 Developer Experience"]
[null,"Taxpayer Certification","LHC-4 Management Experience"]
[null,"App 1 Owner Info","Financing Cert"]
[null,"App 2 Site Control"]
[null,"App 3 Ownership History"]
[null,"App 4 Zoning",null,null,null,null,{"$f":"IF(C30=\"\",\"\",\", \"&C30)","v":""}]
[null,"App 11 NP Participation",null,null,null,null,""]
[null,"App 13 NP Counsel Opinion",null,null,null,null,""]
[null,"App 34 Debarment",null,null,null,null,""]
[null,"App 35 Matching",null,null,null,null,""]
[null,"App 36 Environmental",null,null,null,null,""]
[null,"LHC-2 CEO Notification",null,null,null,null,""]
[null,"LHC-3 Developer Experience",null,null,null,null,""]
[null,"LHC-4 Management Experience",null,null,null,null,""]
[null,"Financing Cert",null,null,null,null,""]
[null,"Demand Cert",null,null,null,null,""]
[]
[null,"** Select the desired worksheets, and the desired sequence for printing, from the drop down lists provided in the Option 3 column. "]
[null,"Other less common worksheets (e.g. Other Appendices) can be printed manually if desired."]

{"sheet":"Instructions","index":6,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[]
["2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"]
["Matches the 2019 Final QAP (dated June 19, 2019) -- Plus Fixes for July 2019 Known Issues"]
["Instructions"]
[]
[{"$f":"\"Section \"&$E7","v":"Section 1"},"General Instructions","QAP Reference",null,1]
[{"$f":"+E8","v":1.01},"In the event there is a conflict between this Application and the QAP, the QAP is the governing document.",{"$f":"+'QAP Reference'!$A$6","v":"II.B"},null,{"$f":"+E7+0.01","v":1.01}]
[1.02,"Note -- if your proposed transaction (a) requests bond financing and (b) does not request LIHTCs or Other LHC Resources, you may apply using the Bond Financing Application.",null,null,1.02]
[1.03,"Applicants are advised that 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.",{"$f":"+'QAP Reference'!$A$7","v":"II.E"},null,{"$f":"+E9+0.01","v":1.03}]
[1.04,"Applicants are notified that any and all expenses incurred in the preparation of applications to be submitted during this round are incurred at their own risk and are subject to forfeiture.",{"$f":"+'QAP Reference'!$A$56","v":"V.C.3"},null,1.04]
[1.05,"It is the applicant's responsibility to notify the Corporation, in writing, of any occurrence of a reprocessing change in a Project. A reprocessing change may occur prior to delivery of Form 8609 to a Project; however, Form 8609 will be withheld until the Taxpayer submits a revised application and reprocessing fee. Following receipt of the revised application and reprocessing fee, the Corporation will complete a new legal, feasibility and viability review in order to determine any adjustment of maximum qualified basis and/or the tax credits to be allocated to the Project. Projects subject to reprocessing are at risk of credit loss if such Project fails to satisfy the minimum  score or if other projects on the waiting list which are not reserved credits have higher scores.",{"$f":"+'QAP Reference'!$A$76","v":"VI.C"},null,1.05]
[1.06,"Any Site Change may cancel any reservation, commitment or allocation of tax credits to such Project.",{"$f":"+'QAP Reference'!$A$77","v":"VI.C"},null,1.06]
[1.07,"Applicants are advised that awarded projects are expected to proceed and be completed in accordance with the awarded application, and that the completed project must conform to the awarded application.  See Section VI.D of the QAP.  The Applicant/Developer must notify the Corporation of any changes to the project, including but not limited to, unit mix and development type. It is the Applicant’s responsibility to provide required public notification of any such changes.",{"$f":"+'QAP Reference'!$A$78","v":"VI.C"},null,1.07]
[1.08,"Applications shall be evaluated using the preference and selection criteria as specifically cited in the QAP.  LHC reserves the right not to reserve tax credits to any Applicant for a Project, regardless of the Project’s score, and to recapture tax credits allocated to a project prior to delivery of IRS Form 8609 upon discovery of material misrepresentations or fraudulent statements made by an applicant or upon the occurrence of a material change.  In the event that the final scores of more than one Application are identical, LHC will implement the Tie‐breaking Procedures outlined in the Competitive Evaluation section of the QAP.",{"$f":"+'QAP Reference'!$A$80","v":"VII"},null,1.08]
[]
[{"$f":"\"Section \"&$E17","v":"Section 2"},"Using This Application Tool",null,null,{"$f":"+E7+1","v":2}]
[]
[{"$f":"+E19","v":2.0099999999999998},"Please do not alter the format of this Application: do not add or delete rows, do not add or delete columns, do not add or delete worksheets, do not move any worksheets, and do not re-name any worksheets. Please do not use the 'cut and paste' method anywhere within this Application (you may use the 'copy and paste' method). LHC will be using electronic methods to extract data from this Application for use in LHC's underwriting; if you have modified this Application in any way that interferes with LHC's ability to extract data for underwriting, LHC may reject the Application or, at LHC's discretion, LHC may return the Application for correction.",null,null,{"$f":"+E17+0.01","v":2.0099999999999998}]
[{"$f":"+E20","v":2.0199999999999996},"When opening this Application, you are likely to receive a message 'This workbook contains links to one or more external sources …'.  If you receive this message, select 'Don't Update'; the link is to a file that LHC used during development of the Application tool.",null,null,{"$f":"+E19+0.01","v":2.0199999999999996}]
[{"$f":"+E21","v":2.0299999999999994},"Worksheets that require user entries have tabs with medium blue background at the bottom of the screen.  LHC suggests that you complete these worksheets first, moving from left (Project Description) to right (Taxpayer Certification), before working on other worksheets (such as Appendices) that may be needed for your transaction.",null,null,{"$f":"+E20+0.01","v":2.0299999999999994}]
[{"$f":"+E22","v":2.0399999999999991},"Please limit your entries to cells with light blue background and dark blue bold font as shown below.  If you make entries in any other cells, this may result in LHC's inability to extract data for underwriting, which may result in rejection of your Application.",null,null,{"$f":"+E21+0.01","v":2.0399999999999991}]
[null,"User entry cells look like this"]
[{"$f":"+E24","v":2.0499999999999989},"Many user entry cells require you to select one of a fixed set of choices; this type of user entry cell will have a down arrow immediately to the right of the cell.  Following is an example of this type of user entry cell:",null,null,{"$f":"+E22+0.01","v":2.0499999999999989}]
[null,"Acquisition & Rehab"]
[{"$f":"+E26","v":2.0599999999999987},"Advisory messages appear throughout this Application in dark green font as shown below.",null,null,{"$f":"+E24+0.01","v":2.0599999999999987}]
[null,"Advisory messages look like this"]
[{"$f":"+E28","v":2.0699999999999985},"Any messages that appear in red bold italic font indicate serious problems; any such problems must be corrected or must otherwise be addressed in the application (for example, by a letter requesting a waiver).",null,null,{"$f":"+E26+0.01","v":2.0699999999999985}]
[null,"Serious problem messages look like this"]
[{"$f":"+E30","v":2.0799999999999983},"For narrative comment boxes (that look like the below), you can change the row height to accommodate additional explanation; see the examples below.",null,null,{"$f":"+E28+0.01","v":2.0799999999999983}]
[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."]
[]
[{"$f":"+E35","v":2.0899999999999981},"When there is a need to provide additional explanation beyond what will fit in this Application and its narrative comment boxes, please note that (a) Appendix 52 is one option for this type of additional explanation and that (b) there is a large narrative comment box at the end of the Project Description worksheet; the contents of this comment box will appear on the Summary worksheet.",null,null,{"$f":"+E30+0.01","v":2.0899999999999981}]
[{"$f":"+E36","v":2.0999999999999979},null,null,null,{"$f":"+E35+0.01","v":2.0999999999999979}]
[]
[{"$f":"\"Section \"&$E38","v":"Section 3"},"Project Description Worksheet",null,null,{"$f":"+E17+1","v":3}]
[{"$f":"+E39","v":3.01},"This worksheet contains most of the user entries to describe the Taxpayer / Applicant and the project.",null,null,{"$f":"+E38+0.01","v":3.01}]
[{"$f":"+E40","v":3.0199999999999996},"Where appropriate, column J contains cross-references to the applicable QAP section(s).",null,null,{"$f":"+E39+0.01","v":3.0199999999999996}]
[{"$f":"+E41","v":3.0299999999999994},"Acquisition Housing Credit Rate.  LHC will underwrite at the rate in effect the month prior to the application submission due date, so the credit factor is subject to modification by LHC if the credit rate entered by the applicant is different from the rate in effect the month prior to application submission for 30% value credits. LHC will use a flat 9% rate for new construction and substantial rehabilitation projects without tax-exempt bond financing.",null,null,{"$f":"+E40+0.01","v":3.0299999999999994}]
[]
[{"$f":"\"Section \"&$E43","v":"Section 4"},"Unit Mix and Rents Worksheet",null,null,{"$f":"+E38+1","v":4}]
[{"$f":"+E44","v":4.01},"Please note that each unit must have square footage, and number of bathrooms, at or above the LHC limit (that is, it is not acceptable to average the unit sizes). Accordingly, generally LHC expects you to include a row for each unique combination of: (1) number of bedrooms; (2) number of bathrooms; (3) square footage and (4) configuration / layout (for example, townhouse versus flat). Please also include a separate row for each staff unit. However, if the general approach outlined above would be burdensome, please contact LHC to explore whether there may be an alternative approach that will be workable for you and for LHC.",null,null,{"$f":"+E43+0.01","v":4.01}]
[{"$f":"+E45","v":4.0199999999999996},"The Unit Type column can be used to differentiate similar types of units.  Sample Unit Types might include: \"2BR Flat\", \"2BR Townhouse\", \"3BR LIHTC/HOME\", and \"1BR PSH\".",null,null,{"$f":"+E44+0.01","v":4.0199999999999996}]
[{"$f":"+E46","v":4.0299999999999994},"The Notes column will contain information in green bold font for any unit type that appears to have square footage, number of bathrooms, or rent that does not comply with applicable QAP requirements.",null,null,{"$f":"+E45+0.01","v":4.0299999999999994}]
[{"$f":"+E47","v":4.0399999999999991},{"$f":"\"If there are any unit type 'flags' in the Notes column, the Checklist worksheet will contain a question numbered Appendix \"&Checklist!$E$331&\".\"","v":"If there are any unit type 'flags' in the Notes column, the Checklist worksheet will contain a question numbered Appendix 52.13."},null,null,{"$f":"+E46+0.01","v":4.0399999999999991}]
[]
[{"$f":"\"Section \"&$E49","v":"Section 5"},"Development Costs Worksheet",null,null,{"$f":"+E43+1","v":5}]
[{"$f":"+E50","v":5.01},"If any red bold italicized 'serious problem messages' appear, indicating violations of QAP fee and profit limits, you will need to adjust your development costs accordingly or to submit a waiver request to LHC.  ",null,null,{"$f":"+E49+0.01","v":5.01}]
[{"$f":"+E51","v":5.0199999999999996},"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.  ",null,null,{"$f":"+E50+0.01","v":5.0199999999999996}]
[{"$f":"+E52","v":5.0299999999999994},{"$f":"\"Extraordinary Site Costs (as defined in the QAP), if justified by the applicant and approved by LHC, will be deducted from Total Development Cost (TDC) before computing compliance with the TDC Per Unit Limit. See Section \"&F52&\" of this Application.\"","v":"Extraordinary Site Costs (as defined in the QAP), if justified by the applicant and approved by LHC, will be deducted from Total Development Cost (TDC) before computing compliance with the TDC Per Unit Limit. See Section 40 of this Application."},null,null,{"$f":"+E51+0.01","v":5.0299999999999994},{"$f":"+'Development Costs'!I231","v":40}]
[]
[{"$f":"\"Section \"&$E54","v":"Section 6"},"Basis Calculation Worksheet",null,null,{"$f":"+E49+1","v":6}]
[{"$f":"+E55","v":6.01},"The lines titled 'Per Building Residential Area', 'Sqft of LIHTC Units', and 'Sqft of Total Units' should reflect only the square footage of residential units themselves.  Do not include square footage for staff units, common areas, or Community Service Facilities.",null,null,{"$f":"+E54+0.01","v":6.01}]
[{"$f":"+E56","v":6.02},"If any red bold italicized 'serious problem messages' appear at the bottom of this worksheet, you will need to correct the information in the worksheet. ",null,null,{"$f":"+E55+0.01","v":6.02}]
[]
[{"$f":"\"Section \"&$E58","v":"Section 7"},"Revenues and Expenses Worksheet",null,null,{"$f":"+E54+1","v":7}]
[{"$f":"+E58+0.1","v":7.1},"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).",null,null,{"$f":"+E58+0.01","v":7.01}]
[{"$f":"+A59+0.1","v":7.1999999999999993},null,null,null,{"$f":"+E59+0.01","v":7.02}]
[]
[{"$f":"\"Section \"&$E62","v":"Section 8"},"Other Key Worksheets (Not Requiring User Entries)",null,null,{"$f":"+E58+1","v":8}]
[{"$f":"+E63","v":8.01},"Proforma Worksheet.  This worksheet charts revenue and expenses over time to see how a project performs financially.  This worksheet does not require any user entries, but you should make sure the project has sufficient debt coverage ratios and cash flow throughout whatever compliance period applies to the funding you seek (15 years for tax credits).  LHC requires a DCR of no less than 1.15 through Year 15 (exception: 1.10 DCR for Rural Housing Services (RHS) Rural Development funded properties).  If a LHC funding source, such as HOME, requires a longer compliance period and the DCR is not positive through year 20, an explanation must be provided on the Summary page detailing how the owner will handle the negative cash flow so that the project remains financially viable throughout the compliance period.",null,null,{"$f":"+E62+0.01","v":8.01}]
[8.02,{"$f":"\"Inflation or vacancy factors in the proforma can be modified in Section \"&'Project Description'!$L$901&\" of the Project Description worksheet.  Any departures from the LHC Standard factors must be justified and explained.\"","v":"Inflation or vacancy factors in the proforma can be modified in Section 28 of the Project Description worksheet.  Any departures from the LHC Standard factors must be justified and explained."},null,null,8.02]
[8.0299999999999994,"Selection Criteria Worksheet.  This worksheet shows the point score that your project would earn, if LHC agreed with the information you provided in this Application.",null,null,8.0299999999999994]
[8.0399999999999991,"Summary Worksheet.  This worksheet provides a two page overview of the project. The large comment box at the end comes from near the end of the Project Description worksheet.",null,null,8.0399999999999991]
[8.0499999999999989,"Checklist Worksheet. This worksheet shows the additional information (in addition to this Application) that is needed for the proposed project.  However, applicants must submit all information required under the QAP, whether or not that information is called for in the Checklist worksheet.",null,null,8.0499999999999989]
[8.0599999999999987,"Serious Problems Worksheet.  This worksheet shows each of the red bold italicized 'serious problem' messages in this Application. When you submit this Application, none of these message should remain (except possibly where you are requesting a waiver from LHC).",null,null,8.0599999999999987]
[]
[{"$f":"\"Section \"&$E70","v":"Section 9"},"Other Instructions",null,null,{"$f":"+E62+1","v":9}]
[{"$f":"+E71","v":9.01},"Development Team, Syndication and Taxpayer Certification Worksheets. Each of these worksheets is required  to be completed.",null,null,{"$f":"+E70+0.01","v":9.01}]
[{"$f":"+E72","v":9.02},"Appendices.  Review the QAP, and the Checklist worksheet, to determine which Appendices should be completed and submitted for your proposed project.",null,null,{"$f":"+E71+0.01","v":9.02}]
[{"$f":"+E73","v":9.0299999999999994},"LHC-2 (CEO Notification), LHC-3 (Developer Experience) and LHC-4 (Management Experience) Forms.  These are required for all projects.",null,null,{"$f":"+E72+0.01","v":9.0299999999999994}]
[{"$f":"+E74","v":9.0399999999999991},"Financing Certification.  This worksheet is to be completed, signed and notarized, to memorialize the anticipated sources and uses of funds for the project.",null,null,{"$f":"+E73+0.01","v":9.0399999999999991}]
[{"$f":"+E75","v":9.0499999999999989},"Demand Certification. This worksheet provides the format for a certification that the market study analyst must include in the Market Study report.",null,null,{"$f":"+E74+0.01","v":9.0499999999999989}]
[]
[]
[]
[null,null,null,null,{"$f":"+E70","v":9},"= Last Section of this sheet"]

{"sheet":"Project Description","index":7,"n_rows":1019,"n_cols":20,"rows_kept":1019,"cut":false,"hidden":false,"merged":[[581,1,581,7],[582,1,582,5],[838,7,841,7],[854,1,854,7],[162,12,162,19],[142,1,142,6],[865,1,865,5],[604,12,604,21],[624,1,624,5],[603,12,603,21],[608,1,608,5],[609,1,609,5],[606,12,606,21],[606,1,606,7],[195,1,195,7],[326,4,326,7],[327,4,327,7],[469,4,469,5],[473,4,473,5],[474,4,474,5],[475,4,475,5],[477,1,477,7],[481,4,481,5],[483,4,483,5],[519,1,519,7],[520,1,520,7],[301,4,301,7],[308,4,308,5],[315,4,315,5],[342,4,342,5],[344,1,344,7],[331,4,331,5],[333,4,333,5],[334,4,334,5],[395,1,395,7],[328,4,328,7],[451,4,451,5],[437,4,437,6],[366,4,366,5],[370,4,370,5],[427,1,427,7],[374,4,374,5],[361,1,361,7],[376,4,376,5],[406,4,406,5],[438,4,438,7],[439,4,439,5],[441,1,441,7],[430,4,430,6],[405,4,405,5],[399,4,399,5],[401,1,401,7],[408,1,408,7],[412,4,412,5],[431,4,431,7],[432,4,432,5],[434,1,434,7],[415,1,415,7],[419,4,419,5],[423,4,423,6],[424,4,424,7],[425,4,425,5],[413,4,413,5],[414,1,414,7],[402,1,402,7],[329,4,329,7],[330,4,330,7],[341,4,341,5],[340,4,340,5],[378,1,378,7],[324,4,324,5],[325,4,325,5],[304,4,304,7],[309,4,309,5],[312,4,312,5],[348,4,348,7],[353,4,353,5],[357,4,357,5],[358,4,358,5],[337,4,337,5],[305,4,305,7],[319,1,319,7],[306,4,306,5],[347,4,347,6],[364,4,364,6],[365,4,365,7],[375,4,375,5],[462,4,462,7],[463,4,463,5],[465,4,465,5],[445,4,445,5],[456,4,456,5],[457,4,457,5],[927,1,927,5],[939,1,939,7],[923,1,923,7],[817,1,817,5],[484,4,484,7],[485,4,485,5],[790,1,790,5],[802,1,802,5],[455,4,455,5],[459,1,459,7],[467,4,467,5],[884,1,884,7],[887,1,887,7],[806,1,806,5],[810,1,810,5],[889,1,889,5],[895,1,895,7],[864,1,864,5],[40,4,40,7],[78,4,78,7],[79,4,79,7],[80,4,80,7],[41,4,41,7],[58,1,58,6],[133,1,133,6],[49,4,49,7],[42,4,42,7],[47,1,47,7],[43,4,43,7],[45,4,45,7],[62,1,62,7],[56,1,56,7],[71,4,71,7],[72,4,72,7],[50,4,50,7],[51,4,51,7],[64,1,64,6],[67,1,67,6],[52,1,52,6],[53,1,53,6],[60,1,60,6],[54,1,54,7],[184,1,184,7],[165,1,165,7],[197,1,197,7],[297,4,297,7],[169,1,169,7],[272,1,272,7],[273,1,273,7],[200,1,200,7],[299,4,299,5],[282,4,282,5],[286,4,286,5],[290,4,290,5],[291,4,291,5],[292,4,292,5],[294,1,294,7],[298,4,298,5],[268,1,268,7],[187,1,187,7],[177,1,177,7],[181,1,181,7],[183,1,183,7],[194,1,194,5],[208,1,208,7],[150,1,150,7],[134,1,134,6],[135,1,135,6],[137,1,137,6],[138,1,138,6],[83,4,83,7],[300,4,300,5],[316,4,316,5],[317,4,317,5],[172,1,172,7],[178,1,178,7],[171,1,171,7],[175,1,175,7],[156,1,156,6],[157,1,157,6],[136,1,136,6],[141,1,141,6],[140,1,140,6],[143,1,143,6],[158,1,158,7],[302,4,302,7],[166,1,166,7],[303,4,303,7],[86,1,86,7],[44,4,44,7],[74,1,74,6],[7,1,7,5],[8,1,8,5],[17,1,17,5],[19,1,19,7],[20,1,20,7],[687,1,687,7],[597,1,597,5],[599,1,599,5],[600,1,600,5],[601,1,601,5],[603,1,603,7],[70,4,70,7],[65,1,65,7],[68,1,68,7],[213,1,213,7],[383,4,383,5],[553,1,553,5],[449,4,449,5],[551,1,551,5],[552,1,552,5],[592,1,592,5],[593,1,593,5],[596,1,596,5],[82,4,82,7],[444,4,444,7],[447,4,447,5],[448,4,448,7],[840,1,840,5],[812,1,812,5],[768,1,768,7],[757,2,757,6],[700,2,700,6],[688,1,688,5],[729,1,729,7],[743,1,743,7],[492,4,492,5],[493,4,493,5],[495,1,495,7],[682,1,682,7],[480,4,480,7],[777,1,777,7],[786,1,786,7],[756,1,756,7],[781,2,781,6],[779,1,779,7],[466,4,466,7],[604,1,604,7],[558,1,558,7],[800,4,800,7],[1006,1,1006,7],[863,9,865,9],[554,1,554,5],[578,1,578,7],[563,1,563,7],[569,1,569,7],[570,1,570,7],[572,1,572,5],[587,1,587,5],[772,1,772,7],[773,2,773,6],[733,3,733,4],[734,3,734,4],[736,3,736,4],[735,3,735,4],[738,3,738,4],[739,3,739,4],[621,1,621,7],[622,1,622,7],[620,1,620,5],[863,1,863,5],[560,1,560,7],[635,1,635,7],[1010,1,1010,7],[1012,1,1012,7],[902,1,902,5],[929,1,929,5],[696,1,696,7],[711,1,711,7],[712,1,712,7],[896,1,896,7],[898,1,898,7],[997,1,997,7],[647,1,647,6],[866,1,866,5],[883,1,883,5],[886,1,886,5],[814,1,814,5],[861,1,861,5],[932,1,932,5],[1004,1,1004,5],[933,1,933,7],[920,1,920,7],[1001,1,1001,7],[1003,1,1003,7],[543,1,543,7],[560,12,560,18],[153,1,153,6],[154,1,154,6],[359,4,359,5],[322,4,322,7],[323,4,323,5],[522,1,522,7],[535,1,535,7],[550,1,550,5],[526,1,526,5],[529,1,529,7],[537,1,537,7],[539,1,539,5],[540,1,540,5],[541,1,541,5],[549,1,549,5],[546,1,546,5],[349,4,349,5],[487,4,487,5],[491,4,491,5],[200,12,200,20],[213,12,213,20],[192,1,192,6],[15,1,15,7],[13,1,13,7],[203,1,203,7],[8,12,8,13],[12,1,12,7],[23,1,23,7],[10,1,10,5],[131,1,131,6],[130,12,130,14],[162,1,162,7],[146,1,146,6],[81,4,81,7],[126,1,126,7],[83,12,83,15],[139,1,139,6],[144,1,144,6],[149,1,149,6],[165,12,165,15],[151,1,151,7],[35,4,35,7],[36,4,36,7],[37,4,37,7],[38,4,38,7],[39,4,39,7]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
["Description of the Proposed Project"]
[]
[{"$f":"\"Section \"&$L6","v":"Section 10"},"Project Funding Characteristics",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+Instructions!$E$79+1","v":10}]
[]
[{"$f":"+L8","v":10.01},"Tax-Exempt Bond Financing",null,null,null,null,null,null,null,null,null,{"$f":"+L6+0.01","v":10.01}]
[null,"Does the financing plan include tax-exempt bond financing?  ",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H9=\"Yes\",\"Bonds\",\"No Bonds\")","v":"No Bonds"}]
[null,{"$f":"IF(H9=\"Yes\",\"Explain below\",\"Skip to Section \"&A23)","v":"Skip to Section 10.05"}]
[]
[{"$f":"+L12","v":10.02},"Does your transaction include 4% (\"30% PV\") LIHTCs?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$24","v":"IV.B"},null,{"$f":"+L8+0.01","v":10.02},{"$f":"IF(H12=\"Yes\",\"4% LIHTC + Bonds\",\"\")","v":""},null,null,{"$f":"IF(M12=\"\",\"\",IF(AND(M23=\"\",M30=\"\"),M12&\" only\",IF(M30=\"\",M12, M12&\", \")))","v":""}]
[null,{"$f":"IF(AND(H12=\"Yes\",H9<>\"Yes\"),\"Error -- 4% LIHTC transactions must use Tax Exempt Bond Financing\",\"\")","v":""}]
[null,"Indicate below the appropriate housing credit rate (typically more than 3.0% and less than 4.0%). This is published monthly by the Internal Revenue Service."]
[null,"The housing credit rate is estimated to be:",null,null,null,null,null,0]
[null,"Comment"]
[]
[{"$f":"+L18","v":10.029999999999999},"What are the estimated costs of issuance?",null,null,null,null,null,0,null,null,null,{"$f":"+L12+0.01","v":10.029999999999999}]
[]
[{"$f":"+L20","v":10.039999999999999},"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.",null,null,null,null,null,null,null,null,null,{"$f":"+L18+0.01","v":10.039999999999999}]
[null,"Comment"]
[]
[{"$f":"+L23","v":10.049999999999999},"Does your transaction include 9% (\"70% PV\") LIHTCs?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$23","v":"IV.A"},null,{"$f":"+L20+0.01","v":10.049999999999999},{"$f":"IF(H23=\"Yes\",\"9% LIHTC\",\"\")","v":""},null,null,{"$f":"IF(M23=\"\",\"\",IF(AND(M12=\"\",M30=\"\"),M23&\" only\",M23&\", \"))","v":""}]
[null,{"$f":"IF(AND(H23=\"Yes\",H9=\"Yes\"),\"Error -- cannot combine 9% LIHTCs and Tax Exempt Bond Financing\",\"\")","v":""}]
[]
[{"$f":"+L26","v":10.059999999999999},"Does your transaction include Other LHC Funding*?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L23+0.01","v":10.059999999999999}]
[null,"* HOME, NHTF or CDBG funding from LHC or from another State Agency"]
[null,{"$f":"IF(H26=\"Yes\",\"Note: The 2019 QAP does not offer any HOME, NHTF or CDBG funding\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"The 2019 QAP does not include any Other LHC Funding"]
[]
[{"$f":"+L30","v":10.069999999999999},"LHC Funding Type:",null,{"$f":"P23&P12&M30","v":""},null,null,null,null,null,null,null,{"$f":"+L26+0.01","v":10.069999999999999},{"$f":"IF(H26=\"Yes\",\"LHC Funds\",\"\")","v":""}]
[]
[null,{"$f":"IF(AND(H26=\"No\",H23=\"No\",H12=\"No\"),\"You may use the Bond Financing Application instead of this Application\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H23=\"Yes\",H26=\"Yes\"),\"Pool\",\"Non Pool\")","v":"Non Pool"},null,null,"Pool = uses 9% LIHTCs or Other LHC Funds"]
[]
[{"$f":"\"Section \"&$L34","v":"Section 11"},"Characteristics of The Applicant",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L6+1","v":11}]
[]
[{"$f":"+L36","v":11.01},"Taxpayer Name:",null,null,"x",null,null,null,null,null,null,{"$f":"+L34+0.01","v":11.01}]
[null,"Taxpayer Address:",null,null,"x"]
[null,"City, State & Zip:",null,null,"x"]
[null,"Taxpayer Contact*:",null,null,"x"]
[null,"Phone:",null,null,"x"]
[null,"Email",null,null,"x"]
[null,"Federal Tax ID / SSN:",null,null,"x"]
[null,"Taxpayer is:",null,null,"Missing"]
[null,"Taxpayer is a:",null,null,"Missing"]
[null,"Controlling Principal Name:",null,null,"x"]
[null,"Controlling Principal is the:",null,null,"Missing"]
[]
[null,"* This person will be LHC's single point of contact for the taxpayer / applicant. Please be sure that this person will be a good choice to respond to any questions from LHC during underwriting."]
[]
[{"$f":"+L50","v":11.02},"Developer / Sponsor",null,null,"x",null,null,null,null,"Glossary",null,{"$f":"+L36+0.01","v":11.02}]
[null,"Address:",null,null,"x"]
[null,"City, State & Zip:",null,null,"x"]
[null,"Does the Developer / Sponsor meet the requirements of QAP V.C.1?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$53","v":"V.C.1"}]
[null,"Is the Developer a New Developer as defined in the QAP?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$54","v":"V.C.1"}]
[null,{"$f":"IF(H54=\"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":""}]
[]
[null,"Comment"]
[]
[{"$f":"+L59","v":11.03},"Is there an Identity of Interest between the Developer and the Builder?",null,null,null,null,null,"Missing",null,"Glossary; \"Developer Fee Base\"",null,{"$f":"+L50+0.01","v":11.03}]
[]
[{"$f":"+L61","v":11.04},"Is any member of the proposed project team \"not in good standing\" with the LHC, as defined in the QAP?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$57","v":"V.C.3"},null,{"$f":"+L59+0.01","v":11.04}]
[]
[null,"Comment"]
[]
[{"$f":"+L65","v":11.049999999999999},"Qualified Non-Profit. Does the Applicant evidence material participation of a Qualified Non-Profit Organization (as defined in the Glossary)?  If so, an information request will appear on the Checklist worksheet.",null,null,null,null,null,"Yes",null,{"$f":"'QAP Reference'!$A$9&\"; also Glossary\"","v":"III.A; also Glossary"},null,{"$f":"+L61+0.01","v":11.049999999999999}]
[null,{"$f":"IF(H65=\"Yes\",\"Consider applying in the nonprofit/CHDO funding pool\",\"\")","v":"Consider applying in the nonprofit/CHDO funding pool"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H65=\"Yes\",\"Nonprofit\",\"\")","v":"Nonprofit"}]
[]
[{"$f":"+L68","v":11.059999999999999},"CHDO. Is the Applicant a CHDO (Community Housing Development Organization) that (a) meets the definition in the Glossary and (b) is certified as a CHDO by the LHC? If so, an information request will appear on the Checklist worksheet.",null,null,null,null,null,"Missing",null,{"$f":"'QAP Reference'!$A$10&\"; also Glossary\"","v":"III.A; also Glossary"},null,{"$f":"+L65+0.01","v":11.059999999999999}]
[null,{"$f":"IF(H68=\"Yes\",\"Consider applying in the nonprofit/CHDO funding pool\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H68=\"Yes\",\"CHDO\",\"\")","v":""}]
[]
[{"$f":"+L71","v":11.069999999999999},"Management Agent",null,null,"x",null,null,null,null,null,null,{"$f":"+L68+0.01","v":11.069999999999999}]
[null,"Street Address:",null,null,"x"]
[null,"City, State, Zip:",null,null,"x"]
[]
[{"$f":"+L75","v":11.079999999999998},"Does the management agent have an identity of interest with the applicant or with the developer?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L71+0.01","v":11.079999999999998}]
[]
[{"$f":"\"Section \"&$L77","v":"Section 12"},"Characteristics of The Project ",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L34+1","v":12}]
[]
[{"$f":"+L79","v":12.01},"Project Name:",null,null,"x",null,null,null,null,null,null,{"$f":"+L77+0.01","v":12.01}]
[null,"Street Address:",null,null,"x"]
[null,"City:",null,null,"x"]
[null,"Parish:",null,null,"Acadia",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($E$82,Parishes!$A$10:$U$73,2,FALSE)","v":25550},"50% AMI for the Parish"]
[null,"Zip Code:",null,null,"x"]
[null,"MSA:",null,null,{"$f":"IF(OR(ISERROR(M84),M84=\"\",M84=0),\"Not located in an MSA\",M84)","v":"Lafayette MSA but with Parish-specific AMI"},null,null,null,null,null,null,null,{"$f":"VLOOKUP($E$82,Parishes!$A$10:$U$73,21,FALSE)","v":"Lafayette MSA but with Parish-specific AMI"},null,null,null,{"$f":"VLOOKUP($E$82,Parishes!$A$10:$U$73,20,FALSE)","v":64800},"100% AMI for the MSA"]
[]
[{"$f":"+L86","v":12.02},"Is the entire project located on a single site?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L79+0.01","v":12.02}]
[null,{"$f":"IF(H86=\"Yes\",\"\",\"The Checklist worksheet will include a question.\")","v":"The Checklist worksheet will include a question."}]
[]
[{"$f":"+L89","v":12.03},"What is the primary development type?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L86+0.01","v":12.03}]
[null,"Will any new construction take place?",null,null,null,null,null,"No"]
[null,"Percentage of new construction (by # of units*)",null,null,null,null,null,0,null,null,null,null,{"$f":"IF(H91>50%,$S$166,$R$166)","v":"Rehab"},null,"2019 QAP treats mixed projects as New Const if >50% NC by # of units"]
[null,"* Number of new construction units in the project ÷ number of total units in the project"]
[]
[{"$f":"+L94","v":12.04},"Will any existing buildings be acquired?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L89+0.01","v":12.04}]
[null,"Will any existing residential buildings be acquired?",null,null,null,null,null,"Missing"]
[null,"Will any existing non-residential buildings be acquired?",null,null,null,null,null,"Missing"]
[null,"Will any rehabilitation take place?",null,null,null,null,null,"Missing"]
[null,"Will Substantial Rehabilitation take place?",null,null,null,null,null,"Missing",null,"Glossary"]
[null,"Will any historic rehabilitation take place?",null,null,null,null,null,"Missing"]
[]
[{"$f":"+L101","v":12.049999999999999},"Does the purchase price of the real estate exceed $500K?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$73","v":"V.J.Market Study.12"},null,{"$f":"+L94+0.01","v":12.049999999999999}]
[null,"Will Acquisition Cost of buildings be included in basis?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$73","v":"V.J.Market Study.12"}]
[]
[{"$f":"+L104","v":12.059999999999999},"Will any existing rental housing buildings be acquired?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L101+0.01","v":12.059999999999999}]
[null,"If so, are the seller and purchaser Related Persons?",null,null,null,null,null,"Missing",null,{"$f":"'QAP Reference'!$A$51&\"; also Glossary\"","v":"V.B.2; also Glossary"}]
[]
[{"$f":"+L107","v":12.069999999999999},"Is this an infill project (as defined in the QAP)?",null,null,null,null,null,"Missing",null,"Glossary",null,{"$f":"+L104+0.01","v":12.069999999999999}]
[null,"Is the project located in a Special Flood Hazard Area?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$46","v":"V.A.11"}]
[null,"Is the project in a levee protected area?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$46","v":"V.A.11"}]
[]
[{"$f":"+L111","v":12.079999999999998},"What is the primary building type for this project?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L107+0.01","v":12.079999999999998}]
[null,"Does the project include other building types as well?",null,null,null,null,null,"Missing"]
[]
[{"$f":"+L114","v":12.089999999999998},"In which census tract is the project primarily located?",null,null,null,null,null,"x",null,null,null,{"$f":"+L111+0.01","v":12.089999999999998}]
[null,"Does any part of the project lie outside this census tract?",null,null,null,null,null,"Missing"]
[null,"If so, what % of the units are in this census tract?",null,null,null,null,null,0]
[null,"Median income of the primary census tract",null,null,null,null,null,0,null,{"$f":"+'QAP Reference'!$A$20","v":"III.D"},null,null,50000,"FFIEC non-metro 2019 median income"]
[null,"Median income of the MSA",null,null,null,null,null,{"$f":"IF($Q$84=0,M117,$Q$84)","v":64800},null,null,null,null,{"$f":"+$H$117/H118","v":0},"(Census Tract income as % of MSA)"]
[null,"Median income of the Parish",null,null,null,null,null,{"$f":"$Q$82*2","v":51100},null,null,null,null,{"$f":"+$H$117/H119","v":0},"(Census Tract income as % of Parish)"]
[]
[{"$f":"+L121","v":12.099999999999998},"Is any part of the project located in:",null,null,null,null,null,null,null,null,null,{"$f":"+L114+0.01","v":12.099999999999998}]
[null,"…  a Difficult Development Area?",null,null,null,null,null,"Missing",null,"Glossary"]
[null,"…  a Qualified Census Tract?",null,null,null,null,null,"No",null,"Glossary"]
[null,"… a Choice Neighborhood Initiative census tract?",null,null,null,null,null,"Missing"]
[null,"… an area part of a Concerted Community Revitalization Plan?",null,null,null,null,null,"Missing",null,"Glossary"]
[{"$f":"+L126","v":12.109999999999998},"Is this a Rural Area Project, as defined in the QAP?",null,null,null,null,null,"Missing",null,"Glossary",null,{"$f":"+L121+0.01","v":12.109999999999998}]
[null,{"$f":"IF(H126=\"Yes\",\"Note that there are rural set-asides within the Rehab and NC funding pools\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H126=\"Yes\",\"Rural\",\"\")","v":""},null,"There is no Rural Pool in the 2019 QAP"]
[]
[{"$f":"+L129","v":12.119999999999997},"Is the project located within an incorporated area (town, city)?",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L126+0.01","v":12.119999999999997}]
[null,"If so, what is the population of the incorporated area?",null,null,null,null,null,0]
[null,"Is the project located in a Dense Urban Area?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!A40","v":"V.A.5"},null,null,{"$f":"IF(H131=\"Yes\",\"Dense Urban Area\",IF(H132=\"Yes\",\"Small Town or City\",IF(H126=\"Yes\",\"Rural\",\"Other\")))","v":"Other"},null,null,{"$f":"IF(M131=\"Dense Urban Area\",1,IF(M131=\"Small Town or City\",2,IF(M131=\"Other Incorporated\",3,IF(M131=\"Rural\",4,5))))","v":5},{"$f":"IF(P131=6,\"Error -- programming problem\",\"\")","v":""}]
[null,"Is the project located in a Town or City with a population of 15,000 or less?",null,null,null,null,null,"Missing",null,{"$f":"+J131","v":"V.A.5"}]
[]
[{"$f":"+L134","v":12.129999999999997},"Is the property a Distressed Property, as defined in the QAP (RD, HUD or PHA)?",null,null,null,null,null,"Missing",null,"Glossary",null,{"$f":"+L129+0.01","v":12.129999999999997}]
[12.139999999999997,"Is this a Redevelopment Property, as defined in the QAP?",null,null,null,null,null,"Missing",null,"Glossary",null,{"$f":"+L134+0.01","v":12.139999999999997}]
[12.149999999999997,"Is the property an Owner Occupied Property with Development Plan of Action, as defined in the QAP?",null,null,null,null,null,"Missing",null,"Glossary",null,12.149999999999997]
[12.159999999999997,"Is this an Existing LIHTC Project, as defined in the QAP?",null,null,null,null,null,"Missing",null,null,null,12.159999999999997]
[12.169999999999996,"Is this a rehabilitation of existing USDA, or Federally Funded project?  This would include (for example) any project receiving Section 8, RD Rental Assistance, HOME, CDBG, or public housing funding; or that has a mortgage loan with a federally subsidized interest rate.",null,null,null,null,null,"Missing",null,null,null,12.169999999999996]
[12.179999999999996,"Is this a rehab of an existing non-historic residential building?",null,null,null,null,null,"Missing",null,null,null,12.179999999999996]
[12.189999999999996,"Does this project constitute Blighted housing remediation and/or replacement, as defined in the QAP?",null,null,null,null,null,"Missing",null,"Glossary",null,12.189999999999996]
[12.199999999999996,"Is this a Rehab Infill / Scattered Site Project, as defined in the QAP?",null,null,null,null,null,"Missing",null,null,null,12.199999999999996]
[12.209999999999996,"Is this Preservation of Residential Historic Property, as defined in the QAP?",null,null,null,null,null,"Missing",null,null,null,12.209999999999996]
[12.219999999999995,"Is this an Existing Federally Funded Project with HAP Contract, or USDA with PBRA, as defined in the QAP?",null,null,null,null,null,"Missing",null,null,null,12.219999999999995]
[12.229999999999995,"Is this a New Construction Infill / Scattered Site Project, as defined in the QAP?",null,null,null,null,null,"Missing",null,null,null,12.229999999999995]
[12.239999999999995,"Is this a Homeownership project, as defined in the QAP?",null,null,null,null,null,"Missing",null,"Glossary",null,12.239999999999995]
[]
[{"$f":"+L147","v":12.249999999999995},"Does the Taxpayer agree to give preference to Veterans, Disabled and Elderly persons on the PHA waiting list if they satisfy the requirements of the Project’s Management and/or Operating Plan?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!A$13","v":"III.B"},null,{"$f":"+L145+0.01","v":12.249999999999995}]
[null,{"$f":"IF(H147=\"Yes\",\"\",\"Error -- the QAP requires this preference for PHA waiting list applicants\")","v":"Error -- the QAP requires this preference for PHA waiting list applicants"}]
[]
[{"$f":"+L150","v":12.259999999999994},"Is this a Preservation Property, as defined in the QAP?",null,null,null,null,null,"Missing",null,"VII.D, Glossary",null,{"$f":"+L147+0.01","v":12.259999999999994}]
[null,{"$f":"IF(AND(H150=\"Yes\",H89=Controls!$A$40),\"Note: This is a New Construction property; explain why you believe it is eligible as a Preservation Property under the QAP.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H150=\"Yes\",\"Preservation\",\"\")","v":""},null,"There is no Preservation Pool in the 2019 QAP"]
[]
[{"$f":"+L154","v":12.269999999999994},"Is this a Single Room Occupancy (SRO) Project, as defined in the QAP?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!A63","v":"V.D"},null,{"$f":"+L150+0.01","v":12.269999999999994}]
[null,"Is this a Project Reallocated Credits Based on Housing Discrimination, as defined in the QAP?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!A64","v":"V.D"}]
[]
[{"$f":"+L157","v":12.279999999999994},"Does the project currently receive federal funds and/or receive insurance under a federal program?",null,null,null,null,null,"Missing",null,"V.G",null,{"$f":"+L154+0.01","v":12.279999999999994}]
[null,"Will HUD or RD housing assistance, or other government assistance, be provided to the project?",null,null,null,null,null,"Missing"]
[null,"Comment"]
[null,{"$f":"IF(AND(B159=\"\",OR(H157=\"Yes\",H158=\"Yes\")),\"An explanation is required; the Checklist will include an information request.\",\"\")","v":""}]
[]
[{"$f":"\"Section \"&$L162","v":"Section 13"},"Selection of Funding Pool; Requests for Funding Other Than LIHTCs",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L77+1","v":13}]
[null,{"$f":"IF(OR($H$23=\"Yes\",$H$26=\"Yes\"),\"Complete this Section\",\"Skip to Section \"&$L$187)","v":"Skip to Section 14"},null,null,null,null,null,null,null,null,null,null,"Logic to identify for which pool(s) this project may be eligible"]
[]
[{"$f":"+L165","v":13.01},"For which funding pool are you applying?",null,null,null,null,null,"New Construction General",null,{"$f":"'QAP Reference'!$A$11&\"; also Glossary\"","v":"III.A; also Glossary"},null,{"$f":"+L162+0.01","v":13.01},{"$f":"MATCH(H165,Controls!$A$32:$A$36,0)","v":3}]
[null,{"$f":"INDEX(Controls!$A$32:$C$36,$M$165,2)","v":"The project must be more than 50% new construction (by number of units)."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$168=0,\"\",IF($Q$168<4,$Q$166,IF($Q$168=4,$R$166,IF($Q$168<8,$Q$166&\" and \"&$R$166,IF($Q$168=8,$S$166,IF($Q$168<12,$Q$166&\" and \"&$S$166,IF($Q$168=12,$R$166&\" and \"&$S$166,$Q$166&\", \"&$R$166&\" and \"&$S$166)))))))","v":"QNP/CHDO"},null,null,null,{"$f":"+Controls!$G$32","v":"QNP/CHDO"},{"$f":"+Controls!$G$33","v":"Rehab"},{"$f":"+Controls!$G$34","v":"NC"},{"$f":"+Controls!$G$35","v":"N/A"}]
[null,{"$f":"IF(H165<>\"General\",\"\",IF('Project Description'!M166=\"\",\"\",\"You selected the General pool, but your proposed project likely is eligible for \"&M166&\"; please consider pool selection carefully.\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$66<>\"\",$M$66,IF($M$69<>\"\",$M$69,\"\"))","v":"Nonprofit"},{"$f":"IF($M$91=$R$166,$R$166,\"\")","v":"Rehab"},{"$f":"IF($M$91=$S$166,$S$166,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M167=\"\",0,1)","v":1},{"$f":"IF(N167=\"\",0,2)","v":2},{"$f":"IF(O167=\"\",0,4)","v":0},{"$f":"IF(P167=\"\",0,8)","v":0},{"$f":"SUM(M168:P168)","v":3}]
[{"$f":"+L169","v":13.02},"National Housing Trust Fund (NHTF)",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$14","v":"III.B"},null,{"$f":"+L165+0.01","v":13.02},{"$f":"INDEX(Controls!$A$32:$D$36,$M$165,4)","v":0},"NHTF available in selected pool"]
[null,{"$f":"IF(M169=0,\"No NHTF funds are available for award to projects in the pool you selected.\",IF(M172=0,\"NHTF funds are not available to CHDOs or to projects in Entitlement Areas.\",\"This project may apply for up to \"&TEXT($M$170,\"$#,##0\")&\" per project in NHTF funds.\"))","v":"No NHTF funds are available for award to projects in the pool you selected."},null,null,null,null,null,null,null,null,null,null,500000,"NHTF Per Project Cap"]
[null,"Amount of NHTF funds requested:",null,null,null,null,null,0,null,null,null,null,0,"If CHDO "]
[null,{"$f":"IF(H171<0,\"Negative amount not allowed\",IF(H171>$M172,\"Exceeds maximum allowable amount\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($H$68=\"Yes\",0,M170)","v":500000},"Per Project Cap for This Project"]
[null,{"$f":"IF(H171=0,\"\",\"Note that any project receiving NHTF will require Environmental Review which can take up to 120 days to complete.\")","v":""}]
[]
[{"$f":"+L175","v":13.03},"HOME Investment Partnership Program Funds (HOME)",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$15","v":"III.B"},null,{"$f":"+L169+0.01","v":13.03},{"$f":"INDEX(Controls!$A$32:$E$36,$M$165,5)","v":0},"HOME available in selected pool"]
[null,{"$f":"IF(M175=0,\"No HOME funds are available for award to projects in the pool you selected.\",IF($H$68<>\"Yes\",\"HOME funds are available only to LHC-certified CHDOs.\",\"CHDO applicants in this pool may apply for up to \"&TEXT($M$170,\"$#,##0\")&\" per project in HOME funds.\"))","v":"No HOME funds are available for award to projects in the pool you selected."},null,null,null,null,null,null,null,null,null,null,500000,"NHTF Per Project Cap"]
[null,"Amount of HOME funds requested:",null,null,null,null,null,0,null,null,null,null,{"$f":"IF($H$68<>\"Yes\",0,M176)","v":0},"Per Project Cap for This Project"]
[null,{"$f":"IF(H177<0,\"Negative HOME amount not allowed\",IF(H177>$M178,\"HOME exceeds maximum allowable amount\",\"\"))","v":""}]
[null,{"$f":"IF(H177=0,\"\",\"Note that any project receiving HOME funding will require Environmental Review which can take up to 120 days to complete.\")","v":""}]
[]
[{"$f":"+L181","v":13.04},"CDBG Disaster Recovery Funds (CDBG-DR)",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$16","v":"III.B"},null,{"$f":"+L175+0.01","v":13.04},{"$f":"INDEX(Controls!$A$32:$F$36,$M$165,6)","v":60000000},"HOME available in selected pool"]
[null,{"$f":"IF(M181=0,\"No CDBG-DR funds are available for award to projects in the pool you selected.\",\"Applicants in this pool may apply for up to \"&TEXT($M$170,\"$#,##0\")&\" per project in CDBG-DR funds.\")","v":"Applicants in this pool may apply for up to $500,000 per project in CDBG-DR funds."},null,null,null,null,null,null,null,null,null,null,10000000,"NHTF Per Project Cap"]
[null,"Amount of CDBG-DR funds requested:",null,null,null,null,null,2000000,null,null,null,null,{"$f":"+M182","v":10000000},"Per Project Cap for This Project"]
[null,{"$f":"IF(H183<0,\"CDBG negative amount not allowed\",IF(H183>$M183,\"CDBG exceeds maximum allowable amount\",\"\"))","v":""}]
[null,{"$f":"IF(H183=0,\"\",\"Note that any project receiving CDBG-DR funding will require Environmental Review which can take up to 120 days to complete.\")","v":"Note that any project receiving CDBG-DR funding will require Environmental Review which can take up to 120 days to complete."}]
[]
[{"$f":"\"Section \"&$L187","v":"Section 14"},"Requests for 9% LIHTCs",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L162+1","v":14}]
[null,{"$f":"IF($H$23=\"Yes\",\"Complete this Section\",\"Skip to Section \"&$L$203)","v":"Skip to Section 15"}]
[]
[{"$f":"+L190","v":14.01},{"$f":"\"The LIHTC Per Project Cap for the \"&TRIM($H$165)&\" pool is:\"","v":"The LIHTC Per Project Cap for the New Construction General pool is:"},null,null,null,null,null,{"$f":"INDEX(Controls!$A$32:$C$36,$M$165,3)","v":0},null,{"$f":"+'QAP Reference'!$A$12","v":"III.A"},null,{"$f":"+L187+0.01","v":14.01}]
[]
[{"$f":"+L192","v":14.02},"Credits requested",null,null,null,null,null,0,null,null,null,{"$f":"+L190+0.01","v":14.02}]
[null,{"$f":"IF(H192>H190,\"LIHTCs cannot exceed the cap for the \"&H165&\" pool\",\"\")","v":""}]
[]
[{"$f":"+L195","v":14.01},"The new construction / rehabilitation housing credit rate will be:",null,null,null,null,null,0.09,null,{"$f":"+'QAP Reference'!$A$18","v":"III.C"},null,{"$f":"+L187+0.01","v":14.01}]
[null,"If your 9% LIHTC transaction will include acquisition (\"4%\") credits, you will need to indicate the appropriate housing credit rate (typically more than 3.0% and less than 4.0%). This is published monthly by the Internal Revenue Service."]
[{"$f":"+L197","v":14.02},"The acquisition housing credit rate is estimated to be:",null,null,null,null,null,0,null,null,null,{"$f":"+L195+0.01","v":14.02}]
[null,"Comment"]
[]
[{"$f":"+L200","v":14.03},"LIHTC Set-Aside Election",null,null,null,null,null,"Missing",null,null,null,{"$f":"+L197+0.01","v":14.03}]
[null,{"$f":"IF(H200<>\"Income Averaging\",\"\",M201)","v":""},null,null,null,null,null,null,null,null,null,null,"When you complete the Unit Mix and Rents worksheet, remember to specify LIHTC units with income restrictions at 70% AMI and/or 80% AMI. The Income Average for the project will be shown toward the bottom of the Unit Mix and Rents worksheet."]
[]
[{"$f":"\"Section \"&$L203","v":"Section 15"},"Basis Boost",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L187+1","v":15}]
[null,{"$f":"IF(OR($H$12=\"Yes\",$H$23=\"Yes\"),\"Complete this Section\",\"Skip to Section \"&$L$216)","v":"Skip to Section 16"},null,null,null,null,null,null,null,null,null,null,"2019 QAP allows basis boost for both 4% and 9% projects"]
[]
[{"$f":"+L206","v":10.029999999999999},"Indicate below any Basis Boost that you are proposing:",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$19","v":"III.D"},null,{"$f":"+L12+0.01","v":10.029999999999999},{"$f":"IF(OR(H207<>0,H208<>0),\"Boost\",\"No Boost\")","v":"No Boost"}]
[null,"Boost for Construction Basis",null,null,null,null,null,0,null,null,null,null,{"$f":"IF(H23=\"Yes\",\"9% Project\",IF(H12=\"Yes\",\"4% Project\",\"No LIHTCs\"))","v":"No LIHTCs"}]
[null,"Boost for Acquisition Basis",null,null,null,null,null,0]
[null,{"$f":"IF(H208=0,\"\",\"LHC advises that Acquisition Basis is not eligible for boost. Be sure to explain (in your Checklist response) why you propose boost for Acquisition Basis.\")","v":""},null,null,null,null,null,null,null,null,null,null,"2019 QAP is unclear regarding boost for Acquisition Basis"]
[null,{"$f":"IF(M207<>\"9% Project\",\"\",IF(OR(H207=0,H207=15%,H207=30%),\"\",\"Error -- Proposed boost % for 9% Project must be 0%, 15% or 30%\"))","v":""},null,null,null,null,null,null,null,null,null,null,"2019 QAP allows 10%, 20% and 30% boost for 9% LIHTC projects"]
[null,{"$f":"IF(M207<>\"4% Project\",\"\",IF(OR(H208=0,H208=30%),\"\",\"Error -- Proposed boost % for 4% Project must be 0% or 30%\"))","v":""},null,null,null,null,null,null,null,null,null,null,"2019 QAP allows up to 30% boost for 4% LIHTC projects"]
[null,{"$f":"IF(M206=\"Boost\",\"The Checklist worksheet will include an information request regarding Basis Boost.\",\"\")","v":""}]
[]
[null,{"$f":"IF(AND(M206=\"Boost\",H86=\"No\"),M214,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"You indicated that this is a multi-site project and that you are applying for a Basis Boost. Note that 100% of the project sites must qualify for the Basis Boost."]
[]
[{"$f":"\"Section \"&$L216","v":"Section 16"},"Project Schedule",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L203+1","v":16}]
[]
[null,"A. SITE",null,null,null,null,null,"Estimated Date"]
[{"$f":"+L219","v":16.010000000000002},null,"Option/Contract",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L216+0.01","v":16.010000000000002}]
[{"$f":"+L220","v":16.020000000000003},null,"Site Acquisition",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L219+0.01","v":16.020000000000003}]
[{"$f":"+L221","v":16.030000000000005},null,"Zoning Approval",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L220+0.01","v":16.030000000000005}]
[{"$f":"+L222","v":16.040000000000006},null,"Site Analysis",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L221+0.01","v":16.040000000000006}]
[{"$f":"+L223","v":16.050000000000008},null,"Environmental Clearance",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L222+0.01","v":16.050000000000008}]
[]
[null,"B. FINANCING"]
[null,"1. Construction Loan / Interim Financing"]
[{"$f":"+L227","v":16.060000000000009},null,"Loan Application",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L223+0.01","v":16.060000000000009}]
[{"$f":"+L228","v":16.070000000000011},null,"Conditional Commitment",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L227+0.01","v":16.070000000000011}]
[{"$f":"+L229","v":16.080000000000013},null,"Firm Commitment",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L228+0.01","v":16.080000000000013}]
[null,"2. Permanent Loan"]
[{"$f":"+L231","v":16.090000000000014},null,"Loan Application",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L229+0.01","v":16.090000000000014}]
[{"$f":"+L232","v":16.100000000000016},null,"Conditional Commitment",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L231+0.01","v":16.100000000000016}]
[{"$f":"+L233","v":16.110000000000017},null,"Firm Commitment",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L232+0.01","v":16.110000000000017}]
[null,"3. Other Loans and Grants #1"]
[{"$f":"+L235","v":16.120000000000019},null,"Type and Source",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L233+0.01","v":16.120000000000019}]
[{"$f":"+L236","v":16.13000000000002},null,"Application",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L235+0.01","v":16.13000000000002}]
[{"$f":"+L237","v":16.140000000000022},null,"Award",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L236+0.01","v":16.140000000000022}]
[null,"4. Other Loans and Grants #2"]
[{"$f":"+L239","v":16.150000000000023},null,"Type and Source",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L237+0.01","v":16.150000000000023}]
[{"$f":"+L240","v":16.160000000000025},null,"Application",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L239+0.01","v":16.160000000000025}]
[{"$f":"+L241","v":16.170000000000027},null,"Award",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L240+0.01","v":16.170000000000027}]
[null,"5. Other Loans and Grants #3"]
[{"$f":"+L243","v":16.180000000000028},null,"Type and Source",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L241+0.01","v":16.180000000000028}]
[{"$f":"+L244","v":16.19000000000003},null,"Application",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L243+0.01","v":16.19000000000003}]
[{"$f":"+L245","v":16.200000000000031},null,"Award",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L244+0.01","v":16.200000000000031}]
[]
[{"$f":"+L247","v":16.210000000000033},"C. PLANS AND SPECS, WORKING DRAWINGS",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L245+0.01","v":16.210000000000033}]
[]
[{"$f":"+L249","v":16.220000000000034},"D. INITIAL CLOSING AND TRANSFER OF PROPERTY",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L247+0.01","v":16.220000000000034}]
[]
[{"$f":"+L251","v":16.230000000000036},"E.  CONSTRUCTION START",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L249+0.01","v":16.230000000000036}]
[{"$f":"+L252","v":16.240000000000038},null,"10% Construction Complete",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L251+0.01","v":16.240000000000038}]
[{"$f":"+L253","v":16.250000000000039},null,"50% Construction Complete",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L252+0.01","v":16.250000000000039}]
[{"$f":"+L254","v":16.260000000000041},null,"90% Construction Complete",null,null,null,null,"00:00:00",null,null,null,{"$f":"+L253+0.01","v":16.260000000000041}]
[]
[{"$f":"+L256","v":16.270000000000042},"F. COMPLETION DATE",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L254+0.01","v":16.270000000000042}]
[]
[{"$f":"+L258","v":16.280000000000044},"G. CERTIFICATE OF OCCUPANCY",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L256+0.01","v":16.280000000000044}]
[]
[{"$f":"+L260","v":16.290000000000045},"H. PLACED IN SERVICE DATE (FIRST BUILDING)",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L258+0.01","v":16.290000000000045}]
[]
[{"$f":"+L262","v":16.300000000000047},"I. PLACED IN SERVICE DATE (FINAL BUILDING)",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L260+0.01","v":16.300000000000047}]
[]
[{"$f":"+L264","v":16.310000000000048},"J. 10% OF UNIT OCCUPANCY ACHIEVED",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L262+0.01","v":16.310000000000048}]
[]
[{"$f":"+L266","v":16.32000000000005},"K. FINAL CLOSING (ALL PERMANENT FINANCING)",null,null,null,null,null,"00:00:00",null,null,null,{"$f":"+L264+0.01","v":16.32000000000005}]
[]
[null,"Applicant comment regarding Project Schedule:"]
[{"$f":"+L269","v":16.330000000000052},"Comment",null,null,null,null,null,null,null,null,null,{"$f":"+L266+0.01","v":16.330000000000052}]
[]
[{"$f":"\"Section \"&$L271","v":"Section 17"},"Construction Period Sources of Funds",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L216+1","v":17}]
[]
[{"$f":"+L273","v":17.010000000000002},"Please explain: (1) When each permanent source of funding is expected to be received; (2) How you plan to meet construction period development costs, prior to the time that all permanent sources of funds have been received; (3) How you estimated construction period interest expense; and (4) Each construction period source of funding including at least: who is providing the funds, whether the funds provider is third party or IOI, the amount of each source of funds, whether any source of funds involves tax-exempt bond financing (whether by LHC or by another issuer), and the key business terms on which funding will be provided.  The explanation can be provided below, or in an attachment, whichever approach the applicant prefers.",null,null,null,null,null,null,null,null,null,{"$f":"+L271+0.01","v":17.010000000000002}]
[null,"Comment"]
[]
[{"$f":"\"Section \"&$L276","v":"Section 18"},"Permanent Sources of Funds",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L271+1","v":18}]
[]
[null,{"$f":"\"Any sources of funds with 'must-pay' debt service should be entered in \"&L281&\", \"&L297&\", or \"&L322&\".\"","v":"Any sources of funds with 'must-pay' debt service should be entered in 18.01, 18.02, or 18.03."}]
[null,{"$f":"\"Soft debt / equity / grants should be entered in the remaining portions of Section \"&L276&\".\"","v":"Soft debt / equity / grants should be entered in the remaining portions of Section 18."}]
[]
[{"$f":"+L281","v":18.010000000000002},"New LHC Risk Sharing First Mortgage Loan",null,null,null,null,null,null,null,null,null,{"$f":"+L276+0.01","v":18.010000000000002}]
[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,{"$f":"+E283*E286","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E287=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E288/12","v":0},"years",null,null,null,null,{"$f":"IF(E288=0,0,-PMT(E286/12,E288,E283)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E289/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,6.4999999999999997E-3,"per year",null,null,null,null,null,null,{"$f":"+E283*E290","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E291,Controls!$A$66:$A$69,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M292","v":0},null,{"$f":"IF(E283=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M292,\"$#,##0.00\")&\" (\"&N292&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M291,M286,M288,M288+M290,0)","v":0},{"$f":"CHOOSE(M291,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":""}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E293=Controls!$A$71,\"\",\"Provide explanation below\")","v":"     Provide explanation below"}]
[null,{"$f":"\"Applicant comments regarding \"&E282&\":\"","v":"Applicant comments regarding New LHC Risk Sharing First Mortgage Loan:"}]
[null,"Comment"]
[]
[{"$f":"+L297","v":18.020000000000003},"Existing or New First Mortgage Loan",null,null,null,null,null,null,null,null,null,{"$f":"+L281+0.01","v":18.020000000000003}]
[null,"Description:",null,null,"Non-LHC loan #1 (identify lender):"]
[null,"Original Loan Amount:",null,null,0,null,"At time loan is/was originated"]
[null,"Origination Date:",null,null,null,null,"(If loan is existing)",null,null,null,null,null,{"$f":"+E310-G311*365.25","v":"00:00:00"},"Calculated origination date"]
[null,"Est'd Balance:",null,null,0,null,{"$f":"\"As of \"&TEXT($H$249,\"mmm-d-yyyy\")&\" initial closing\"","v":"As of Jan-0-1900 initial closing"},null,null,null,null,null,{"$f":"+$H$249","v":"00:00:00"},"Initial closing"]
[null,"Lender:",null,null,"x"]
[null,"Loan Type:",null,null,"x"]
[null,"Loan Servicer:",null,null,"x"]
[null,"Prepayment Penalty?",null,null,"x"]
[null,"Lock Out Date?",null,null,"x"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E301*E308","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E309=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization End Date:",null,null,null,null,{"$f":"IF(E300=0,G311,M310)","v":0},"years from origination",null,null,null,null,{"$f":"+(E310-E300)/365.25","v":0},"years (from user's origination date)"]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E311/12","v":0},"years from origination",null,null,null,null,{"$f":"IF(OR(E299=0,E311=0),0,-PMT(E308/12,E311,E299)*12)","v":0},"annual P+I"]
[null,"Remaining:",null,null,{"$f":"+G312*12","v":0},"months",{"$f":"IF(M312<G311,ROUND(M312,1),G311)","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E310-M301)/365.25","v":0}]
[null,"Maturity Date:",null,null,null,null,{"$f":"ROUND(M313,1)","v":0},"years from origination",null,null,null,null,{"$f":"+(E313-E300)/365.25","v":0},"years",{"$f":"+(E310-E313)/365.25","v":0},"years before amortization end date"]
[null,"Remaining:",null,null,{"$f":"+E312-O313*12","v":0},"months",{"$f":"+E314/12","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E313-M301)/365.25","v":0}]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E301*E315","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"P+I+MIP",null,null,null,null,null,null,null,{"$f":"MATCH(E316,Controls!$A$66:$A$69,0)","v":3}]
[null,"Annual Payment:",null,null,{"$f":"+M317","v":0},null,{"$f":"IF(E299=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M317,\"$#,##0.00\")&\" (\"&N317&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M316,M308,M311,M311+M315,0)","v":0},{"$f":"CHOOSE(M316,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":"P+I+MIP"}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E318=Controls!$A$71,\"\",\"Provide explanation below\")","v":"     Provide explanation below"}]
[null,{"$f":"\"Applicant comments regarding \"&E298&\":\"","v":"Applicant comments regarding Non-LHC loan #1 (identify lender)::"}]
[null,"Comment"]
[]
[{"$f":"+L322","v":18.030000000000005},"Existing or New Second Mortgage Loan",null,null,null,null,null,null,null,null,null,{"$f":"+L297+0.01","v":18.030000000000005}]
[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,"Est'd Balance:",null,null,0,null,{"$f":"\"As of \"&TEXT($H$249,\"mmm-d-yyyy\")&\" initial closing\"","v":"As of Jan-0-1900 initial closing"},null,null,null,null,null,{"$f":"+$H$249","v":"00:00:00"},"Initial closing"]
[null,"Lender:",null,null,"x"]
[null,"Loan Type:",null,null,"x"]
[null,"Loan Servicer:",null,null,"x"]
[null,"Prepayment Penalty?",null,null,"x"]
[null,"Lock Out Date?",null,null,"x"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E326*E333","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E334=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization End Date:",null,null,null,null,{"$f":"IF(E325=0,G336,M335)","v":0},"years from origination",null,null,null,null,{"$f":"+(E335-E325)/365.25","v":0},"years"]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E336/12","v":0},"years from origination",null,null,null,null,{"$f":"IF(OR(E324=0,E336=0),0,-PMT(E333/12,E336,E324)*12)","v":0},"annual P+I"]
[null,"Remaining:",null,null,{"$f":"+G337*12","v":0},"months",{"$f":"IF(M337<G336,ROUND(M337,1),G336)","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E335-M326)/365.25","v":0}]
[null,"Maturity Date:",null,null,null,null,{"$f":"ROUND(M338,1)","v":0},"years from origination",null,null,null,null,{"$f":"+(E338-E325)/365.25","v":0},"years",{"$f":"+(E335-E338)/365.25","v":0},"years before amortization end date"]
[null,"Remaining:",null,null,{"$f":"+E337-O338*12","v":0},"months",{"$f":"+E339/12","v":0},"years from initial closing",null,null,null,null,{"$f":"+(E338-M326)/365.25","v":0}]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E326*E340","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E341,Controls!$A$66:$A$69,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M342","v":0},null,{"$f":"IF(E326=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M342,\"$#,##0.00\")&\" (\"&N342&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M341,M333,M336,M336+M340,0)","v":0},{"$f":"CHOOSE(M341,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":""}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E343=Controls!$A$71,\"\",\"Provide explanation below\")","v":"     Provide explanation below"}]
[null,{"$f":"\"Applicant comments regarding \"&E323&\":\"","v":"Applicant comments regarding Non-LHC loan #2 (identify lender)::"}]
[null,"Comment"]
[]
[{"$f":"+L347","v":18.040000000000006},"HOME Loan from LHC",null,null,null,null,null,null,null,null,null,{"$f":"+L322+0.01","v":18.040000000000006}]
[null,"Loan Type:",null,null,"Missing"]
[null,"Description:",null,null,"LHC HOME Loan (Forgiven at maturity)",null,null,null,null,null,null,null,{"$f":"\"LHC HOME Loan (\"&E348&\")\"","v":"LHC HOME Loan (Missing)"}]
[null,"Loan Amount:",null,null,{"$f":"+H177","v":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,{"$f":"+E350*E353","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E354=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E355/12","v":0},"years",null,null,null,null,{"$f":"IF(OR(E350=0,E355=0),0,-PMT(E353/12,E355,E350)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E356/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E350*E357","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E358,Controls!$A$66:$A$69,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M359","v":0},null,{"$f":"IF(E350=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M359,\"$#,##0.00\")&\" (\"&N359&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M358,M353,M355,M355+M357,0)","v":0},{"$f":"CHOOSE(M358,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":""}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E360=Controls!$A$71,\"\",\"Provide explanation below\")","v":"     Provide explanation below"}]
[null,{"$f":"\"Applicant comments regarding \"&E349&\":\"","v":"Applicant comments regarding LHC HOME Loan (Forgiven at maturity):"}]
[null,"Comment"]
[]
[{"$f":"+L364","v":18.050000000000008},"NHTF Loan from LHC",null,null,null,null,null,null,null,null,null,{"$f":"+L347+0.01","v":18.050000000000008}]
[null,"Loan Type:",null,null,"Missing"]
[null,"Description:",null,null,"LHC NHTF Loan (Forgiven at maturity)",null,null,null,null,null,null,null,{"$f":"\"LHC NHTF Loan (\"&E365&\")\"","v":"LHC NHTF Loan (Missing)"}]
[null,"Loan Amount:",null,null,{"$f":"+H171","v":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,{"$f":"+E367*E370","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E371=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E372/12","v":0},"years",null,null,null,null,{"$f":"IF(OR(E367=0,E372=0),0,-PMT(E370/12,E372,E367)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E373/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E367*E374","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E375,Controls!$A$66:$A$69,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M376","v":0},null,{"$f":"IF(E367=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M376,\"$#,##0.00\")&\" (\"&N376&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M375,M370,M372,M372+M374,0)","v":0},{"$f":"CHOOSE(M375,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":""}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E377=Controls!$A$71,\"\",\"Provide explanation below\")","v":"     Provide explanation below"}]
[null,{"$f":"\"Applicant comments regarding \"&E366&\":\"","v":"Applicant comments regarding LHC NHTF Loan (Forgiven at maturity):"}]
[null,"Comment"]
[]
[{"$f":"+L381","v":18.060000000000009},"CDBG-DR Loan from LHC or OCD",null,null,null,null,null,null,null,null,null,{"$f":"+L364+0.01","v":18.060000000000009}]
[null,"Loan Type:",null,null,"Gap Financing Loan with annual payments from Surplus Cash"]
[null,"Description:",null,null,"CDBG-DR Gap Financing Loan"]
[null,"Loan Amount:",null,null,{"$f":"+H183","v":2000000}]
[null,"Lender:",null,null,"LA Office of Community Development"]
[null,"Lender is:",null,null,"Third Party"]
[null,"Interest Rate:",null,null,0,"      per year",{"$f":"IF(E387=0,\"\",\"The Checklist worksheet will include a question\")","v":""}]
[null,"Fixed or Floating Rate?",null,null,"Fixed Rate"]
[null,"Amortization Term:",null,null,0,"months",{"$f":"+E389/12","v":0},"years"]
[null,"Maturity Term:",null,null,0,"months",{"$f":"+E390/12","v":0},"years"]
[null,"Mtg. Ins. Premium:",null,null,"Not applicable"]
[null,"Type of Payment:",null,null,"Annual payment from Surplus Cash"]
[null,"Annual Payment:",null,null,"Depends on actual annual Surplus Cash"]
[null,"Payment Requirement:",null,null,"No payment required if Surplus Cash is negative"]
[null,{"$f":"\"Applicant comments regarding \"&E383&\":\"","v":"Applicant comments regarding CDBG-DR Gap Financing Loan:"}]
[null,"Comment"]
[]
[{"$f":"+L398","v":18.070000000000011},"Deferred Developer Fee",null,null,null,null,null,null,null,null,null,{"$f":"+L381+0.01","v":18.070000000000011}]
[null,"Description:",null,null,{"$f":"+B398","v":"Deferred Developer Fee"},null,null,null,null,null,null,null,{"$f":"+Proforma!C51","v":0},"Cumulative Surplus Cash through year 15"]
[null,"Amount:",null,null,1,null,null,null,null,null,null,null,0.5,"Maximum allowable for deferred developer fee"]
[null,{"$f":"IF(E400=0,\"\",\"The Checklist will include an information request.\")","v":"The Checklist will include an information request."},null,null,null,null,null,null,null,null,null,null,{"$f":"+M399*M400","v":0},"Maximum allowable deferred developer fee"]
[null,"Comment",null,null,null,null,null,null,null,null,null,null,{"$f":"\"You proposed \"&TEXT($E$400,\"$#,##0\")&\" of Deferred Developer Fee (DDF), which exceeds 50% of Surplus Cash from the Proforma page (\"&TEXT($M$401,\"$#,##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":"You proposed $1 of Deferred Developer Fee (DDF), which exceeds 50% of Surplus Cash from the Proforma page ($0).  Please reduce the DDF amount so it falls within this limitation.  Note that you will need to reduce the DDF further, if you plan on charging interest, or if DDF is not first in your transaction's cash flow waterfall."}]
[null,{"$f":"IF(E400=0,\"\",IF(E400>M401,M402,M403))","v":"You proposed $1 of Deferred Developer Fee (DDF), which exceeds 50% of Surplus Cash from the Proforma page ($0).  Please reduce the DDF amount so it falls within this limitation.  Note that you will need to reduce the DDF further, if you plan on charging interest, or if DDF is not first in your transaction's cash flow waterfall."},null,null,null,null,null,null,null,null,null,null,{"$f":"\"You proposed \"&TEXT($E$400,\"$#,##0\")&\" of Deferred Developer Fee (DDF), which falls within 50% of Surplus Cash from the Proforma page (\"&TEXT($M$401,\"$#,##0\")&\").  Please note that you may need to reduce the DDF, if you plan on charging interest, or if DDF is not first in your transaction's cash flow waterfall.\"","v":"You proposed $1 of Deferred Developer Fee (DDF), which falls within 50% of Surplus Cash from the Proforma page ($0).  Please note that you may need to reduce the DDF, if you plan on charging interest, or if DDF is not first in your transaction's cash flow waterfall."}]
[{"$f":"+L404","v":18.080000000000013},"Federal Historic Tax Credits and Equity",null,null,null,null,null,null,null,null,null,{"$f":"+L398+0.01","v":18.080000000000013}]
[null,"Description:",null,null,{"$f":"+B404","v":"Federal Historic Tax Credits and Equity"}]
[null,"Amount of Equity:",null,null,0]
[null,"Amount of Credits:",null,null,0]
[]
[null,"Comment"]
[]
[{"$f":"+L411","v":18.090000000000014},"State Historic Tax Credits and Equity",null,null,null,null,null,null,null,null,null,{"$f":"+L404+0.01","v":18.090000000000014}]
[null,"Description:",null,null,{"$f":"+B411","v":"State Historic Tax Credits and Equity"}]
[null,"Amount of Equity:",null,null,0]
[null,"Amount of Credits:",null,null,0]
[null,{"$f":"IF(OR(E413>0,E414>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"]
[]
[{"$f":"+L418","v":18.100000000000016},"Estimated LIHTC Equity Proceeds",null,null,null,null,null,null,null,null,null,{"$f":"+L411+0.01","v":18.100000000000016}]
[null,"Description:",null,null,{"$f":"+B418","v":"Estimated LIHTC Equity Proceeds"}]
[null,"Amount:",null,null,0,null,null,null,null,null,null,null,{"$f":"+Syndication!J28","v":0},"Syndication Cert F (Gross Equity Invested in Taxpayer)"]
[null,{"$f":"\"     \"&IF(ROUND(E420,0)=ROUND(M420,0),\"\",\"Error; must match \"&TEXT(M420,\"$#,##0\")&\" Net Equity from Syndication Certification\")","v":"     "}]
[]
[{"$f":"+L423","v":18.110000000000017},"Donated Amount #1",null,null,null,null,null,null,null,null,null,{"$f":"+L418+0.01","v":18.110000000000017}]
[null,"Donation Type:",null,null,"Donated / Volunteer Labor"]
[null,"Description:",null,null,"Donated / Volunteer Labor"]
[null,"Amount:",null,null,0]
[]
[null,"Comment"]
[]
[{"$f":"+L430","v":18.120000000000019},"Donated Amount #2",null,null,null,null,null,null,null,null,null,{"$f":"+L423+0.01","v":18.120000000000019}]
[null,"Donation Type:",null,null,"Donated Materials"]
[null,"Description:",null,null,"Donated Materials"]
[null,"Amount:",null,null,0]
[]
[null,"Comment"]
[]
[{"$f":"+L437","v":18.13000000000002},"Donated Amount #3",null,null,null,null,null,null,null,null,null,{"$f":"+L430+0.01","v":18.13000000000002}]
[null,"Donation Type:",null,null,"Donated Land Value"]
[null,"Description:",null,null,"Donated Land Value"]
[null,"Amount:",null,null,0]
[]
[null,"Comment"]
[]
[{"$f":"+L444","v":18.140000000000022},"Other Permanent Source #1",null,null,null,null,null,null,null,null,null,{"$f":"+L437+0.01","v":18.140000000000022}]
[null,"Description:",null,null,"Other Permanent Debt"]
[null,"Type of Funding:",null,null,"Permanent Soft Debt"]
[null,"Federal Grant?:",null,null,"No"]
[null,"Funding Amount:",null,null,0]
[null,"Lender:",null,null,"x"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E448*E451","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E452=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,360,"months",{"$f":"+E453/12","v":30},"years",null,null,null,null,{"$f":"IF(OR(E448=0,E453=0,),0,-PMT(E451/12,E453,E448)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,360,"months",{"$f":"+E454/12","v":30},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E448*E455","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E456,Controls!$A$66:$A$69,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M457","v":0},null,{"$f":"IF(E448=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M457,\"$#,##0.00\")&\" (\"&N457&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M456,M451,M453,M453+M455,0)","v":0},{"$f":"CHOOSE(M456,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":""}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E458=Controls!$A$71,\"Provide explanation below\",\"\")","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E445&\":\"","v":"Applicant comments regarding Other Permanent Debt:"}]
[null,"Comment"]
[]
[{"$f":"+L462","v":18.150000000000023},"Other Permanent Source #2",null,null,null,null,null,null,null,null,null,{"$f":"+L444+0.01","v":18.150000000000023}]
[null,"Description:",null,null,"#2 (Explain)"]
[null,"Type of Funding:",null,null,"Permanent Soft Debt"]
[null,"Federal Grant?:",null,null,"No"]
[null,"Funding Amount:",null,null,0]
[null,"Lender:",null,null,"Enter Lender Other Permanent Source #2"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0.04,"per year",null,null,null,null,null,null,{"$f":"+E466*E469","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E470=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,360,"months",{"$f":"+E471/12","v":30},"years",null,null,null,null,{"$f":"IF(OR(E466=0,E471=0,),0,-PMT(E469/12,E471,E466)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,360,"months",{"$f":"+E472/12","v":30},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E466*E473","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E474,Controls!$A$66:$A$69,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M475","v":0},null,{"$f":"IF(E466=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M475,\"$#,##0.00\")&\" (\"&N475&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M474,M469,M471,M471+M473,0)","v":0},{"$f":"CHOOSE(M474,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":""}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E476=Controls!$A$71,\"Provide explanation below\",\"\")","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E463&\":\"","v":"Applicant comments regarding #2 (Explain):"}]
[null,"Comment"]
[]
[{"$f":"+L480","v":18.160000000000025},"Other Permanent Source #3",null,null,null,null,null,null,null,null,null,{"$f":"+L462+0.01","v":18.160000000000025}]
[null,"Description:",null,null,"#3 (Explain)"]
[null,"Type of Funding:",null,null,"Permanent Soft Debt"]
[null,"Federal Grant?:",null,null,"No"]
[null,"Funding Amount:",null,null,0]
[null,"Lender:",null,null,"Enter Lender Other Permanent Source #3"]
[null,"Lender is:",null,null,"Missing"]
[null,"Interest Rate:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E484*E487","v":0},"annual interest"]
[null,"Fixed or Floating Rate?",null,null,"Missing",null,{"$f":"\"     \"&IF(E488=Controls!$A$63,\"Provide explanation below\",\"\")","v":"     "}]
[null,"Amortization Term:",null,null,360,"months",{"$f":"+E489/12","v":30},"years",null,null,null,null,{"$f":"IF(OR(E484=0,E489=0,),0,-PMT(E487/12,E489,E484)*12)","v":0},"annual P+I"]
[null,"Maturity Term:",null,null,360,"months",{"$f":"+E490/12","v":30},"years"]
[null,"Mtg. Ins. Premium:",null,null,0,"per year",null,null,null,null,null,null,{"$f":"+E484*E491","v":0},"first year MIP"]
[null,"Type of Payment:",null,null,"Missing",null,null,null,null,null,null,null,{"$f":"MATCH(E492,Controls!$A$66:$A$69,0)","v":4}]
[null,"Annual Payment:",null,null,{"$f":"+M493","v":0},null,{"$f":"IF(E484=0,\"\",\"     \"&\"LHC calculates \"&TEXT(M493,\"$#,##0.00\")&\" (\"&N493&\")\")","v":""},null,null,null,null,null,{"$f":"CHOOSE(M492,M487,M489,M489+M491,0)","v":0},{"$f":"CHOOSE(M492,\"IO\",\"P+I\",\"P+I+MIP\",\"\")","v":""}]
[null,"Payment Requirement:",null,null,"All Pmts Deferred",null,{"$f":"\"     \"&IF(E494=Controls!$A$71,\"Provide explanation below\",\"\")","v":"     "}]
[null,{"$f":"\"Applicant comments regarding \"&E481&\":\"","v":"Applicant comments regarding #3 (Explain):"}]
[null,"Comment"]
[]
[{"$f":"\"Section \"&$L498","v":"Section 19"},"Permanent Sources of Funds (Summary)",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L276+1","v":19}]
[]
[null,{"$f":"+E282","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+E283","v":0},null,null,null,null,{"$f":"+E292","v":0},{"$f":"+E293","v":"All Pmts Deferred"}]
[null,{"$f":"IF(E298=0,\"Other Loan With Must-Pay Debt Service\",E298)","v":"Non-LHC loan #1 (identify lender):"},null,null,null,null,null,{"$f":"+E299","v":0},null,null,null,null,{"$f":"+E317","v":0},{"$f":"+E318","v":"All Pmts Deferred"}]
[null,{"$f":"IF(E323=0,\"Other Loan With Must-Pay Debt Service\",E323)","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+E324","v":0},null,null,null,null,{"$f":"+E342","v":0},{"$f":"+E343","v":"All Pmts Deferred"}]
[null,{"$f":"+E349","v":"LHC HOME Loan (Forgiven at maturity)"},null,null,null,null,null,{"$f":"+E350","v":0},null,null,null,null,{"$f":"+E359","v":0},{"$f":"+E360","v":"All Pmts Deferred"}]
[null,{"$f":"+E366","v":"LHC NHTF Loan (Forgiven at maturity)"},null,null,null,null,null,{"$f":"+E367","v":0},null,null,null,null,{"$f":"+E376","v":0},{"$f":"+E377","v":"All Pmts Deferred"}]
[null,{"$f":"+E383","v":"CDBG-DR Gap Financing Loan"},null,null,null,null,null,{"$f":"+E384","v":2000000}]
[null,{"$f":"+E399","v":"Deferred Developer Fee"},null,null,null,null,null,{"$f":"+E400","v":1}]
[null,{"$f":"+E405","v":"Federal Historic Tax Credits and Equity"},null,null,null,null,null,{"$f":"+E406","v":0},"*"]
[null,{"$f":"+E412","v":"State Historic Tax Credits and Equity"},null,null,null,null,null,{"$f":"+E413","v":0}]
[null,{"$f":"+E419","v":"Estimated LIHTC Equity Proceeds"},null,null,null,null,null,{"$f":"+E420","v":0}]
[null,{"$f":"+E425","v":"Donated / Volunteer Labor"},null,null,null,null,null,{"$f":"+E426","v":0}]
[null,{"$f":"+E432","v":"Donated Materials"},null,null,null,null,null,{"$f":"+E433","v":0}]
[null,{"$f":"+E439","v":"Donated Land Value"},null,null,null,null,null,{"$f":"+E440","v":0}]
[null,{"$f":"IF(E445=0,\"Other Source of Funds\",E445)","v":"Other Permanent Debt"},null,null,null,null,null,{"$f":"+E448","v":0},{"$f":"IF($E$447=\"Yes\",\"*\",\"\")","v":""}]
[null,{"$f":"IF(E463=0,\"Other Source of Funds\",E463)","v":"#2 (Explain)"},null,null,null,null,null,{"$f":"+E466","v":0},{"$f":"IF($E$465=\"Yes\",\"*\",\"\")","v":""}]
[null,{"$f":"IF(E481=0,\"Other Source of Funds\",E481)","v":"#3 (Explain)"},null,null,null,null,null,{"$f":"+E484","v":0},{"$f":"IF($E$483=\"Yes\",\"*\",\"\")","v":""}]
[]
[null,"Total Permanent Sources",null,null,null,null,null,{"$f":"SUM(H499:H516)","v":2000001},null,null,null,null,{"$f":"SUMIF(N$499:N$516,N517,M$499:M$516)","v":0},"Must Pay",null,{"$f":"COUNTIF(N499:N516,N517)","v":0}]
[null,"* Federal grants, subtract from basis",null,null,null,null,null,{"$f":"+H507+IF(I513=\"*\",H513,0)+IF(I514=\"*\",H514,0)+IF(I515=\"*\",H515,0)","v":0},"*",null,null,null,{"$f":"SUMIF(N$499:N$516,N518,M$499:M$516)","v":0},"All Pmts Deferred"]
[]
[null,{"$f":"IF(AND(H500>0,OR(H501>0,H502>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":""}]
[null,{"$f":"IF(AND(H505>0,P517>1),\"Potential error: CDBG-DR generally permits only one 'must pay' debt; please explain.\",\"\")","v":""}]
[]
[null,"Comment"]
[]
[{"$f":"\"Section \"&$L525","v":"Section 20"},"Construction / Development of the Project",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L498+1","v":20}]
[]
[{"$f":"+L527","v":20.010000000000002},"Do the estimated development costs for the project include costs for equipment owned by the Developer or Builder or any related party?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$69","v":"V.D"},null,{"$f":"+L525+0.01","v":20.010000000000002}]
[null,{"$f":"IF(H527=\"Yes\",\"Complete the remainder of Section \"&A527,\"Skip to Section \"&(A527+0.01))","v":"Skip to Section 20.02"}]
[]
[null,{"$f":"\"See QAP Section \"&J527&\" which discusses restrictions on costs related to these sorts of equipment. An information request will appear on the Checklist worksheet.\"","v":"See QAP Section V.D which discusses restrictions on costs related to these sorts of equipment. An information request will appear on the Checklist worksheet."}]
[]
[null,"Estimated cost to the project, to lease this equipment.",null,null,null,null,null,0]
[]
[null,"Estimated cost to the project, to operate this equipment.",null,null,null,null,null,0]
[]
[null,"Comment"]
[]
[{"$f":"+L538","v":20.020000000000003},"See the QAP Section referenced to the right, which discusses limits on builder overhead and builder profit when a large proportion of the construction contract amount will be paid to a small number of subcontractors, material suppliers or equipment lessors.  Please list below the three subcontractors / material suppliers / equipment lessors to whom you expect to pay the largest amounts, and the estimated amount you expect to pay to each.",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$70","v":"V.E"},null,{"$f":"+L527+0.01","v":20.020000000000003}]
[]
[null,"Subcontractor 1",null,null,null,null,null,0]
[null,"Subcontractor 2",null,null,null,null,null,0]
[null,"Subcontractor 3",null,null,null,null,null,0]
[]
[{"$f":"+L544","v":20.030000000000005},"If a non-LHC funder requires a third party construction manager, LHC is willing to consider allowing a Construction Manager's Fee. If you propose a non-zero fee, the Checklist will include an information request.",null,null,null,null,null,null,null,null,null,{"$f":"+L538+0.01","v":20.030000000000005}]
[null,"Construction Manager's Fee",null,null,null,null,null,0]
[]
[{"$f":"+L547","v":20.040000000000006},"Other than the developer fee, and the hard costs under the general construction contract, are there any estimated project costs that will be paid to the Developer, to related persons, or to persons with an identity of interest to the Developer?  If the general contractor and the Developer are related parties, be sure to list the General Requirements, General Overhead and Builder Fee/Profit below; it is not necessary to list the hard costs under the construction contract.",null,null,null,null,null,"Missing",null,"Glossary (definition of Developer Fee Base)",null,{"$f":"+L544+0.01","v":20.040000000000006}]
[null,{"$f":"IF(H547=\"Yes\",\"Detail each such payment below\",\"Skip to Section \"&(A547+0.01))","v":"Skip to Section 20.05"}]
[]
[null,"Payment 1",null,null,null,null,null,0]
[null,"Payment 2",null,null,null,null,null,0]
[null,"Payment 3",null,null,null,null,null,0]
[null,"Payment 4",null,null,null,null,null,0]
[null,"Payment 5",null,null,null,null,null,0]
[null,"Payment 6",null,null,null,null,null,0]
[]
[null,"Total Payments to Related Parties",null,null,null,null,null,{"$f":"SUM(H549:H556)","v":0}]
[]
[null,"Comment"]
[]
[{"$f":"+L561","v":20.050000000000008},{"$f":"\"Section \"&J561&M561","v":"Section V.D of the QAP provides that Extraordinary Site Costs can be excluded from the Cost Limits calculations if they are recommended by the project's Architect / Engineer and if they are approved by LHC staff. An information request will appear on the Checklist worksheet."},null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$61","v":"V.D"},null,{"$f":"+L547+0.01","v":20.050000000000008}," of the QAP provides that Extraordinary Site Costs can be excluded from the Cost Limits calculations if they are recommended by the project's Architect / Engineer and if they are approved by LHC staff. An information request will appear on the Checklist worksheet."]
[null,"Estimated cost for Extraordinary Site Costs",null,null,null,null,null,0]
[]
[{"$f":"+L564","v":20.060000000000009},"Please provide below the estimated cost of Community Facilities (including, without limitation, office space, maintenance storage, community room, community kitchen, recreational facilities and other ancillary / non-residential components of the project).  ",null,null,null,null,null,null,null,"Glossary",null,{"$f":"+L561+0.01","v":20.060000000000009}]
[]
[null,"Estimated cost for Community Facilities",null,null,null,null,null,0]
[null,"Amount that is includable in LIHTC Basis",null,null,null,null,null,0,null,{"$f":"IF(H567>H566,\"Exceeds Total\",\"\")","v":""}]
[null,"Amount that is outside of LIHTC Basis",null,null,null,null,null,{"$f":"+H566-H567","v":0}]
[]
[null,"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."]
[null,"Comment"]
[]
[{"$f":"+L573","v":20.070000000000011},"Does the proposed project include a Community Service Facility (such as a childcare center or employment training center)?",null,null,null,null,null,"Missing",null,"Glossary",null,{"$f":"+L564+0.01","v":20.070000000000011}]
[null,{"$f":"IF(H573=\"Yes\",\"Explain below\",\"Skip to Section \"&(A573+0.01))","v":"Skip to Section 20.08"}]
[null,"Estimated cost for Community Service Facility",null,null,null,null,null,0]
[null,"Amount that is includable in LIHTC Basis",null,null,null,null,null,0,null,{"$f":"IF(H576>H575,\"Exceeds Total\",\"\")","v":""}]
[null,"Amount that is outside of LIHTC Basis",null,null,null,null,null,{"$f":"+H575-H576","v":0}]
[null,"An information request will appear on the Checklist worksheet."]
[null,"Comment"]
[]
[{"$f":"+L581","v":20.080000000000013},"Increases in Unit Costs Above the Maximum.",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$61","v":"V.D"},null,{"$f":"+L573+0.01","v":20.080000000000013}]
[null,"The QAP provides that Extraordinary Site costs, Community Facilities costs, and Community Service Facility costs are excluded from the cost limits computation.  In addition, the QAP provides that LHC staff have discretion to approve (or disapprove) increases in costs (other than Extraordinary Site Costs, Community Facilities costs, and Community Service Facility costs) up to 15% above the maximum."]
[null,"Does this transaction include a request that LHC staff grant the type of approval discussed immediately above?",null,null,null,null,null,"Missing"]
[null,{"$f":"IF(H583=\"Yes\",\"Explain below\",\"Skip to Section \"&(A581+0.01))","v":"Skip to Section 20.09"}]
[null,"Estimated excess costs",null,null,null,null,null,0]
[null,{"$f":"IF(AND(H583=\"Yes\",H585>0),\"An information request will appear on the Checklist worksheet.\",\"\")","v":""}]
[]
[{"$f":"+L588","v":20.090000000000014},"Building Configuration",null,null,null,null,null,null,null,null,null,{"$f":"+L581+0.01","v":20.090000000000014}]
[null,"A 'configuration' is a unique building, or a set of identical buildings"]
[null,"Total number of residential buildings in the project",null,null,null,null,null,0]
[null,"Total number of building 'configurations' in the project",null,null,null,null,null,0]
[]
[{"$f":"+L593","v":20.100000000000016},"Cash Flow Note for Acquisition of Existing Project",null,null,null,null,null,null,null,null,null,{"$f":"+L588+0.01","v":20.100000000000016}]
[null,"Does the financing plan include a cash flow note, associated with the acquisition of an existing project?  ",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$30","v":"IV.D.4"}]
[null,{"$f":"IF(H594=\"Yes\",\"An information request will appear on the Checklist worksheet\",\"Skip to Section \"&TEXT(A597,\"0.00\"))","v":"Skip to Section 20.11"}]
[]
[{"$f":"+L597","v":20.110000000000017},"Return on Taxpayer Capital",null,null,null,null,null,null,null,null,null,{"$f":"+L593+0.01","v":20.110000000000017}]
[null,"Are you claiming a Return on Taxpayer Capital, as provided for in the QAP, for projects with Soft Funds?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$29","v":"IV.D.3"}]
[null,{"$f":"IF(H598=\"Yes\",\"An information request will appear on the Checklist worksheet\",\"Skip to Section \"&TEXT(A601,\"0.00\"))","v":"Skip to Section 20.12"}]
[]
[{"$f":"+L601","v":20.120000000000019},"Staff Units",null,null,null,null,null,null,null,null,null,{"$f":"+L597+0.01","v":20.120000000000019}]
[null,"Does the project include one or more staff units?",null,null,null,null,null,"Missing"]
[null,{"$f":"IF(H602=\"Yes\",\"See below\",\"Skip to Section \"&TEXT(L609,\"0.00\"))","v":"Skip to Section 20.14"},null,null,null,null,null,null,null,null,null,null,"Note -- if you intend to hold a LIHTC unit for a LIHTC-eligible staff member, that unit is not a \"staff unit\" for purposes of this Application; instead, it is simply a LIHTC unit. "]
[null,{"$f":"IF(H$602=\"Yes\",M604,IF(H$602=\"No\",M603,\"Select 'Yes' or 'No' above for detailed guidance.\"))","v":"Select 'Yes' or 'No' above for detailed guidance."},null,null,null,null,null,null,null,null,null,null,"On the Unit Mix and Rents sheet, designate the staff unit by selecting 'Yes' in the column labeled 'Staff Unit?'.  Note -- if you intend to hold a LIHTC unit for a LIHTC-eligible staff member, that unit is not a \"staff unit\" for purposes of this Application; instead, it is simply a LIHTC unit.  For Applicable Fraction purposes, a staff unit is not included in either the numerator or in the denominator of the Applicable Fraction calculations.  That is, an eight-unit building containing seven LIHTC units and one staff unit will have a 100% Applicable Fraction -- 7 divided by 7 = 100% -- by number of units.  Similarly, if all units have 1000 square feet each, the same building will have a 100% Applicable Fraction -- 7000 divided by 7000 = 100% -- by square footage.  The effective Applicable Fraction is the lesser of these two percentages."]
[null,{"$f":"IF(H$602=\"Yes\",M605,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"For each staff unit, this Application expects the Unit Mix and Rents worksheet to reflect \"LIHTC?\" as \"No\", \"PSH\" as \"No\", \"% AMI Restriction\" as \"Not AMI Restricted\", and \"Rent\" as zero.  If you make other choices, there will be a Note on the Unit Mix and Rents worksheet requiring an explanation in the Checklist.  Note that LHC has been advised that the cost of a staff/management unit occupied by a non-low-income tenant will be includable in basis only if no rent is collected in connection with such staff/management unit."]
[]
[{"$f":"+L607","v":20.13000000000002},{"$f":"IF(OR(H602=\"Yes\",H566>0),M607,\"No staff units or Community Facilities; skip to Section \"&TEXT(A609,\"0.00\"))","v":"No staff units or Community Facilities; skip to Section 20.14"},null,null,null,null,null,null,null,null,null,{"$f":"+L601+0.01","v":20.13000000000002},"Note -- neither the square footage of staff units, nor the square footage of Community Facilities, is included in the calculation of Applicable Fraction by floor area.  That calculation includes only the floor area of residential units. Accordingly, a building that has four LIHTC units and four market rate units, each with 1000 square feet of floor area within the unit itself, will have an Applicable Fraction by square feet of 50% -- 4000 divided by 8000 = 50% -- regardless of whether the building also contains a staff unit and regardless of whether the building contains common areas such as a management office or community room."]
[]
[{"$f":"+L609","v":20.140000000000022},"Commercial Portion of the Project",null,null,null,null,null,null,null,null,null,{"$f":"+L607+0.01","v":20.140000000000022}]
[null,"Does the project include any commercial square footage and/or commercial development cost?",null,null,null,null,null,"Missing"]
[null,"Commercial square footage",null,null,null,null,null,0]
[null,"Commercial development cost",null,null,null,null,null,0]
[null,{"$f":"IF(H610=\"Yes\",\"A checklist item will be included.\",\"Skip to Section \"&TEXT(L615,\"0.00\"))","v":"Skip to Section 21.00"}]
[]
[{"$f":"\"Section \"&$L615","v":"Section 21"},"Complete Remaining Key Worksheets For Underwriting",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L525+1","v":21}]
[]
[{"$f":"+L617","v":21.01},"Complete Section 23 below (information for rent limits)",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L615+0.01","v":21.01}]
[]
[{"$f":"+L619","v":21.020000000000003},"Complete the Unit Mix and Rents worksheet.",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L617+0.01","v":21.020000000000003},{"$f":"IF(H619=Controls!$A$223,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Controls!A58","v":"Missing"}]
[{"$f":"+L621","v":21.030000000000005},"Set-Aside Election",null,null,null,null,null,{"$f":"+M621","v":"Missing"},null,null,null,{"$f":"+L619+0.01","v":21.030000000000005},{"$f":"+$H$200","v":"Missing"},null,null,{"$f":"+'Unit Mix and Rents'!Y42","v":0},{"$f":"+Controls!A55","v":"20/50"}]
[null,{"$f":"IF(M621=$Q$623,\"Income Averaging Set-Aside Was Selected; Income Average is \"&TEXT(P621,\"0.0%\")&\"; \"&S622&\" Units at 70-80 AMI\",IF(M621=$Q$621,\"20/50 Set-Aside Was Selected; \"&M623,IF(M621=$Q$622,\"40/60 Set-Aside Was Selected; \"&M622,\"Set-Aside Selection Not Yet Made\")))","v":"Set-Aside Selection Not Yet Made"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!I44","v":"Does not Meet 40/60 Setaside"},null,null,{"$f":"+'Unit Mix and Rents'!G44","v":0},{"$f":"+Controls!A56","v":"40/60"},null,{"$f":"+'Unit Mix and Rents'!Z41","v":0}]
[null,{"$f":"IF(AND(H621=$Q$623,P622<40%),\"Error: Not Eligible for Income Averaging; at least 40% Low Income Units required\",IF(AND(M621=$Q$623,P621>60%),\"Error: Not Eligible for Income Averaging; Income Average Exceeds 60%\",IF(AND(M621=$Q$621,'Unit Mix and Rents'!$G$50<20%),\"Error: Not Eligible for 20/50; Less Than 20% of Units Are At 50% AMI or Below\",IF(AND('Project Description'!M621='Project Description'!$Q$622,'Unit Mix and Rents'!$G$44<60%),\"Error: Not Eligible for 40/60; Less Than 40% of Units Are At 60% AMI or Below\",\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!I50","v":"Does not Meet 20/50 Setaside"},null,null,null,{"$f":"+Controls!A57","v":"Income Averaging"}]
[]
[{"$f":"+L625","v":21.040000000000006},"Total Project Square Footage",null,null,null,null,null,null,null,null,null,{"$f":"+L621+0.01","v":21.040000000000006}]
[]
[null,"Floor Area of Residential Units (see Unit Mix and Rents worksheet)",null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!E56","v":0}]
[null,"Floor Area of Staff Units (see Unit Mix and Rents worksheet)",null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!E55","v":0}]
[null,"Commercial Square Feet",null,null,null,null,null,{"$f":"+H611","v":0}]
[null,"Community Facilities (i.e., Common Areas) Sqft:",null,null,null,null,null,0]
[null,"Community Service Facility Sqft (if applicable):",null,null,null,null,null,0]
[null,"Other sqft (e.g. common hallways)",null,null,null,null,null,0,{"$f":"IF(H632=0,\"\",\"Explain below\")","v":""}]
[]
[null,"Total Square Footage for the Project",null,null,null,null,null,{"$f":"SUM(H626:H633)","v":0}]
[]
[null,"Comment"]
[]
[{"$f":"+L638","v":21.050000000000008},"Complete the Development Costs worksheet.",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L625+0.01","v":21.050000000000008},{"$f":"IF(H638=Controls!$A$223,0,1)","v":1}]
[]
[{"$f":"+L640","v":21.060000000000009},"Adjust any profit / fee amounts that exceed LHC limits.",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L638+0.01","v":21.060000000000009},{"$f":"IF(H640=Controls!$A$223,0,1)","v":1}]
[]
[{"$f":"+L642","v":21.070000000000011},"Complete the Syndication Certification worksheet.",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L640+0.01","v":21.070000000000011},{"$f":"IF(H642=Controls!$A$223,0,1)","v":1}]
[]
[{"$f":"+L644","v":21.080000000000013},"Complete the Basis Calculation worksheet.",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L642+0.01","v":21.080000000000013},{"$f":"IF(H644=Controls!$A$223,0,1)","v":1}]
[]
[{"$f":"+L646","v":21.090000000000014},"Complete the Revenues and Expenses worksheet.",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L644+0.01","v":21.090000000000014},{"$f":"IF(H646=Controls!$A$223,0,1)","v":1}]
[]
[{"$f":"+L648","v":21.100000000000016},"Complete the Developer Experience and Management Experience worksheets.",null,null,null,null,null,"Not Started",null,null,null,{"$f":"+L646+0.01","v":21.100000000000016},{"$f":"IF(H648=Controls!$A$223,0,1)","v":1}]
[{"$f":"IF(M649=0,0,\"Until you complete the worksheets listed above, results below will not be correct\")","v":"Until you complete the worksheets listed above, results below will not be correct"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M616:M648)","v":7}]
[]
[{"$f":"\"Section \"&$L651","v":"Section 22"},"Allowable LIHTCs",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L615+1","v":22}]
[]
[{"$f":"+L653","v":22.01},"Allowable LIHTCs (Equity Gap Approach)",null,null,null,null,null,null,null,null,null,{"$f":"+L651+0.01","v":22.01}]
[]
[null,"Total Development Cost",null,null,null,null,null,{"$f":"+'Development Costs'!D140","v":0}]
[null,{"$f":"\"Subtract \"&B500","v":"Subtract New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"-+H500","v":0}]
[null,{"$f":"\"Subtract \"&B501","v":"Subtract Non-LHC loan #1 (identify lender):"},null,null,null,null,null,{"$f":"-+H501","v":0}]
[null,{"$f":"\"Subtract \"&B502","v":"Subtract Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"-+H502","v":0}]
[null,{"$f":"\"Subtract \"&B506","v":"Subtract Deferred Developer Fee"},null,null,null,null,null,{"$f":"-+H506","v":-1}]
[null,"Subtract Federal Historic Tax Credits",null,null,null,null,null,{"$f":"+-$E$407","v":0}]
[null,{"$f":"\"Subtract \"&B510","v":"Subtract Donated / Volunteer Labor"},null,null,null,null,null,{"$f":"-+H510","v":0}]
[null,"Subtract Donated Materials",null,null,null,null,null,0]
[null,"Subtract Donated Land Value",null,null,null,null,null,0]
[null,"Subtract Other Permanent Debt",null,null,null,null,null,0]
[null,"Subtract #2 (Explain)",null,null,null,null,null,0]
[null,"Subtract #3 (Explain)",null,null,null,null,null,0]
[]
[null,"Equity Gap before LIHTC Equity and LHC Funds",null,null,null,null,null,{"$f":"SUM(H654:H667)","v":-1}]
[]
[null,"Anticipated Credit Pricing (per dollar)",null,null,null,null,null,{"$f":"+M670","v":0},null,null,null,null,{"$f":"+Syndication!$M$26","v":0},"from Syndication Certification"]
[null,"% of Credits to Investors",null,null,null,null,null,{"$f":"+M671","v":0.99990000000000001},null,null,null,null,{"$f":"+Syndication!$J$19","v":0.99990000000000001},"from Syndication Certification"]
[null,"Total Credit Needs Over Ten Years",null,null,null,null,null,{"$f":"IF(OR(H670=0,H671=0),0,(H668/H670)/H671)","v":0}]
[]
[null,"Credit Need by Equity Gap Approach",null,null,null,null,null,{"$f":"+H672/10","v":0}]
[]
[{"$f":"+L676","v":22.020000000000003},"Allowable LIHTCs (Basis Calculation Worksheet)",null,null,null,null,null,{"$f":"+'Basis Calculation'!C51","v":0},null,null,null,{"$f":"+L653+0.01","v":22.020000000000003}]
[]
[{"$f":"+L678","v":22.030000000000005},"Lower of the Two Methods",null,null,null,null,null,{"$f":"MIN(H676,H674)","v":0},null,null,null,{"$f":"+L676+0.01","v":22.030000000000005}]
[]
[{"$f":"+L680","v":22.040000000000006},"Total Credits Requested",null,null,null,null,null,{"$f":"+H192","v":0},null,null,null,{"$f":"+L678+0.01","v":22.040000000000006}]
[null,{"$f":"IF(ROUND(H680,0)<=ROUND(H678,0),\"\",\"Credit Request is Too High\")","v":""}]
[]
[null,"Comment Regarding Allowable LIHTCs"]
[]
[{"$f":"\"Section \"&$L685","v":"Section 23"},"Information Related to Rent Limits",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L651+1","v":23}]
[]
[{"$f":"+L687","v":23.01},"National Non-Metropolitan Income Limit",null,null,null,null,null,null,null,null,null,{"$f":"+L685+0.01","v":23.01}]
[null,"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\"."]
[null,"Are you planning to use the national non-metropolitan income limit for this project?",null,null,null,null,null,"Missing",null,null,null,null,58400,"National non-metro limit as of January 2019"]
[null,{"$f":"IF(H689=\"Yes\",\"An information request will appear on the Checklist worksheet\",\"Skip to Section \"&(A687+0.01))","v":"Skip to Section 23.02"}]
[null,{"$f":"IF(AND(H689=\"Yes\",H9=\"Yes\"),\"Cannot use the non-metro income limit; tax exempt bond financing is being used.\",\"\")","v":""}]
[]
[{"$f":"+L693","v":23.020000000000003},{"$f":"\"4 Person AMI for \"&TRIM(M693)&\" Parish\"","v":"4 Person AMI for Acadia Parish"},null,null,null,null,null,null,null,null,null,{"$f":"+L687+0.01","v":23.020000000000003},{"$f":"+$E$82","v":"Acadia"},{"$f":"+Q82","v":25550}]
[null,{"$f":"M694&\" (from LHC database)\"","v":"100% AMI for 4 Person Household for 2018 (from LHC database)"},null,null,null,null,null,{"$f":"+N693*2","v":51100},null,null,null,null,"100% AMI for 4 Person Household for 2018"]
[null,{"$f":"M695&\" (applicant's selection)\"","v":"100% AMI for 4 Person Household (applicant's selection)"},null,null,null,null,null,{"$f":"+H694","v":51100},null,null,null,null,"100% AMI for 4 Person Household"]
[null,{"$f":"IF(ROUND(H695,0)<>ROUND(H694,0),\"Explain below\",\"Skip to Section \"&(A693+0.01))","v":"Skip to Section 23.03"}]
[null,"Comment"]
[]
[{"$f":"+L699","v":23.030000000000005},"AMI Gross Rents for the Project (including utilities, calculated by LHC; see the AMI Rents worksheet)",null,null,null,null,null,null,null,null,null,{"$f":"+L693+0.01","v":23.030000000000005}]
[]
[null,null,"\"Gross\" Rent Limits for AMI-Restricted Units"]
[null,null,{"$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"}]
[null,{"$f":"+'AMI Rents'!A123","v":"120% AMI"},{"$f":"+'AMI Rents'!B123","v":1072},{"$f":"+'AMI Rents'!C123","v":1149},{"$f":"+'AMI Rents'!D123","v":1380},{"$f":"+'AMI Rents'!E123","v":1594},{"$f":"+'AMI Rents'!F123","v":1778}]
[null,{"$f":"+'AMI Rents'!A124","v":"20% AMI"},{"$f":"+'AMI Rents'!B124","v":178},{"$f":"+'AMI Rents'!C124","v":191},{"$f":"+'AMI Rents'!D124","v":230},{"$f":"+'AMI Rents'!E124","v":265},{"$f":"+'AMI Rents'!F124","v":296}]
[null,{"$f":"+'AMI Rents'!A125","v":"30% AMI"},{"$f":"+'AMI Rents'!B125","v":268},{"$f":"+'AMI Rents'!C125","v":287},{"$f":"+'AMI Rents'!D125","v":345},{"$f":"+'AMI Rents'!E125","v":398},{"$f":"+'AMI Rents'!F125","v":445}]
[null,{"$f":"+'AMI Rents'!A126","v":"40% AMI"},{"$f":"+'AMI Rents'!B126","v":357},{"$f":"+'AMI Rents'!C126","v":383},{"$f":"+'AMI Rents'!D126","v":460},{"$f":"+'AMI Rents'!E126","v":531},{"$f":"+'AMI Rents'!F126","v":592}]
[null,{"$f":"+'AMI Rents'!A127","v":"50% AMI"},{"$f":"+'AMI Rents'!B127","v":447},{"$f":"+'AMI Rents'!C127","v":479},{"$f":"+'AMI Rents'!D127","v":575},{"$f":"+'AMI Rents'!E127","v":664},{"$f":"+'AMI Rents'!F127","v":741}]
[null,{"$f":"+'AMI Rents'!A128","v":"60% AMI"},{"$f":"+'AMI Rents'!B128","v":536},{"$f":"+'AMI Rents'!C128","v":575},{"$f":"+'AMI Rents'!D128","v":690},{"$f":"+'AMI Rents'!E128","v":797},{"$f":"+'AMI Rents'!F128","v":888}]
[null,{"$f":"+'AMI Rents'!A129","v":"70% AMI"},{"$f":"+'AMI Rents'!B129","v":626},{"$f":"+'AMI Rents'!C129","v":670},{"$f":"+'AMI Rents'!D129","v":805},{"$f":"+'AMI Rents'!E129","v":930},{"$f":"+'AMI Rents'!F129","v":1037}]
[null,{"$f":"+'AMI Rents'!A130","v":"80% AMI"},{"$f":"+'AMI Rents'!B130","v":715},{"$f":"+'AMI Rents'!C130","v":766},{"$f":"+'AMI Rents'!D130","v":920},{"$f":"+'AMI Rents'!E130","v":1062},{"$f":"+'AMI Rents'!F130","v":1185}]
[]
[null,"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."]
[]
[]
[{"$f":"+L715","v":23.040000000000006},"Amenities and Heating System",null,null,null,null,null,null,null,null,null,{"$f":"+L699+0.01","v":23.040000000000006}]
[]
[null,"Amenities included in Units:"]
[null,"Oven / Range",null,null,null,null,null,"Missing"]
[null,"Refrigerator",null,null,null,null,null,"Missing"]
[null,"Microwave",null,null,null,null,null,"Missing"]
[null,"Dishwasher",null,null,null,null,null,"Missing"]
[null,"Garbage Disposal",null,null,null,null,null,"Missing"]
[null,"Washer / Dryer",null,null,null,null,null,"Missing"]
[null,"Washer / Dryer Hookup",null,null,null,null,null,"Missing"]
[]
[null,"Heating System:"]
[null,"Heating Fuel",null,null,null,null,null,"Missing"]
[null,"System Type",null,null,null,null,null,"Missing"]
[]
[null,"Comment"]
[]
[{"$f":"+L732","v":23.050000000000008},"Utilities Information",null,null,null,null,null,null,null,null,null,{"$f":"+L715+0.01","v":23.050000000000008}]
[]
[null,"Utility",null,"Fuel Source",null,null,null,"Utility Paid By"]
[null,"Cooking",null,"Electric",null,null,null,"Missing"]
[null,"Other, Lighting",null,"Electric",null,null,null,"Missing"]
[null,"Hot Water",null,"Electric",null,null,null,"Missing"]
[null,"Water",null,null,null,null,null,"Missing"]
[null,"Heating",null,{"$f":"+H727","v":"Missing"},null,null,null,"Missing"]
[null,"Air Conditioning",null,"Electric",null,null,null,"Missing"]
[null,"Sewer",null,null,null,null,null,"Missing"]
[null,"Trash Collection",null,null,null,null,null,"Missing"]
[]
[null,"Comment"]
[]
[{"$f":"+L746","v":23.060000000000009},"Utility Allowances Concluded by Applicant (for LIHTC Units)",null,null,null,null,null,null,null,null,null,{"$f":"+L732+0.01","v":23.060000000000009}]
[]
[null,"0 Bedroom Utility Allowance",null,null,null,null,null,0]
[null,"1 Bedroom Utility Allowance",null,null,null,null,null,0]
[null,"2 Bedroom Utility Allowance",null,null,null,null,null,0]
[null,"3 Bedroom Utility Allowance",null,null,null,null,null,0]
[null,"4 Bedroom Utility Allowance",null,null,null,null,null,0]
[null,"The Checklist worksheet will include a request for appropriate documentation."]
[]
[{"$f":"+L755","v":23.070000000000011},"AMI \"Contract\" Rent Limits for the LIHTC Units (after subtracting Utility Allowances)",null,null,null,null,null,null,null,null,null,{"$f":"+L746+0.01","v":23.070000000000011}]
[]
[null,"The \"contract\" rents in the following table were calculated by LHC starting with the gross rents from the table above and subtracting the applicant's concluded utility allowances. That is, these are the maximum rents that the project could collect for LIHTC units with tenant incomes restricted at the AMI percentages shown below. If you disagree with these calculations, please include a comment below."]
[null,null,"\"Contract\" Rent Limits for LIHTC Units"]
[null,null,{"$f":"+C702","v":"0BR"},{"$f":"+D702","v":"1BR"},{"$f":"+E702","v":"2BR"},{"$f":"+F702","v":"3BR"},{"$f":"+G702","v":"4BR"}]
[null,{"$f":"+B703","v":"120% AMI"},{"$f":"+C703-$H$748","v":1072},{"$f":"+D703-$H$749","v":1149},{"$f":"+E703-$H$750","v":1380},{"$f":"+F703-$H$751","v":1594},{"$f":"+G703-$H$752","v":1778}]
[null,"20% AMI",178,191,230,265,296]
[null,"30% AMI",268,287,345,398,445]
[null,"40% AMI",357,383,460,531,592]
[null,"50% AMI",447,479,575,664,741]
[null,"60% AMI",536,575,690,797,888]
[null,"70% AMI",626,670,805,930,1037]
[null,{"$f":"+B710","v":"80% AMI"},715,766,920,1062,1185]
[]
[null,"Comment"]
[]
[{"$f":"+L771","v":23.080000000000013},"Estimated Market Rents and HUD Fair Market Rents",null,null,null,null,null,null,null,null,null,{"$f":"+L755+0.01","v":23.080000000000013}]
[]
[null,"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."]
[null,null,"Market Rent Limits for the Project"]
[null,null,{"$f":"+C759","v":"0BR"},{"$f":"+D759","v":"1BR"},{"$f":"+E759","v":"2BR"},{"$f":"+F759","v":"3BR"},{"$f":"+G759","v":"4BR"}]
[{"$f":"+L776","v":23.090000000000014},"Market",0,0,0,0,0,null,null,null,null,{"$f":"+L771+0.01","v":23.090000000000014}]
[]
[null,"Comment Regarding Market Rents"]
[]
[null,{"$f":"\"Please enter the HUD Fair Market Rents that you believe are applicable to this project. The amounts on line \"&TEXT(A784,\"0.00\")&\" are the HUD \"&B784&\"s for \"&$E$82&\" Parish from LHC's database.  If you propose using different FMRs, please include an explanation below.\"","v":"Please enter the HUD Fair Market Rents that you believe are applicable to this project. The amounts on line 23.10 are the HUD 2020 FMRs for Acadia Parish from LHC's database.  If you propose using different FMRs, please include an explanation below."}]
[]
[null,null,"Fair Market Rents for the Project"]
[null,null,{"$f":"+C775","v":"0BR"},{"$f":"+D775","v":"1BR"},{"$f":"+E775","v":"2BR"},{"$f":"+F775","v":"3BR"},{"$f":"+G775","v":"4BR"}]
[{"$f":"+L784","v":23.100000000000016},{"$f":"+Parishes!E7","v":"2020 FMR"},{"$f":"VLOOKUP('Project Description'!$E$82,Parishes!$A$10:$X$73,5,FALSE)","v":536},{"$f":"VLOOKUP('Project Description'!$E$82,Parishes!$A$10:$X$73,6,FALSE)","v":539},{"$f":"VLOOKUP('Project Description'!$E$82,Parishes!$A$10:$X$73,7,FALSE)","v":710},{"$f":"VLOOKUP('Project Description'!$E$82,Parishes!$A$10:$X$73,8,FALSE)","v":993},{"$f":"VLOOKUP('Project Description'!$E$82,Parishes!$A$10:$X$73,9,FALSE)","v":1134},null,null,null,null,{"$f":"+L776+0.01","v":23.100000000000016}]
[{"$f":"+L785","v":23.110000000000017},"Selected FMR",{"$f":"+C784","v":536},{"$f":"+D784","v":539},{"$f":"+E784","v":710},{"$f":"+F784","v":993},{"$f":"+G784","v":1134},null,null,null,null,{"$f":"+L784+0.01","v":23.110000000000017}]
[null,{"$f":"IF(SUM(L786:R786)=0,\"\",S786&\" \"&T786&\" not match LHC's data; please explain discrepancies below.\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C785=C784,0,1)","v":0},{"$f":"IF(D785=D784,0,1)","v":0},{"$f":"IF(E785=E784,0,1)","v":0},{"$f":"IF(F785=F784,0,1)","v":0},{"$f":"IF(G785=G784,0,1)","v":0},null,{"$f":"SUM(L786:R786)","v":0},{"$f":"IF(S786=1,\"FMR does\",\"FMRs do\")","v":"FMRs do"}]
[null,"Comment Regarding FMRs"]
[]
[{"$f":"\"Section \"&$L789","v":"Section 24"},"Targeted Population Type",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L685+1","v":24}]
[]
[{"$f":"+L791","v":24.01},"Do you intend to claim QAP points in Selection Criterion II.A Special Needs Households?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$83","v":"VII.II.A"},null,{"$f":"+L789+0.01","v":24.01}]
[null,{"$f":"IF(H791=\"Yes\",\"Complete the remainder of Section \"&A791,\"Skip to Section \"&(A791+0.01))","v":"Skip to Section 24.02"}]
[null,{"$f":"IF(H791=\"Yes\",\"There will be a question on the Checklist worksheet\",\"\")","v":""}]
[]
[{"$f":"+L795","v":24.020000000000003},"Will the project serve:",null,null,null,"Yes/No",null,"Number of Units",null,{"$f":"+'QAP Reference'!$A$83","v":"VII.II.A"},null,{"$f":"+L791+0.01","v":24.020000000000003}]
[null,"Homeless Households",null,null,null,"Missing",null,0,null,null,null,null,{"$f":"IF(F796=\"Yes\",TRIM(B796),\"\")","v":""},null,null,{"$f":"IF(F796=\"Yes\",1,0)","v":0}]
[null,"Disabled Households",null,null,null,"Missing",null,0,null,null,null,null,{"$f":"IF(F797=\"Yes\",IF(P796>=1,\", \",\"\")&TRIM(B797)&\" \",\"\")","v":""},null,null,{"$f":"IF(F797=\"Yes\",1,0)+P796","v":0}]
[null,"Single Parent Households",null,null,null,"Missing",null,0,null,null,null,null,{"$f":"IF(F798=\"Yes\",IF(P797>=1,\", \",\"\")&TRIM(B798)&\" \",\"\")","v":""},null,null,{"$f":"IF(F798=\"Yes\",1,0)+P797","v":0}]
[null,"Veterans",null,null,null,"Missing",null,0,null,null,null,null,{"$f":"IF(F799=\"Yes\",IF(P798>=1,\", \",\"\")&TRIM(B799)&\" \",\"\")","v":""},null,null,{"$f":"IF(F799=\"Yes\",1,0)+P798","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H796:H800)","v":0},"total units"]
[null,"Special Needs Population:",null,null,{"$f":"M796&M797&M798&M799","v":""},null,null,null,null,null,null,null,{"$f":"IF('Unit Mix and Rents'!$F$41=0,0,+M800/'Unit Mix and Rents'!$F$41)","v":0},"of total units"]
[]
[{"$f":"+L803","v":24.030000000000005},"Are 100% of the project units designated for elderly households?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$84","v":"VII.II.B"},null,{"$f":"+L795+0.01","v":24.030000000000005}]
[]
[{"$f":"\"Section \"&$L805","v":"Section 25"},"Priority Development Areas and Other Preferences",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L789+1","v":25}]
[]
[{"$f":"+L807","v":25.01},"Do you intend to claim QAP points in Selection Criterion III.A Extended Affordability Agreement?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$85","v":"VII.III.A"},null,{"$f":"+L805+0.01","v":25.01}]
[null,{"$f":"IF(H807=\"Yes\",\"Complete the remainder of Section \"&A807,\"Skip to Section \"&(A807+0.01))","v":"Skip to Section 25.02"}]
[null,{"$f":"IF($H$145=\"Yes\",\"Homeownership Projects not eligible for Extended Affordability; change Section \"&A807&\" to 'No'\",\"\")","v":""}]
[]
[null,"Do you agree to executed a written agreement, acceptable to LHC, in which the taxpayer waives its rights to Qualified Contract under the provisions of I.R.C.42(h)(6)(E) and (F)?",null,null,null,null,null,"Missing",null,{"$f":"+J807","v":"VII.III.A"}]
[]
[null,"Please confirm the length of time of the waiver:",null,null,null,null,null,"Missing",null,{"$f":"+J807","v":"VII.III.A"},null,null,{"$f":"IF(H813=Controls!$A$150,5,IF(H813=Controls!$A$151,6,IF(H813=Controls!$A$152,7,0)))","v":0},null,"Scoring updated for 2019 QAP"]
[]
[{"$f":"+L815","v":25.020000000000003},"Do you intend to claim QAP points in Selection Criterion III.D Additional Financial Support?",null,null,null,null,null,"Missing",null,"VII.III.D",null,{"$f":"+L807+0.01","v":25.020000000000003}]
[null,{"$f":"IF(H815=\"Yes\",\"Complete Section \"&A818,\"Skip to Section \"&(A815+0.01))","v":"Skip to Section 25.03"}]
[]
[{"$f":"+L818","v":25.030000000000005},"What is the amount of Additional Financial Support, as defined in the QAP?",null,null,null,null,null,0,null,{"$f":"+J815","v":"VII.III.D"},null,{"$f":"+L815+0.01","v":25.030000000000005},{"$f":"IF('Development Costs'!$D$140=0,0,+H818/'Development Costs'!$D$140)","v":0},"of TDC"]
[]
[{"$f":"\"Section \"&$L820","v":"Section 26"},"Location Characteristics",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L805+1","v":26}]
[]
[{"$f":"+L822","v":26.01},"Positive Neighborhood Features (will be confirmed by Market Analyst)",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$90","v":"VII.IV.A"},null,{"$f":"+L820+0.01","v":26.01},{"$f":"SUM(M823:M838)","v":0}]
[null,"Grocery Store",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H823=Controls!$A$157,1,IF(H823=Controls!$A$158,0.5,0))","v":0}]
[null,"Fresh produce market or fruit stand",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H824=Controls!$A$157,1,IF(H824=Controls!$A$158,0.5,0))","v":0}]
[null,"Public Library",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H825=Controls!$A$157,1,IF(H825=Controls!$A$158,0.5,0))","v":0}]
[null,"Hospital / Doctor Office or Clinig",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H826=Controls!$A$157,1,IF(H826=Controls!$A$158,0.5,0))","v":0}]
[null,"Bank / Credit Unit with Live Tellers",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H827=Controls!$A$157,1,IF(H827=Controls!$A$158,0.5,0))","v":0}]
[null,"Elementary, Secondary or Post Secondary School*",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H828=Controls!$A$157,1,IF(H828=Controls!$A$158,0.5,0))","v":0}]
[null,"*4-Year College; University; or Voc/Tech/Comm College"]
[null,"Pharmacy / Drug Store",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H830=Controls!$A$157,1,IF(H830=Controls!$A$158,0.5,0))","v":0}]
[null,"Public Transportation",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H831=Controls!$A$157,1,IF(H831=Controls!$A$158,0.5,0))","v":0}]
[null,"LA Licensed Day Care / After School Care",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H832=Controls!$A$157,1,IF(H832=Controls!$A$158,0.5,0))","v":0}]
[null,"Recreational / Youth Center / Senior Center or Comparable",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H833=Controls!$A$157,1,IF(H833=Controls!$A$158,0.5,0))","v":0}]
[null,"Public Park",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H834=Controls!$A$157,1,IF(H834=Controls!$A$158,0.5,0))","v":0}]
[null,"Police or Fire Station",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H835=Controls!$A$157,1,IF(H835=Controls!$A$158,0.5,0))","v":0}]
[null,"Laundry or Dry Cleaner",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H836=Controls!$A$157,1,IF(H836=Controls!$A$158,0.5,0))","v":0}]
[null,"Gym or Health Club",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H837=Controls!$A$157,1,IF(H837=Controls!$A$158,0.5,0))","v":0}]
[null,null,null,null,null,null,null,"Within 1 Mile Radius"]
[{"$f":"+L839","v":26.020000000000003},"Negative Neighborhood Features.",null,null,null,null,null,{"$f":"IF(Q842=1,\"Prohibition against negative neighborhood features applies\",\"Prohibition against negative neighborhood features does not apply\")","v":"Prohibition against negative neighborhood features does not apply"},null,{"$f":"+'QAP Reference'!A40","v":"V.A.5"},null,{"$f":"+L822+0.01","v":26.020000000000003}]
[null,{"$f":"IF(M840=Controls!$A$40,TRIM(M840)&\"; continue with this Section \"&A839,\"Skip to Section \"&(A839+0.01))","v":"Skip to Section 26.03"},null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$94","v":"Missing"},"[acquisition of any existing building]"]
[null,{"$f":"\"The project's location type is \"&M841","v":"The project's location type is Other"},null,null,null,null,null,null,null,null,null,null,{"$f":"+M131","v":"Other"},null,null,{"$f":"+P131","v":5},"[1 = DUA  2 = small town  3 = other urban  4 = rural]"]
[null,{"$f":"IF(P841=2,\"Skip to Section \"&(A839+0.01),\"Complete the rest of Section \"&A839)","v":"Complete the rest of Section 26.02"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M840=\"Yes\",2,CHOOSE(P841,1,2,1,2,2))","v":2},"1=negative feature prohibition applies"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M844:M854)","v":0}]
[null,"Junk Yard / Dump",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H844=Controls!$A$162,-5,IF(H844=Controls!$A$163,-2,0))","v":0}]
[null,"Processing Plant",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H845=Controls!$A$162,-5,IF(H845=Controls!$A$163,-2,0))","v":0}]
[null,"High Voltage Substation",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H846=Controls!$A$162,-5,IF(H846=Controls!$A$163,-2,0))","v":0}]
[null,"Solid Waste Disposal",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H847=Controls!$A$162,-5,IF(H847=Controls!$A$163,-2,0))","v":0}]
[null,"Industrial",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H848=Controls!$A$162,-5,IF(H848=Controls!$A$163,-2,0))","v":0}]
[null,"Pig / Chicken Farm",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H849=Controls!$A$162,-5,IF(H849=Controls!$A$163,-2,0))","v":0}]
[null,"Distribution Facility",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H850=Controls!$A$162,-5,IF(H850=Controls!$A$163,-2,0))","v":0}]
[null,"Airport",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H851=Controls!$A$162,-5,IF(H851=Controls!$A$163,-2,0))","v":0}]
[null,"Salvage Yard",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H852=Controls!$A$162,-5,IF(H852=Controls!$A$163,-2,0))","v":0}]
[null,"Prison",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H853=Controls!$A$162,-5,IF(H853=Controls!$A$163,-2,0))","v":0}]
[]
[null,{"$f":"IF(AND(Q842=1,M843<0),\"Error -- there is a prohibited nearby negative neighborhood feature.\",\"\")","v":""}]
[]
[{"$f":"\"Section \"&$L857","v":"Section 27"},"Project Characteristics",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L820+1","v":27}]
[]
[{"$f":"+L859","v":27.01},"Does the project qualify as a Green Building under the QAP?",null,null,null,null,null,"Missing",null,{"$f":"'QAP Reference'!$A$93&\"; also Glossary\"","v":"VII.V.B.iii; also Glossary"},null,{"$f":"+L857+0.01","v":27.01}]
[null,{"$f":"IF(H859=\"Yes\",\"There will be a question on the Checklist worksheet\",\"\")","v":""}]
[]
[{"$f":"+L862","v":27.020000000000003},"Does the project include Community Facilities as defined in the Glossary?",null,null,null,null,null,"Missing",null,{"$f":"'QAP Reference'!$A$91&\"; also Glossary\"","v":"VII.V.A; also Glossary"},null,{"$f":"+L859+0.01","v":27.020000000000003}]
[]
[{"$f":"+L864","v":27.030000000000005},"Are washers and dryers installed and maintained in each unit?",null,null,null,null,null,"Missing",null,{"$f":"'QAP Reference'!$A$92&\"; also Glossary\"","v":"VII.V.B; also Glossary"},null,{"$f":"+L862+0.01","v":27.030000000000005},{"$f":"IF(H864=\"Yes\",\"W/D\",\"\")","v":""}]
[null,"Are dishwashers installed and maintained in each unit?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H865<>\"Yes\",M864,IF(M864=\"\",\"DW\",M864&\", DW\"))","v":""}]
[null,"Does the project have Universal Design, as defined in the QAP?",null,null,null,null,null,"Missing"]
[null,"Does the project have HUD Defensible Space, as defined in the QAP?",null,null,null,null,null,"Missing"]
[null,{"$f":"IF(H867=\"Yes\",\"The Checklist worksheet will include a question\",\"\")","v":""}]
[]
[{"$f":"+L870","v":27.040000000000006},"Which of the following are located on the project site?",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$94","v":"VII.V.C"},null,{"$f":"+L864+0.01","v":27.040000000000006},{"$f":"SUM(M871:M879)","v":0}]
[null,"Playground",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H871=\"Yes\",1,0)","v":0}]
[null,"Basketball Court",null,null,null,null,null,"Missing",null,null,null,null,0]
[null,{"$f":"\"Computer Center (at least \"&TEXT(P873,\"0\")&\" computers)\"","v":"Computer Center (at least 0 computers)"},null,null,null,null,null,"Missing",null,null,null,null,0,{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"units = ",{"$f":"ROUNDUP(N873/10,0)","v":0}]
[null,"Exercise Room",null,null,null,null,null,"Missing",null,null,null,null,0]
[null,"Picnic Area With Permanent Grill",null,null,null,null,null,"Missing",null,null,null,null,0]
[null,"Paved Walking Trail (minimum 1/4 mile)",null,null,null,null,null,"Missing",null,null,null,null,0]
[null,"Covered Parking",null,null,null,null,null,"Missing",null,null,null,null,0]
[null,"Community Garden (as defined in QAP VII.V.D)",null,null,null,null,null,"Missing",null,null,null,null,0]
[]
[{"$f":"+L880","v":27.050000000000008},"Accessible Units Required Under Section 504.",null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$95","v":"VII.V.D"},null,{"$f":"+L870+0.01","v":27.050000000000008}]
[null,{"$f":"\"Note: \"&TEXT(P881,\"0\")&\" \"&Q881&\" \"&R881&\" required to be accessible to people with mobility impairments.\"","v":"Note: 0 units are required to be accessible to people with mobility impairments."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"units = ",{"$f":"ROUNDUP(N881*5%,0)","v":0},{"$f":"IF(P881=1,\"unit\",\"units\")","v":"units"},{"$f":"IF(P881=1,\"is\",\"are\")","v":"are"}]
[null,{"$f":"\"Note: \"&TEXT(P882,\"0\")&\" \"&Q882&\" \"&R882&\" required to be accessible to people with hearing or vision impairments.\"","v":"Note: 0 units are required to be accessible to people with hearing or vision impairments."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"units = ",{"$f":"ROUNDUP(N882*2%,0)","v":0},{"$f":"IF(P882=1,\"unit\",\"units\")","v":"units"},{"$f":"IF(P882=1,\"is\",\"are\")","v":"are"}]
[]
[{"$f":"+L884","v":27.060000000000009},"How many total units in the project are accessible to people with mobility impairments (as defined under Section 504 of the Rehabilitation Act of 1973)?",null,null,null,null,null,0,null,null,null,{"$f":"+L880+0.01","v":27.060000000000009}]
[null,{"$f":"IF(H884>=$P$881,\"\",\"Error: Section 504 requires at least \"&TEXT($P$881,\"0\")&\" \"&$Q$881&\" mobility-accessible.\")","v":""}]
[]
[{"$f":"+L887","v":27.070000000000011},"How many total units in the project are accessible to people with hearing or vision impairments (as defined under Section 504 of the Rehabilitation Act of 1973)?",null,null,null,null,null,0,null,null,null,{"$f":"+L884+0.01","v":27.070000000000011}]
[null,{"$f":"IF(H887>=$P$882,\"\",\"Error: Section 504 requires at least \"&TEXT($P$882,\"0\")&\" \"&$Q$882&\" hearing-vision accessible.\")","v":""}]
[]
[{"$f":"+L890","v":27.080000000000013},"Does the project have Onsite Security as defined in the Glossary and in Selection Criterion V.E?",null,null,null,null,null,"Missing",null,{"$f":"'QAP Reference'!$A$96&\"; also Glossary\"","v":"VII.V.E; also Glossary"},null,{"$f":"+L887+0.01","v":27.080000000000013}]
[null,{"$f":"IF(H890=\"Yes\",\"There will be a question on the Checklist worksheet\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"units = ",{"$f":"ROUNDUP(N891/20,0)","v":0},"cameras"]
[null,"Estimated Security Payroll / Contract Expense",null,null,null,null,null,{"$f":"+'Revenues and Expenses'!C58","v":0},null,{"$f":"\"See Section \"&TEXT('Revenues and Expenses'!A58,\"0.00\")","v":"See Section 44.27"}]
[null,"Will Security Cameras be included?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H893=\"Yes\",\"Cameras\",\"\")","v":""}]
[null,"Will a Security Gate be included?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H894<>\"Yes\",M893,IF(M893=\"\",\"Gate\",M893&\", Gate\"))","v":""}]
[null,"Will an On Site Security Guard be included?",null,null,null,null,null,"Missing",null,null,null,null,{"$f":"IF(H895<>\"Yes\",M894,IF(M894=\"\",\"Guard\",M894&\", Guard\"))","v":""}]
[null,{"$f":"IF(H893<>\"Yes\",\"\",\"Note: the QAP requires at least \"&TEXT(P891,\"0\")&\" cameras.\")","v":""}]
[null,{"$f":"IF(AND(H890=\"Yes\",H892=0),\"Please explain why no annual security expense is budgeted.\",\"\")","v":""}]
[]
[null,"Comment"]
[]
[{"$f":"\"Section \"&$L901","v":"Section 28"},"Trending Rates for Cash Flow Pro Forma",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L857+1","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,"Minimum Vacancy Rate for 11 Units or Less"]
[null,"Is the project in a soft market as determined by the commissioned market analyst?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!$A$31","v":"IV.D.5"}]
[null,{"$f":"IF(H903<>\"Yes\",\"Vacancy rate must match the LHC Standard\",\"Vacancy Rate must exceed the LHC Standard\")","v":"Vacancy rate must match the LHC Standard"}]
[]
[null,"Category",null,null,null,"LHC Std"]
[]
[null,"Vacancy Rate Years 1-3",null,null,null,{"$f":"+M908","v":7.0000000000000007E-2},null,{"$f":"+F908","v":7.0000000000000007E-2},null,{"$f":"+'QAP Reference'!$A$31","v":"IV.D.5"},null,null,7.0000000000000007E-2,"Minimum Vacancy Rate Year 1-3"]
[null,{"$f":"IF($H$903<>\"Yes\",IF(H908<=F908,\"\",\"Vacancy rate (years 1-3) is too low; use at least \"&TEXT(F908,\"0.0%\")&\" instead.\"),IF(H908>F908,\"\",\"Soft market; use a vacancy rate above \"&TEXT(F908,\"0.0%\")&\" for years 1-3.\"))","v":""}]
[null,"Vacancy Rate Years 4+",null,null,null,7.0000000000000007E-2,null,{"$f":"+F910","v":7.0000000000000007E-2},null,{"$f":"+'QAP Reference'!$A$31","v":"IV.D.5"},null,null,7.0000000000000007E-2,"Minimum Vacancy Rate Year 4-15"]
[null,{"$f":"IF($H$903<>\"Yes\",IF(H910<=F910,\"\",\"Vacancy rate (years 4+) is too low; use at least \"&TEXT(F910,\"0.0%\")&\" instead.\"),IF(H910>F910,\"\",\"Soft market; use a vacancy rate above \"&TEXT(F910,\"0.0%\")&\" for years 4+.\"))","v":""}]
[null,"Rent Inflation Rate Years 1-3",null,null,null,0.02,null,{"$f":"+F912","v":0.02},null,{"$f":"+'QAP Reference'!$A$27","v":"IV.D.1"},null,null,0.02,"Minimum Rent Inflation Rate Years 1-3"]
[null,{"$f":"IF(H912>F912,\"Rent Inflation (years 1-3) must be no higher than the LHC Standard \"&TEXT(F912,\"0.0%\")&\".\",\"\")","v":""}]
[null,"Rent Inflation Rate Years 4+ ",null,null,null,0.02,null,{"$f":"+F914","v":0.02},null,{"$f":"+'QAP Reference'!$A$27","v":"IV.D.1"},null,null,0.02,"Minimum Rent Inflation Rate Years 4+ "]
[null,{"$f":"IF(H914>F914,\"Rent Inflation (years 4+) must be no higher than the LHC Standard \"&TEXT(F914,\"0.0%\")&\".\",\"\")","v":""}]
[null,"Expenses Inflation Rate (Standard)",null,null,null,0.03,null,null,null,null,null,null,0.03,"Minimum Expense Inflation Rate (Standard)"]
[null,"Expenses Inflation Rate (OCAF)",null,null,null,2.5999999999999999E-2,null,null,null,null,null,null,2.5999999999999999E-2,"Louisiana OCAF 2019 (FR 2018-11-23)"]
[null,"Selected Expenses Inflation Rate",null,null,null,null,null,{"$f":"+F916","v":0.03},null,{"$f":"+'QAP Reference'!$A$27","v":"IV.D.1"}]
[null,{"$f":"IF(H918<MIN(F916,F917),\"Selected expense Inflation rate must be at or above the LHC Standard \"&TEXT(MIN(F916,F917),\"0.0%\")&\".\",\"\")","v":""}]
[]
[null,"The QAP does not require that the annual deposit to replacement reserve (\"ADRR\") increase annually; however, other funders may have such a requirement.  If you include a non-zero trending rate for the ADRR, please include an appropriate explanation below."]
[null,"ADRR Escalation Rate",null,null,null,null,null,0]
[]
[null,"Comment on Trending Rates"]
[]
[{"$f":"\"Section \"&$L926","v":"Section 29"},"Replacement Reserve Funding",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L901+1","v":29}]
[]
[null,"Does HUD or RD finance the first mortgage?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!A$32","v":"IV.D.6"}]
[]
[null,"Is the project a new construction project for seniors?",null,null,null,null,null,"Missing",null,{"$f":"+'QAP Reference'!A$32","v":"IV.D.6"},null,null,250,"PUPA new constr. Seniors"]
[null,{"$f":"IF(H928=\"Yes\",\"Minimum Reserve deposit may be determined in accordance with HUD/RD policies.\",IF(H930=\"Yes\",\"Minimum Reserve deposit is \"&TEXT(M930,\"$0\")&\" PUPA\",\"Minimum Reserve deposit is \"&TEXT(M931,\"$0\")&\" PUPA\"))","v":"Minimum Reserve deposit is $400 PUPA"},null,null,null,null,null,null,null,null,null,null,400,"All other projects",null,null,"Changed to $400 in 2019 QAP"]
[]
[null,"Are there any requirements regarding the funding of the Replacement Reserve, other than LHC's requirements under the QAP?",null,null,null,null,null,"Missing"]
[null,{"$f":"IF(H933=\"Yes\",\"Explain those additional requirements in the comment box below\",\"\")","v":""}]
[]
[null,"Proposed annual Reserve deposit ($PUPA)",null,null,null,null,null,0,null,{"$f":"+'QAP Reference'!A$32","v":"IV.D.6"},null,null,{"$f":"IF(H930=\"Yes\",M930,M931)","v":400},"PUPA = LHC minimum"]
[null,{"$f":"IF(H928=\"Yes\",\"\",IF(H936>=M936,\"\",\"Proposed annual Reserve deposit must be at least \"&TEXT(M936,\"$0\")&\" PUPA.\"))","v":"Proposed annual Reserve deposit must be at least $400 PUPA."}]
[null,"Proposed annual Reserve deposit ($ per year)",null,null,null,null,null,{"$f":"+H936*'Unit Mix and Rents'!$F$41","v":0}]
[]
[null,"Comment on annual Reserve deposit"]
[]
[null,{"$f":"\"Debt Service for \"&E282","v":"Debt Service for New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+E292","v":0}]
[null,{"$f":"\"Debt Service for \"&E298","v":"Debt Service for Non-LHC loan #1 (identify lender):"},null,null,null,null,null,{"$f":"+E317","v":0}]
[null,{"$f":"\"Debt Service for \"&E323","v":"Debt Service for Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+E342","v":0}]
[null,"Calculated Total Debt Service",null,null,null,null,null,{"$f":"SUM(H941:H944)","v":0}]
[]
[{"$f":"\"Section \"&$L947","v":"Section 30"},"DSCR for First Stabilized Year",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L926+1","v":30}]
[]
[{"$f":"+L949","v":30.01},"Gross Potential Rental Income",null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!L41*12","v":0},null,null,null,{"$f":"+L947+0.01","v":30.01}]
[{"$f":"+L950","v":30.020000000000003},"Rent Loss (years 1-3)",null,{"$f":"+H908","v":7.0000000000000007E-2},null,null,null,{"$f":"-ROUND(H949*D950,0)","v":0},null,null,null,{"$f":"+L949+0.01","v":30.020000000000003}]
[{"$f":"+L951","v":30.030000000000005},"Other Income",null,null,null,null,null,{"$f":"SUM('Revenues and Expenses'!C11:C23)","v":0},null,null,null,{"$f":"+L950+0.01","v":30.030000000000005}]
[]
[{"$f":"+L953","v":30.040000000000006},"Effective Gross Income",null,null,null,null,null,{"$f":"SUM(H948:H952)","v":0},null,null,null,{"$f":"+L951+0.01","v":30.040000000000006}]
[]
[{"$f":"+L955","v":30.050000000000008},"Total Operating Expenses",null,null,null,null,null,{"$f":"+-'Revenues and Expenses'!C89","v":-1},null,null,null,{"$f":"+L953+0.01","v":30.050000000000008}]
[{"$f":"+L956","v":30.060000000000009},"Replacement Reserve Deposit",null,null,null,null,null,{"$f":"+-H938","v":0},null,null,null,{"$f":"+L955+0.01","v":30.060000000000009}]
[]
[{"$f":"+L958","v":30.070000000000011},"Net Operating Income",null,null,null,null,null,{"$f":"SUM(H953:H957)","v":-1},null,null,null,{"$f":"+L956+0.01","v":30.070000000000011}]
[]
[null,"Must Pay Debt Service",null,null,null,null,null,null,null,null,null,{"$f":"+L958+0.01","v":30.080000000000013}]
[{"$f":"+L961","v":30.090000000000014},{"$f":"+E282","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,null,{"$f":"+-E292","v":0},null,null,null,{"$f":"+L960+0.01","v":30.090000000000014}]
[{"$f":"+L962","v":30.100000000000016},{"$f":"IF(E298=0,\"Other Loan With Must-Pay Debt Service\",E298)","v":"Non-LHC loan #1 (identify lender):"},null,null,null,null,null,{"$f":"+-E317","v":0},null,null,null,{"$f":"+L961+0.01","v":30.100000000000016}]
[{"$f":"+L963","v":30.110000000000017},{"$f":"IF(E323=0,\"Other Loan With Must-Pay Debt Service\",E323)","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,null,{"$f":"+-E342","v":0},null,null,null,{"$f":"+L962+0.01","v":30.110000000000017},{"$f":"-SUM(H960:H964)","v":0},"total must pay debt service"]
[]
[{"$f":"+L965","v":30.120000000000019},"Operating Cash Flow (First Stabilized Year)",null,null,null,null,null,{"$f":"SUM(H958:H964)","v":-1},null,null,null,{"$f":"+L963+0.01","v":30.120000000000019},1.1499999999999999,"QAP minimum DSCR"]
[{"$f":"+L966","v":30.13000000000002},"DSCR Year 1",{"$f":"IF(SUM(H960:H964)=0,\"\",IF(H966>M966,\"DSCR cannot exceed \"&TEXT(M966,\"0.00\"),IF(H966<M965,\"Year 1 DSCR must be at least \"&TEXT(M965,\"0.00\"),\"\")))","v":""},null,null,null,null,{"$f":"IF(M963=0,0,+H958/M963)","v":0},null,null,null,{"$f":"+L965+0.01","v":30.13000000000002},1.4,"QAP maximum DSCR"]
[]
[{"$f":"\"Section \"&$L968","v":"Section 31"},"Future Year DSCRs (see Proforma Worksheet)",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L947+1","v":31}]
[null,"Year 5",null,null,null,null,null,{"$f":"+Proforma!G44","v":0}]
[null,"Year 10",null,null,null,null,null,{"$f":"+Proforma!L44","v":0}]
[null,"Year 15",null,null,null,null,null,{"$f":"+Proforma!Q44","v":0},null,null,null,null,{"$f":"MAX(H$969:H$971)","v":0},"maximum years 1-15"]
[null,"Year 20",null,null,null,null,null,{"$f":"+Proforma!V44","v":0},null,null,null,null,{"$f":"MIN(H$969:H$971)","v":0},"minimum years 1-15"]
[null,"Year 25",null,null,null,null,null,{"$f":"+Proforma!AA44","v":0}]
[null,"Year 30",null,null,null,null,null,{"$f":"+Proforma!AF44","v":0}]
[null,"Year 35",null,null,null,null,null,{"$f":"+Proforma!AK44","v":0}]
[null,{"$f":"IF(M971>1.4,\"Projected DSCR must not exceed 1.40 through year 15\",IF(AND(M963>0,M972<1),\"Projected DSCR must be at least 1.00 through year 15\",\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$28","v":"IV.D.2"}]
[]
[{"$f":"\"Section \"&$L978","v":"Section 32"},"LHC Fees",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L968+1","v":32}]
[]
[{"$f":"+L980","v":32.01},"LHC Application Fee (calculated)",null,null,null,null,null,{"$f":"IF($M$980<=Controls!$C$184,Controls!$B$184,IF($M980<=Controls!$C$185,Controls!$B$185,IF($M$980<=Controls!$C$186,Controls!$B$186,IF($M$980<=Controls!$C$187,Controls!$B$187,Controls!$B$188))))","v":100},null,{"$f":"+'QAP Reference'!$A$25","v":"IV.C"},null,{"$f":"+L978+0.01","v":32.01},{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"total units"]
[{"$f":"+L981","v":32.019999999999996},"Application Fee amount",null,null,{"$f":"IF(ROUND(H981,0)=ROUND(H980,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H980","v":100},null,null,null,{"$f":"+L980+0.01","v":32.019999999999996}]
[]
[{"$f":"+L983","v":32.029999999999994},"LHC Analysis Fee (calculated)",null,null,null,null,null,{"$f":"IF($M$980<=Controls!$C$192,Controls!$B$192,IF($M983<=Controls!$C$193,Controls!$B$193,IF($M$980<=Controls!$C$194,Controls!$B$194,IF($M$980<=Controls!$C$195,Controls!$B$195,Controls!$B$196))))","v":100},null,{"$f":"+'QAP Reference'!$A$25","v":"IV.C"},null,{"$f":"+L981+0.01","v":32.029999999999994},{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"total units"]
[{"$f":"+L984","v":32.039999999999992},"Analysis Fee amount",null,null,{"$f":"IF(ROUND(H984,0)=ROUND(H983,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H983","v":100},null,null,null,{"$f":"+L983+0.01","v":32.039999999999992}]
[]
[{"$f":"+L986","v":32.04999999999999},"LHC Market Study Fee (calculated)",null,null,null,null,null,{"$f":"+M986","v":4500},null,{"$f":"+'QAP Reference'!$A$25","v":"IV.C"},null,{"$f":"+L984+0.01","v":32.04999999999999},4500]
[{"$f":"+L987","v":32.059999999999988},"Market Study Fee amount",null,null,{"$f":"IF(ROUND(H987,0)=ROUND(H986,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H986","v":4500},null,null,null,{"$f":"+L986+0.01","v":32.059999999999988}]
[]
[{"$f":"+L989","v":32.069999999999986},"Is an LHC Subsidy Layering Review Fee required?",null,null,null,null,null,{"$f":"IF($H$158=\"Yes\",\"Yes\",\"No\")","v":"No"},null,null,null,{"$f":"+L987+0.01","v":32.069999999999986}]
[{"$f":"+L990","v":32.079999999999984},"LHC Subsidy Layering Review Fee (calculated)",null,null,null,null,null,{"$f":"IF(H989=\"Yes\",H983/2,0)","v":0},null,{"$f":"+'QAP Reference'!$A$25","v":"IV.C"},null,{"$f":"+L989+0.01","v":32.079999999999984},4500]
[{"$f":"+L991","v":32.089999999999982},"Subsidy Layering Review Fee amt",null,null,{"$f":"IF(ROUND(H991,0)=ROUND(H990,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H990","v":0},null,null,null,{"$f":"+L990+0.01","v":32.089999999999982}]
[]
[{"$f":"+L993","v":32.09999999999998},"LHC Annual Compliance / Monitoring Fee (calculated)",null,null,null,null,null,{"$f":"+M993*M994","v":0},null,{"$f":"+'QAP Reference'!$A$25","v":"IV.C"},null,{"$f":"+L991+0.01","v":32.09999999999998},{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"total units"]
[{"$f":"+L994","v":32.109999999999978},"LHC Annual Compl. / Monit. Fee ",null,null,{"$f":"IF(ROUND(H994,0)=ROUND(H993,0),\"\",\"Please explain below.\")","v":""},null,null,{"$f":"+H993","v":0},null,null,null,{"$f":"+L993+0.01","v":32.109999999999978},40]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(E980:E995,\"Please explain below.\")","v":0},"mismatches"]
[null,{"$f":"IF(M995=0,\"\",\"Please explain any proposed fee amounts that differ from the calculated amounts.\")","v":""}]
[]
[null,"Comment"]
[]
[{"$f":"\"Section \"&$L1000","v":"Section 33"},"Selection Criteria",null,null,null,null,null,null,null,null,null,{"$f":"+L978+1","v":33}]
[]
[null,"Please review the Selection Criteria worksheet, to verify that you agree with the calculated point scores.  If the total calculated point score does not agree with your expectation, most likely the problem lies with your user inputs in this Application.  For example, if you did not receive points for Permanent Supportive Housing, make sure you indicated your PSH units on the Unit Mix and Rents worksheet.  If, after review, you believe that the calculated score is incorrect, please do the following:\n(1) Please realize that the calculated score may be incorrect, for example as the result of a programming error, or as the result of an LHC policy decision that is made after the completion of programming, or as the result of a change to the QAP after completion of programming.\n(2) On the Selection Criteria worksheet, whenever you think a calculated score is incorrect, enter (in column F) the points that you think LHC should award. You will see green background cells in column G indicating each difference between the calculated score and your self-score.\n(3) If you see any red background cell(s) in column G of the Selection Criteria worksheet, that indicates that your self-score exceeds maximums that are stated in the QAP.  The QAP indicates a maximum score for each Section.  In addition, in some Selection Criteria, only one selection is permitted (if you claim points for more than one such item, a red background cell will result). \n(4) Include an explanation below.  You can increase the size of the comment box as needed."]
[]
[null,{"$f":"\"The Selection Criteria worksheet indicates a score of \"&TEXT('Selection Criteria'!D88,\"0.0\")&\" points.\"","v":"The Selection Criteria worksheet indicates a score of 18.0 points."}]
[null,"Do you agree with that score?",null,null,null,null,null,"Missing"]
[]
[null,"Comment"]
[]
[{"$f":"\"Section \"&$L1009","v":"Section 34"},"Applicant's Additional Explanation",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L1000+1","v":34}]
[]
[null,"The contents of the comment box below will appear on the Summary worksheet. You can re-size the comment box below by increasing the row height. After entering your comment, please check the Summary worksheet to be sure your entire comment appears (you can increase the row height in the Summary worksheet as needed)."]
[]
[null,"Comment"]
[]
[]
[]
[{"$f":"\"Section \"&$L1017","v":"Section 35"},"[RESERVED]",null,null,null,null,null,null,null,"QAP Reference",null,{"$f":"+L1009+1","v":35}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L1017","v":35},"= Last Section of this sheet"]

{"sheet":"Unit Mix and Rents","index":8,"n_rows":77,"n_cols":51,"rows_kept":77,"cut":false,"hidden":false,"merged":[[4,49,7,49],[4,50,7,50],[4,27,7,27],[4,39,7,39],[4,40,7,40],[4,41,7,41],[4,46,7,46],[4,47,7,47],[4,48,7,48],[4,34,7,34],[4,35,7,35],[4,36,7,36],[4,42,7,42],[4,44,7,44],[4,33,7,33],[4,43,7,43],[62,0,62,12],[4,14,7,14],[4,29,7,29],[4,30,7,30],[4,31,7,31],[4,26,7,26],[4,17,7,17],[4,16,7,16],[4,18,7,18],[4,22,7,22],[4,23,7,23],[4,21,7,21],[4,15,7,15],[4,28,7,28],[4,19,7,19],[4,20,7,20],[48,14,48,23],[6,8,7,8],[4,38,7,38],[4,32,7,32],[4,24,7,24],[4,25,7,25]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIHTC Count","Staff Unit Count","AMI Code","Units Below 60 AMI","Units Below 50 AMI","PSH Units","Non-PSH Units Below 30 AMI","Units Below 20 AMI","Units Below 80 AMI","Units Not AMI Restr.","LIHTC Income Average Calc","LIHTC Units at 70 or 80 AMI",null,"LIHTC Sqft","Staff Unit Sqft","Rental Subsidy Count","AMI Contract Rent Lookup","Column #","AMI Limit","FMR","Market Rent","Min. Sqft","Min. Baths",null,"AMI Flag","Market Flag","Sqft Flag","Baths Flag","PSH Flag","FMR Flag","Staff Unit Flag",null,"0 BR Count","1 BR Count","2 BR Count","3 BR Count","4 BR Count"]
["Unit Mix, Square Footage and Rents"]
[null,null,null,null,null,null,null,null,"Rental Subsidy?"]
["#","Unit Type","# BRs","# Baths","Sqft","# Units","LIHTC?","Staff Unit?",null,"PSH?","% AMI Restriction","Rent*","Notes**"]
[]
[1,{"$f":"IF(F10=0,\"\",TEXT(C10,\"0\")&\" BR \"&TEXT(D10,\"0.0\")&\" Bath\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM10=1,\"1 \",\"\")&IF(AN10=2,\"2 \",\"\")&IF(AO10=3,\"3 \",\"\")&IF(AP10=4,\"4 \",\"\")&IF(AQ10=5,\"5 \",\"\")&IF(AR10=6,\"6 \",\"\")&IF(AS10=7,\"7 \",\"\")","v":""},null,{"$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!$A$138:$A$146,0))","v":""},{"$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!$A$139),F10,0)","v":0},{"$f":"IF(AND(T10=0,OR(K10=Controls!$A$139,K10=Controls!$A$140)),F10,0)","v":0},{"$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},{"$f":"IF(K10=\"\",\"\",VLOOKUP(K10,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF10,FALSE))","v":""},{"$f":"+C10+2","v":2},{"$f":"IF(ISNA(AE10),9999,AE10)","v":""},{"$f":"IF(F10=0,0,INDEX('Project Description'!$C$784:$G$785,2,C10+1))","v":0},{"$f":"IF(F10=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C10+1))","v":0},{"$f":"IF(F10=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C10+1))","v":0},{"$f":"IF(F10=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$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(D10<AK10,4,\"\")","v":""},{"$f":"IF(J10<>\"Yes\",\"\",IF(AND(OR(C10=0,C10=1),K10=Controls!$A$139),\"\",5))","v":""},{"$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,{"$f":"IF(AM11=1,\"1 \",\"\")&IF(AN11=2,\"2 \",\"\")&IF(AO11=3,\"3 \",\"\")&IF(AP11=4,\"4 \",\"\")&IF(AQ11=5,\"5 \",\"\")&IF(AR11=6,\"6 \",\"\")&IF(AS11=7,\"7 \",\"\")","v":""},null,{"$f":"IF(G11=\"Yes\",F11,0)","v":0},{"$f":"IF(AND(H11=\"Yes\",G11<>\"Yes\"),$F11,0)","v":0},{"$f":"IF(K11=\"\",\"\",MATCH(K11,Controls!$A$138:$A$146,0))","v":""},{"$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},{"$f":"IF(AND(T11=0,OR(K11=Controls!$A$139,K11=Controls!$A$140)),F11,0)","v":0},{"$f":"IF($Q11=2,$F11,0)","v":0},{"$f":"IF(OR($Q11<2,$Q11>7),0,$F11)","v":0},{"$f":"IF($Q11=9,$F11,0)","v":0},{"$f":"IF(OR(O11=0, Q11<2, Q11>8),0,O11*Q11/10)","v":0},{"$f":"IF(OR(O11=0,Q11<7,Q11>8),0,O11)","v":0},null,{"$f":"IF(G11=\"Yes\",F11*E11,0)","v":0},{"$f":"IF(P11=0,0,$F11*$E11)","v":0},{"$f":"IF(I11=\"Yes\",F11,0)","v":0},{"$f":"IF(K11=\"\",\"\",VLOOKUP(K11,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF11,FALSE))","v":""},{"$f":"+C11+2","v":2},{"$f":"IF(ISNA(AE11),9999,AE11)","v":""},{"$f":"IF(F11=0,0,INDEX('Project Description'!$C$784:$G$785,2,C11+1))","v":0},{"$f":"IF(F11=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C11+1))","v":0},{"$f":"IF(F11=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C11+1))","v":0},{"$f":"IF(F11=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C11+1))","v":0},null,{"$f":"IF(L11>AG11,1,\"\")","v":""},{"$f":"IF(L11>AI11,2,\"\")","v":""},{"$f":"IF(E11<AJ11,3,\"\")","v":""},{"$f":"IF(D11<AK11,4,\"\")","v":""},{"$f":"IF(J11<>\"Yes\",\"\",IF(AND(OR(C11=0,C11=1),K11=Controls!$A$139),\"\",5))","v":""},{"$f":"IF(L11>AH11,6,\"\")","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,$F11,0)","v":0}]
[{"$f":"+A11+1","v":3},"",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(G12=\"Yes\",F12,0)","v":0},0,{"$f":"IF(K12=\"\",\"\",MATCH(K12,Controls!$A$138:$A$146,0))","v":""},{"$f":"IF(OR($Q12<2,$Q12>6),0,$F12)","v":0},{"$f":"IF(OR($Q12<2,$Q12>5),0,$F12)","v":0},{"$f":"IF(J12=\"Yes\",F12,0)","v":0},{"$f":"IF(AND(T12=0,OR(K12=Controls!$A$139,K12=Controls!$A$140)),F12,0)","v":0},{"$f":"IF($Q12=2,$F12,0)","v":0},{"$f":"IF(OR($Q12<2,$Q12>7),0,$F12)","v":0},0,0,0,null,{"$f":"IF(G12=\"Yes\",F12*E12,0)","v":0},0,{"$f":"IF(I12=\"Yes\",F12,0)","v":0},{"$f":"IF(K12=\"\",\"\",VLOOKUP(K12,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF12,FALSE))","v":""},{"$f":"+C12+2","v":2},{"$f":"IF(ISNA(AE12),9999,AE12)","v":""},{"$f":"IF(F12=0,0,INDEX('Project Description'!$C$784:$G$785,2,C12+1))","v":0},{"$f":"IF(F12=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C12+1))","v":0},{"$f":"IF(F12=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C12+1))","v":0},{"$f":"IF(F12=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C12+1))","v":0},null,{"$f":"IF(L12>AG12,1,\"\")","v":""},{"$f":"IF(L12>AI12,2,\"\")","v":""},{"$f":"IF(E12<AJ12,3,\"\")","v":""},{"$f":"IF(D12<AK12,4,\"\")","v":""},{"$f":"IF(J12<>\"Yes\",\"\",IF(AND(OR(C12=0,C12=1),K12=Controls!$A$139),\"\",5))","v":""},{"$f":"IF(L12>AH12,6,\"\")","v":""},"",null,0,0,0,0,0]
[{"$f":"+A12+1","v":4},"",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(G13=\"Yes\",F13,0)","v":0},0,{"$f":"IF(K13=\"\",\"\",MATCH(K13,Controls!$A$138:$A$146,0))","v":""},{"$f":"IF(OR($Q13<2,$Q13>6),0,$F13)","v":0},{"$f":"IF(OR($Q13<2,$Q13>5),0,$F13)","v":0},{"$f":"IF(J13=\"Yes\",F13,0)","v":0},{"$f":"IF(AND(T13=0,OR(K13=Controls!$A$139,K13=Controls!$A$140)),F13,0)","v":0},{"$f":"IF($Q13=2,$F13,0)","v":0},{"$f":"IF(OR($Q13<2,$Q13>7),0,$F13)","v":0},0,0,0,null,{"$f":"IF(G13=\"Yes\",F13*E13,0)","v":0},0,{"$f":"IF(I13=\"Yes\",F13,0)","v":0},{"$f":"IF(K13=\"\",\"\",VLOOKUP(K13,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF13,FALSE))","v":""},{"$f":"+C13+2","v":2},{"$f":"IF(ISNA(AE13),9999,AE13)","v":""},{"$f":"IF(F13=0,0,INDEX('Project Description'!$C$784:$G$785,2,C13+1))","v":0},{"$f":"IF(F13=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C13+1))","v":0},{"$f":"IF(F13=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C13+1))","v":0},{"$f":"IF(F13=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C13+1))","v":0},null,{"$f":"IF(L13>AG13,1,\"\")","v":""},{"$f":"IF(L13>AI13,2,\"\")","v":""},{"$f":"IF(E13<AJ13,3,\"\")","v":""},{"$f":"IF(D13<AK13,4,\"\")","v":""},{"$f":"IF(J13<>\"Yes\",\"\",IF(AND(OR(C13=0,C13=1),K13=Controls!$A$139),\"\",5))","v":""},{"$f":"IF(L13>AH13,6,\"\")","v":""},{"$f":"IF(H13<>\"Yes\",\"\",IF(AND(G13<>\"Yes\",J13<>\"Yes\",K13=\"Not AMI Restricted\",L13=0),\"\",7))","v":""},null,0,0,0,0,0]
[{"$f":"+A13+1","v":5},"",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(G14=\"Yes\",F14,0)","v":0},0,{"$f":"IF(K14=\"\",\"\",MATCH(K14,Controls!$A$138:$A$146,0))","v":""},{"$f":"IF(OR($Q14<2,$Q14>6),0,$F14)","v":0},{"$f":"IF(OR($Q14<2,$Q14>5),0,$F14)","v":0},{"$f":"IF(J14=\"Yes\",F14,0)","v":0},{"$f":"IF(AND(T14=0,OR(K14=Controls!$A$139,K14=Controls!$A$140)),F14,0)","v":0},{"$f":"IF($Q14=2,$F14,0)","v":0},{"$f":"IF(OR($Q14<2,$Q14>7),0,$F14)","v":0},0,0,0,null,{"$f":"IF(G14=\"Yes\",F14*E14,0)","v":0},0,{"$f":"IF(I14=\"Yes\",F14,0)","v":0},{"$f":"IF(K14=\"\",\"\",VLOOKUP(K14,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF14,FALSE))","v":""},{"$f":"+C14+2","v":2},{"$f":"IF(ISNA(AE14),9999,AE14)","v":""},{"$f":"IF(F14=0,0,INDEX('Project Description'!$C$784:$G$785,2,C14+1))","v":0},{"$f":"IF(F14=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C14+1))","v":0},{"$f":"IF(F14=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C14+1))","v":0},{"$f":"IF(F14=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C14+1))","v":0},null,{"$f":"IF(L14>AG14,1,\"\")","v":""},{"$f":"IF(L14>AI14,2,\"\")","v":""},{"$f":"IF(E14<AJ14,3,\"\")","v":""},{"$f":"IF(D14<AK14,4,\"\")","v":""},{"$f":"IF(J14<>\"Yes\",\"\",IF(AND(OR(C14=0,C14=1),K14=Controls!$A$139),\"\",5))","v":""},{"$f":"IF(L14>AH14,6,\"\")","v":""},{"$f":"IF(H14<>\"Yes\",\"\",IF(AND(G14<>\"Yes\",J14<>\"Yes\",K14=\"Not AMI Restricted\",L14=0),\"\",7))","v":""},null,0,0,0,0,0]
[6,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K15=\"\",\"\",MATCH(K15,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T15=0,OR(K15=Controls!$A$139,K15=Controls!$A$140)),F15,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K15=\"\",\"\",VLOOKUP(K15,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF15,FALSE))","v":""},2,"",{"$f":"IF(F15=0,0,INDEX('Project Description'!$C$784:$G$785,2,C15+1))","v":0},{"$f":"IF(F15=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C15+1))","v":0},{"$f":"IF(F15=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C15+1))","v":0},{"$f":"IF(F15=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C15+1))","v":0},null,"","","","",{"$f":"IF(J15<>\"Yes\",\"\",IF(AND(OR(C15=0,C15=1),K15=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[7,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K16=\"\",\"\",MATCH(K16,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T16=0,OR(K16=Controls!$A$139,K16=Controls!$A$140)),F16,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K16=\"\",\"\",VLOOKUP(K16,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF16,FALSE))","v":""},2,"",{"$f":"IF(F16=0,0,INDEX('Project Description'!$C$784:$G$785,2,C16+1))","v":0},{"$f":"IF(F16=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C16+1))","v":0},{"$f":"IF(F16=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C16+1))","v":0},{"$f":"IF(F16=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C16+1))","v":0},null,"","","","",{"$f":"IF(J16<>\"Yes\",\"\",IF(AND(OR(C16=0,C16=1),K16=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[8,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K17=\"\",\"\",MATCH(K17,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T17=0,OR(K17=Controls!$A$139,K17=Controls!$A$140)),F17,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K17=\"\",\"\",VLOOKUP(K17,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF17,FALSE))","v":""},2,"",{"$f":"IF(F17=0,0,INDEX('Project Description'!$C$784:$G$785,2,C17+1))","v":0},{"$f":"IF(F17=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C17+1))","v":0},{"$f":"IF(F17=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C17+1))","v":0},{"$f":"IF(F17=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C17+1))","v":0},null,"","","","",{"$f":"IF(J17<>\"Yes\",\"\",IF(AND(OR(C17=0,C17=1),K17=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[9,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K18=\"\",\"\",MATCH(K18,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T18=0,OR(K18=Controls!$A$139,K18=Controls!$A$140)),F18,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K18=\"\",\"\",VLOOKUP(K18,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF18,FALSE))","v":""},2,"",{"$f":"IF(F18=0,0,INDEX('Project Description'!$C$784:$G$785,2,C18+1))","v":0},{"$f":"IF(F18=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C18+1))","v":0},{"$f":"IF(F18=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C18+1))","v":0},{"$f":"IF(F18=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C18+1))","v":0},null,"","","","",{"$f":"IF(J18<>\"Yes\",\"\",IF(AND(OR(C18=0,C18=1),K18=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[10,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K19=\"\",\"\",MATCH(K19,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T19=0,OR(K19=Controls!$A$139,K19=Controls!$A$140)),F19,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K19=\"\",\"\",VLOOKUP(K19,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF19,FALSE))","v":""},2,"",{"$f":"IF(F19=0,0,INDEX('Project Description'!$C$784:$G$785,2,C19+1))","v":0},{"$f":"IF(F19=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C19+1))","v":0},{"$f":"IF(F19=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C19+1))","v":0},{"$f":"IF(F19=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C19+1))","v":0},null,"","","","",{"$f":"IF(J19<>\"Yes\",\"\",IF(AND(OR(C19=0,C19=1),K19=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[11,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K20=\"\",\"\",MATCH(K20,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T20=0,OR(K20=Controls!$A$139,K20=Controls!$A$140)),F20,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K20=\"\",\"\",VLOOKUP(K20,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF20,FALSE))","v":""},2,"",{"$f":"IF(F20=0,0,INDEX('Project Description'!$C$784:$G$785,2,C20+1))","v":0},{"$f":"IF(F20=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C20+1))","v":0},{"$f":"IF(F20=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C20+1))","v":0},{"$f":"IF(F20=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C20+1))","v":0},null,"","","","",{"$f":"IF(J20<>\"Yes\",\"\",IF(AND(OR(C20=0,C20=1),K20=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[12,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K21=\"\",\"\",MATCH(K21,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T21=0,OR(K21=Controls!$A$139,K21=Controls!$A$140)),F21,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K21=\"\",\"\",VLOOKUP(K21,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF21,FALSE))","v":""},2,"",{"$f":"IF(F21=0,0,INDEX('Project Description'!$C$784:$G$785,2,C21+1))","v":0},{"$f":"IF(F21=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C21+1))","v":0},{"$f":"IF(F21=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C21+1))","v":0},{"$f":"IF(F21=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C21+1))","v":0},null,"","","","",{"$f":"IF(J21<>\"Yes\",\"\",IF(AND(OR(C21=0,C21=1),K21=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[13,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K22=\"\",\"\",MATCH(K22,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T22=0,OR(K22=Controls!$A$139,K22=Controls!$A$140)),F22,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K22=\"\",\"\",VLOOKUP(K22,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF22,FALSE))","v":""},2,"",{"$f":"IF(F22=0,0,INDEX('Project Description'!$C$784:$G$785,2,C22+1))","v":0},{"$f":"IF(F22=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C22+1))","v":0},{"$f":"IF(F22=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C22+1))","v":0},{"$f":"IF(F22=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C22+1))","v":0},null,"","","","",{"$f":"IF(J22<>\"Yes\",\"\",IF(AND(OR(C22=0,C22=1),K22=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[14,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K23=\"\",\"\",MATCH(K23,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T23=0,OR(K23=Controls!$A$139,K23=Controls!$A$140)),F23,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K23=\"\",\"\",VLOOKUP(K23,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF23,FALSE))","v":""},2,"",{"$f":"IF(F23=0,0,INDEX('Project Description'!$C$784:$G$785,2,C23+1))","v":0},{"$f":"IF(F23=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C23+1))","v":0},{"$f":"IF(F23=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C23+1))","v":0},{"$f":"IF(F23=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C23+1))","v":0},null,"","","","",{"$f":"IF(J23<>\"Yes\",\"\",IF(AND(OR(C23=0,C23=1),K23=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[15,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K24=\"\",\"\",MATCH(K24,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T24=0,OR(K24=Controls!$A$139,K24=Controls!$A$140)),F24,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K24=\"\",\"\",VLOOKUP(K24,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF24,FALSE))","v":""},2,"",{"$f":"IF(F24=0,0,INDEX('Project Description'!$C$784:$G$785,2,C24+1))","v":0},{"$f":"IF(F24=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C24+1))","v":0},{"$f":"IF(F24=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C24+1))","v":0},{"$f":"IF(F24=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C24+1))","v":0},null,"","","","",{"$f":"IF(J24<>\"Yes\",\"\",IF(AND(OR(C24=0,C24=1),K24=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[16,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K25=\"\",\"\",MATCH(K25,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T25=0,OR(K25=Controls!$A$139,K25=Controls!$A$140)),F25,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K25=\"\",\"\",VLOOKUP(K25,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF25,FALSE))","v":""},2,"",{"$f":"IF(F25=0,0,INDEX('Project Description'!$C$784:$G$785,2,C25+1))","v":0},{"$f":"IF(F25=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C25+1))","v":0},{"$f":"IF(F25=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C25+1))","v":0},{"$f":"IF(F25=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C25+1))","v":0},null,"","","","",{"$f":"IF(J25<>\"Yes\",\"\",IF(AND(OR(C25=0,C25=1),K25=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[17,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K26=\"\",\"\",MATCH(K26,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T26=0,OR(K26=Controls!$A$139,K26=Controls!$A$140)),F26,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K26=\"\",\"\",VLOOKUP(K26,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF26,FALSE))","v":""},2,"",{"$f":"IF(F26=0,0,INDEX('Project Description'!$C$784:$G$785,2,C26+1))","v":0},{"$f":"IF(F26=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C26+1))","v":0},{"$f":"IF(F26=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C26+1))","v":0},{"$f":"IF(F26=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C26+1))","v":0},null,"","","","",{"$f":"IF(J26<>\"Yes\",\"\",IF(AND(OR(C26=0,C26=1),K26=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[18,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K27=\"\",\"\",MATCH(K27,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T27=0,OR(K27=Controls!$A$139,K27=Controls!$A$140)),F27,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K27=\"\",\"\",VLOOKUP(K27,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF27,FALSE))","v":""},2,"",{"$f":"IF(F27=0,0,INDEX('Project Description'!$C$784:$G$785,2,C27+1))","v":0},{"$f":"IF(F27=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C27+1))","v":0},{"$f":"IF(F27=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C27+1))","v":0},{"$f":"IF(F27=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C27+1))","v":0},null,"","","","",{"$f":"IF(J27<>\"Yes\",\"\",IF(AND(OR(C27=0,C27=1),K27=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[19,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K28=\"\",\"\",MATCH(K28,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T28=0,OR(K28=Controls!$A$139,K28=Controls!$A$140)),F28,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K28=\"\",\"\",VLOOKUP(K28,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF28,FALSE))","v":""},2,"",{"$f":"IF(F28=0,0,INDEX('Project Description'!$C$784:$G$785,2,C28+1))","v":0},{"$f":"IF(F28=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C28+1))","v":0},{"$f":"IF(F28=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C28+1))","v":0},{"$f":"IF(F28=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C28+1))","v":0},null,"","","","",{"$f":"IF(J28<>\"Yes\",\"\",IF(AND(OR(C28=0,C28=1),K28=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[20,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K29=\"\",\"\",MATCH(K29,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T29=0,OR(K29=Controls!$A$139,K29=Controls!$A$140)),F29,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K29=\"\",\"\",VLOOKUP(K29,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF29,FALSE))","v":""},2,"",{"$f":"IF(F29=0,0,INDEX('Project Description'!$C$784:$G$785,2,C29+1))","v":0},{"$f":"IF(F29=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C29+1))","v":0},{"$f":"IF(F29=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C29+1))","v":0},{"$f":"IF(F29=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C29+1))","v":0},null,"","","","",{"$f":"IF(J29<>\"Yes\",\"\",IF(AND(OR(C29=0,C29=1),K29=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[21,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K30=\"\",\"\",MATCH(K30,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T30=0,OR(K30=Controls!$A$139,K30=Controls!$A$140)),F30,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K30=\"\",\"\",VLOOKUP(K30,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF30,FALSE))","v":""},2,"",{"$f":"IF(F30=0,0,INDEX('Project Description'!$C$784:$G$785,2,C30+1))","v":0},{"$f":"IF(F30=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C30+1))","v":0},{"$f":"IF(F30=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C30+1))","v":0},{"$f":"IF(F30=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C30+1))","v":0},null,"","","","",{"$f":"IF(J30<>\"Yes\",\"\",IF(AND(OR(C30=0,C30=1),K30=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[22,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K31=\"\",\"\",MATCH(K31,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T31=0,OR(K31=Controls!$A$139,K31=Controls!$A$140)),F31,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K31=\"\",\"\",VLOOKUP(K31,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF31,FALSE))","v":""},2,"",{"$f":"IF(F31=0,0,INDEX('Project Description'!$C$784:$G$785,2,C31+1))","v":0},{"$f":"IF(F31=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C31+1))","v":0},{"$f":"IF(F31=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C31+1))","v":0},{"$f":"IF(F31=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C31+1))","v":0},null,"","","","",{"$f":"IF(J31<>\"Yes\",\"\",IF(AND(OR(C31=0,C31=1),K31=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[23,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K32=\"\",\"\",MATCH(K32,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T32=0,OR(K32=Controls!$A$139,K32=Controls!$A$140)),F32,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K32=\"\",\"\",VLOOKUP(K32,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF32,FALSE))","v":""},2,"",{"$f":"IF(F32=0,0,INDEX('Project Description'!$C$784:$G$785,2,C32+1))","v":0},{"$f":"IF(F32=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C32+1))","v":0},{"$f":"IF(F32=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C32+1))","v":0},{"$f":"IF(F32=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C32+1))","v":0},null,"","","","",{"$f":"IF(J32<>\"Yes\",\"\",IF(AND(OR(C32=0,C32=1),K32=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[24,"",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(G33=\"Yes\",F33,0)","v":0},0,{"$f":"IF(K33=\"\",\"\",MATCH(K33,Controls!$A$138:$A$146,0))","v":""},0,0,{"$f":"IF(J33=\"Yes\",F33,0)","v":0},{"$f":"IF(AND(T33=0,OR(K33=Controls!$A$139,K33=Controls!$A$140)),F33,0)","v":0},0,0,0,0,0,null,{"$f":"IF(G33=\"Yes\",F33*E33,0)","v":0},0,{"$f":"IF(I33=\"Yes\",F33,0)","v":0},{"$f":"IF(K33=\"\",\"\",VLOOKUP(K33,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF33,FALSE))","v":""},{"$f":"+C33+2","v":2},{"$f":"IF(ISNA(AE33),9999,AE33)","v":""},{"$f":"IF(F33=0,0,INDEX('Project Description'!$C$784:$G$785,2,C33+1))","v":0},{"$f":"IF(F33=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C33+1))","v":0},{"$f":"IF(F33=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C33+1))","v":0},{"$f":"IF(F33=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C33+1))","v":0},null,{"$f":"IF(L33>AG33,1,\"\")","v":""},{"$f":"IF(L33>AI33,2,\"\")","v":""},{"$f":"IF(E33<AJ33,3,\"\")","v":""},{"$f":"IF(D33<AK33,4,\"\")","v":""},{"$f":"IF(J33<>\"Yes\",\"\",IF(AND(OR(C33=0,C33=1),K33=Controls!$A$139),\"\",5))","v":""},{"$f":"IF(L33>AH33,6,\"\")","v":""},"",null,0,0,0,0,0]
[25,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K34=\"\",\"\",MATCH(K34,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T34=0,OR(K34=Controls!$A$139,K34=Controls!$A$140)),F34,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K34=\"\",\"\",VLOOKUP(K34,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF34,FALSE))","v":""},2,"",{"$f":"IF(F34=0,0,INDEX('Project Description'!$C$784:$G$785,2,C34+1))","v":0},{"$f":"IF(F34=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C34+1))","v":0},{"$f":"IF(F34=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C34+1))","v":0},{"$f":"IF(F34=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C34+1))","v":0},null,"","","","",{"$f":"IF(J34<>\"Yes\",\"\",IF(AND(OR(C34=0,C34=1),K34=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[26,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K35=\"\",\"\",MATCH(K35,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T35=0,OR(K35=Controls!$A$139,K35=Controls!$A$140)),F35,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K35=\"\",\"\",VLOOKUP(K35,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF35,FALSE))","v":""},2,"",{"$f":"IF(F35=0,0,INDEX('Project Description'!$C$784:$G$785,2,C35+1))","v":0},{"$f":"IF(F35=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C35+1))","v":0},{"$f":"IF(F35=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C35+1))","v":0},{"$f":"IF(F35=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C35+1))","v":0},null,"","","","",{"$f":"IF(J35<>\"Yes\",\"\",IF(AND(OR(C35=0,C35=1),K35=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[27,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K36=\"\",\"\",MATCH(K36,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T36=0,OR(K36=Controls!$A$139,K36=Controls!$A$140)),F36,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K36=\"\",\"\",VLOOKUP(K36,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF36,FALSE))","v":""},2,"",{"$f":"IF(F36=0,0,INDEX('Project Description'!$C$784:$G$785,2,C36+1))","v":0},{"$f":"IF(F36=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C36+1))","v":0},{"$f":"IF(F36=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C36+1))","v":0},{"$f":"IF(F36=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C36+1))","v":0},null,"","","","",{"$f":"IF(J36<>\"Yes\",\"\",IF(AND(OR(C36=0,C36=1),K36=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[28,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K37=\"\",\"\",MATCH(K37,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T37=0,OR(K37=Controls!$A$139,K37=Controls!$A$140)),F37,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K37=\"\",\"\",VLOOKUP(K37,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF37,FALSE))","v":""},2,"",{"$f":"IF(F37=0,0,INDEX('Project Description'!$C$784:$G$785,2,C37+1))","v":0},{"$f":"IF(F37=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C37+1))","v":0},{"$f":"IF(F37=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C37+1))","v":0},{"$f":"IF(F37=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C37+1))","v":0},null,"","","","",{"$f":"IF(J37<>\"Yes\",\"\",IF(AND(OR(C37=0,C37=1),K37=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[29,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K38=\"\",\"\",MATCH(K38,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T38=0,OR(K38=Controls!$A$139,K38=Controls!$A$140)),F38,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K38=\"\",\"\",VLOOKUP(K38,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF38,FALSE))","v":""},2,"",{"$f":"IF(F38=0,0,INDEX('Project Description'!$C$784:$G$785,2,C38+1))","v":0},{"$f":"IF(F38=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C38+1))","v":0},{"$f":"IF(F38=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C38+1))","v":0},{"$f":"IF(F38=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C38+1))","v":0},null,"","","","",{"$f":"IF(J38<>\"Yes\",\"\",IF(AND(OR(C38=0,C38=1),K38=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[30,"",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(K39=\"\",\"\",MATCH(K39,Controls!$A$138:$A$146,0))","v":""},0,0,0,{"$f":"IF(AND(T39=0,OR(K39=Controls!$A$139,K39=Controls!$A$140)),F39,0)","v":0},0,0,0,0,0,null,0,0,0,{"$f":"IF(K39=\"\",\"\",VLOOKUP(K39,'Project Description'!$B$760:$G$767,'Unit Mix and Rents'!AF39,FALSE))","v":""},2,"",{"$f":"IF(F39=0,0,INDEX('Project Description'!$C$784:$G$785,2,C39+1))","v":0},{"$f":"IF(F39=0,0,INDEX('Project Description'!$C$776:$G$776,1,'Unit Mix and Rents'!C39+1))","v":0},{"$f":"IF(F39=0,0,INDEX($AE$44:$AI$44,1,'Unit Mix and Rents'!$C39+1))","v":0},{"$f":"IF(F39=0,0,INDEX($AE$44:$AI$45,2,'Unit Mix and Rents'!$C39+1))","v":0},null,"","","","",{"$f":"IF(J39<>\"Yes\",\"\",IF(AND(OR(C39=0,C39=1),K39=Controls!$A$139),\"\",5))","v":""},"","",null,0,0,0,0,0]
[]
[null,"Totals",null,null,{"$f":"SUMPRODUCT($F$9:$F$40,E9:E40)","v":0},{"$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($F$9:$F$40,L9:L40)","v":0},null,null,{"$f":"SUM(O9:O40)","v":0},0,null,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($F$41=0,0,+I41/$F$41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0BR","1BR","2BR","3BR","4BR",null,null,null,{"$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,500,700,900,1200,1500]
[null,"Total square feet for LIHTC units:",null,null,{"$f":"+AB41","v":0},null,null,null,null,null,null,null,null,null,"Minimum # Baths",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,3]
[null,"PSH Units:",null,null,null,{"$f":"+T41","v":0},{"$f":"IF($F$41=0,0,+F46/$F$41)","v":0}]
[null,"Non-PSH Units Under 30% AMI:",null,null,null,{"$f":"+U41","v":0},0,null,null,null,null,null,null,null,{"$f":"+'Project Description'!H200","v":"Missing"},null," is user's Set-Aside Election"]
[null,"Units under 30% AMI:",null,null,null,{"$f":"+F46+F47","v":0},0]
[null,"Units under 20% AMI:",null,null,null,{"$f":"+V41","v":0},0,null,null,null,null,null,null,null,{"$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,{"$f":"+S41","v":0},0,null,{"$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,{"$f":"+F50-F48","v":0},0]
[null,"Units under 80% AMI:",null,null,null,{"$f":"+W41","v":0},0]
[null,"Units Not AMI Restricted",null,null,null,{"$f":"+X41","v":0},0]
[null,"LIHTC 'Income Average'",null,null,null,null,{"$f":"+$Y$42","v":0},null,"(weighted average of income limits for LIHTC units)"]
[null,"Staff Units",null,null,{"$f":"+AC41","v":0},{"$f":"+H41","v":0},0]
[null,"Residential Units",null,null,{"$f":"+E41-E55","v":0},{"$f":"+F41-F55","v":0},0]
[]
[null,{"$f":"IF(G48>=5%,\"\",TEXT(O54,\"0.0%\")&\" of units are affordable at or below 30% AMI; QAP requires at least 5%\")","v":"0.0% of units are affordable at or below 30% AMI; QAP requires at least 5%"}]
[]
[{"$f":"\"The applicant selected the following set-aside option: \"&'Project Description'!H200","v":"The applicant selected the following set-aside option: Missing"}]
[]
["* Rent is after subtracting the utility allowance; that is, this is the rent the project will collect."]
["** Note 1 indicates that the proposed rent is higher than the applicable AMI limit.  \nNote 2 indicates that the proposed rent is higher than the estimated market rent for this unit type. \nNote 3 indicates that the square footage is below the LHC minimum for this unit type. \nNote 4 indicates that the number of baths is below the LHC minimum for this unit type. \nNote 5 indicates that units designated as PSH are either (a) larger than 1 BR or (b) not restricted at 20% AMI.\nNote 6 indicates that the proposed rent is higher than the FMR for this unit type.\nNote 7 indicates a potential problem with a Staff Unit; the Application expects to see LIHTC = No, PSH = No, AMI Restriction = Not Restricted, and Rent = zero. The values you entered may, however, be correct; if so, provide an explanation in your Checklist response.\nIf any Note is indicated (in column M) for any unit type, the Checklist worksheet will include a question. "]
[null,null,0,1,2,3,4]
[null,"Unit Mix Summary","0 BR","1 BR","2 BR","3 BR","4 BR",null,"Total"]
[null,{"$f":"+Controls!A139","v":"20% AMI"},{"$f":"SUMIFS($F$9:$F$40,$K$9:$K$40,$B66,$C$9:$C$40,C$64)","v":0},0,0,0,0,null,{"$f":"SUM(C66:G66)","v":0}]
[null,{"$f":"+Controls!A140","v":"30% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A141","v":"40% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A142","v":"50% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A143","v":"60% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A144","v":"70% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A145","v":"80% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A138","v":"120% AMI"},0,0,0,0,0,null,0]
[null,{"$f":"+Controls!A146","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",{"$f":"SUMIFS($F$9:$F$40,$J$9:$J$40,\"Yes\",$C$9:$C$40,C$64)","v":0},{"$f":"SUMIFS($F$9:$F$40,$J$9:$J$40,\"Yes\",$C$9:$C$40,D$64)","v":0},{"$f":"SUMIFS($F$9:$F$40,$J$9:$J$40,\"Yes\",$C$9:$C$40,E$64)","v":0},{"$f":"SUMIFS($F$9:$F$40,$J$9:$J$40,\"Yes\",$C$9:$C$40,F$64)","v":0},{"$f":"SUMIFS($F$9:$F$40,$J$9:$J$40,\"Yes\",$C$9:$C$40,G$64)","v":0},null,{"$f":"SUM(C77:G77)","v":0}]

{"sheet":"Development Costs","index":9,"n_rows":388,"n_cols":14,"rows_kept":388,"cut":false,"hidden":false,"merged":[[9,1,9,3],[374,1,374,4],[375,1,375,4],[141,1,141,4],[376,1,376,4],[373,1,373,4],[169,1,169,4],[143,1,143,5],[165,1,165,5],[194,1,194,5],[257,1,257,5],[362,1,362,5],[367,1,367,5],[303,3,303,6],[233,10,233,13],[360,1,360,4],[370,1,370,4],[371,1,371,4],[372,1,372,4],[254,1,254,5],[255,1,255,5],[254,9,254,13],[255,9,255,13],[261,1,261,5],[366,1,366,5]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Development Costs",null,null,null,null,null,null,null,{"$f":"+'Project Description'!L1019","v":35}]
[]
[{"$f":"\"Section \"&$I8","v":"Section 36"},"Detail of Development Costs",null,null,null,null,"QAP Reference",null,{"$f":"+I6+1","v":36}]
[]
[null,{"$f":"\"Note -- see Section \"&I155&\" for calculation of acquisition (4%) basis and construction (9%) basis.\"","v":"Note -- see Section 38 for calculation of acquisition (4%) basis and construction (9%) basis."}]
[]
[null,"Acquisition",null,{"$f":"SUM(C13:C17)","v":0}]
[{"$f":"+I13","v":36.01},"Building Acquisition",0,null,null,null,null,null,{"$f":"+I8+0.01","v":36.01}]
[{"$f":"+I14","v":36.019999999999996},"Land Acquisition (value of donated land)",0,null,null,null,null,null,{"$f":"+I13+0.01","v":36.019999999999996}]
[{"$f":"+I15","v":36.029999999999994},"Land Acquisition (other)",0,null,null,null,null,null,{"$f":"+I14+0.01","v":36.029999999999994}]
[{"$f":"+I16","v":36.039999999999992},"Acquisition Fee",0,null,null,null,null,null,{"$f":"+I15+0.01","v":36.039999999999992}]
[]
[null,"Construction Contract: Building Costs",null,{"$f":"SUM(C19:C27)","v":0}]
[{"$f":"+I19","v":36.039999999999992},"Appliances",0,null,null,null,null,null,{"$f":"+I15+0.01","v":36.039999999999992}]
[36.04999999999999,"Community Facilities",{"$f":"+'Project Description'!$H$566","v":0},{"$f":"\"See Section \"&'Project Description'!$A$564","v":"See Section 20.06"},null,null,{"$f":"+'QAP Reference'!$A$62","v":"V.D"},null,{"$f":"+I19+0.01","v":36.04999999999999}]
[36.059999999999988,"Community Service Facilities",{"$f":"+'Project Description'!$H$575","v":0},{"$f":"\"See Section \"&'Project Description'!$A$573","v":"See Section 20.07"},null,null,{"$f":"+'QAP Reference'!$A$62","v":"V.D"},null,36.059999999999988]
[36.069999999999986,"Excess Costs",{"$f":"+'Project Description'!$H$585","v":0},{"$f":"\"See Section \"&'Project Description'!$A$581","v":"See Section 20.08"},null,null,null,null,36.069999999999986]
[36.079999999999984,"Residential Buildings - New Construction",0,null,null,null,null,null,36.079999999999984]
[36.089999999999982,"Residential Buildings - Rehabilitation",0,null,null,null,null,null,36.089999999999982]
[36.09999999999998,"Lead-based paint controls or abatement",0,null,null,null,null,null,{"$f":"+I24+0.01","v":36.09999999999998}]
[36.109999999999978,"Costs to Operate Self-Owned Equipment",{"$f":"+'Project Description'!H534","v":0},{"$f":"\"See Section \"&'Project Description'!$A$527","v":"See Section 20.01"},null,null,null,null,36.109999999999978]
[]
[null,"Construction Contract: Site Work",null,{"$f":"SUM(C29:C37)","v":0}]
[{"$f":"+I29","v":36.109999999999978},"Demolition Cost",0,null,null,null,null,null,{"$f":"+I25+0.01","v":36.109999999999978}]
[36.119999999999976,"Earth Work",0,null,null,null,null,null,{"$f":"+I29+0.01","v":36.119999999999976}]
[36.129999999999974,"Lawn/Plantings",0,null,null,null,null,null,{"$f":"+I30+0.01","v":36.129999999999974}]
[36.139999999999972,"Off Site Work",0,null,null,null,null,null,36.139999999999972]
[36.14999999999997,"Roads/Walks",0,null,null,null,null,null,36.14999999999997]
[36.159999999999968,"Site Utilities",0,null,null,null,null,null,36.159999999999968]
[36.169999999999966,"Unusual Site Conditions",null,null,null,null,null,null,36.169999999999966]
[36.179999999999964,"Extraordinary Site Costs",{"$f":"+'Project Description'!H562","v":0},{"$f":"\"See Section \"&'Project Description'!$A$561","v":"See Section 20.05"},null,null,null,null,36.179999999999964]
[]
[null,"Construction Contract: Other Costs",null,{"$f":"SUM(C39:C51)","v":0}]
[{"$f":"+I39","v":36.189999999999962},"Bond Premium Paid by Contractor",0,null,null,null,null,null,{"$f":"+I36+0.01","v":36.189999999999962}]
[36.19999999999996,"General Requirements",0,null,{"$f":"IF(J371>0,\"GR is \"&TEXT(J371,\"$#,##0\")&\" above the limit\",\"\")","v":""},null,null,null,{"$f":"+I39+0.01","v":36.19999999999996}]
[36.209999999999958,"Costs to Lease Self-Owned Equipment",{"$f":"+'Project Description'!H532","v":0},{"$f":"\"See Section \"&'Project Description'!$A$527","v":"See Section 20.01"},null,null,null,null,36.209999999999958]
[36.219999999999956,"Builder's Overhead",0,null,{"$f":"IF(J372>0,\"BO is \"&TEXT(J372,\"$#,##0\")&\" above the limit\",\"\")","v":""},null,null,null,36.219999999999956]
[36.229999999999954,"Builder's Profit",0,null,{"$f":"IF(J373>0,\"BP is \"&TEXT(J373,\"$#,##0\")&\" above the limit\",\"\")","v":""},null,null,null,36.229999999999954]
[36.239999999999952,"Construction Manager's Fee",{"$f":"+'Project Description'!$H$545","v":0},{"$f":"\"See Section \"&'Project Description'!$A$544","v":"See Section 20.03"},null,null,null,null,36.239999999999952]
[36.24999999999995,"Builder's Risk Insurance",0,null,null,null,null,null,36.24999999999995]
[36.259999999999948,"Builder's Liability Insurance",0,null,null,null,null,null,36.259999999999948]
[36.269999999999946,"Worker's Compensation Insurance",0,null,null,null,null,null,36.269999999999946]
[36.279999999999944,"Other:  ",0,null,null,null,null,null,36.279999999999944]
[36.289999999999942,"Other:  ",0,null,null,null,null,null,36.289999999999942]
[36.29999999999994,"Other:  ",0,null,null,null,null,null,36.29999999999994]
[null,{"$f":"IF(J377>0,B377,\"\")","v":""}]
[null,"Hard Costs Outside Construction Contract",null,{"$f":"SUM(C55:C58)","v":0}]
[{"$f":"+I53","v":36.309999999999938},"Bond Premium Paid by Taxpayer",null,null,null,null,null,null,{"$f":"+I50+0.01","v":36.309999999999938}]
[]
[{"$f":"+I55","v":36.279999999999944},"Other Hard Cost (describe):",null,null,null,null,null,null,{"$f":"+I47+0.01","v":36.279999999999944}]
[{"$f":"+I56","v":36.289999999999942},"Other Hard Cost (describe):",null,null,null,null,null,null,{"$f":"+I55+0.01","v":36.289999999999942}]
[{"$f":"+I57","v":36.29999999999994},"Other Hard Cost (describe):",null,null,null,null,null,null,{"$f":"+I56+0.01","v":36.29999999999994}]
[]
[null,"Construction Contingency",null,{"$f":"+C60","v":0}]
[{"$f":"+I60","v":36.309999999999938},"Construction Hard Cost Contingency",0,null,{"$f":"IF(ROUND(C61,4)>10%,\"Contingency is above the 10% limit\",\"\")","v":""},null,null,null,{"$f":"+I57+0.01","v":36.309999999999938}]
[null,"Construction Hard Cost Contingency %",{"$f":"IF($C$269=0,0,+C60/$C$269)","v":0}]
[]
[null,"Construction Interim Costs",null,{"$f":"SUM(C64:C76)","v":0}]
[{"$f":"+I64","v":36.319999999999936},"Bridge Loan Fees",0,null,null,null,null,null,{"$f":"+I60+0.01","v":36.319999999999936}]
[36.329999999999934,"Bridge Loan Legal Fees",0,null,null,null,null,null,{"$f":"+I64+0.01","v":36.329999999999934}]
[36.339999999999932,"Building Permits/Fees",0,null,null,null,null,null,36.339999999999932]
[36.34999999999993,"Construction Credit Enhancement",0,null,null,null,null,null,36.34999999999993]
[36.359999999999928,"Construction Financing Fees",0,null,null,null,null,null,36.359999999999928]
[36.369999999999926,"Construction Hazard Insurance",0,null,null,null,null,null,36.369999999999926]
[36.379999999999924,"Construction Interest",0,null,null,null,null,null,36.379999999999924]
[36.389999999999922,"Construction Legal Fees",0,null,null,null,null,null,36.389999999999922]
[36.39999999999992,"Construction Liability Insurance",0,null,null,null,null,null,36.39999999999992]
[36.409999999999918,"Construction Loan Points",0,null,null,null,null,null,36.409999999999918]
[36.419999999999916,"Construction Title and Recording",0,null,null,null,null,null,36.419999999999916]
[36.429999999999914,"Other Construction Finance Fees",0,null,null,null,null,null,36.429999999999914]
[]
[null,"Permanent Financing Costs",null,{"$f":"SUM(C78:C85)","v":0}]
[{"$f":"+I78","v":36.439999999999912},"Permanent Credit Enhancement",0,null,null,null,null,null,{"$f":"+I75+0.01","v":36.439999999999912}]
[36.44999999999991,"Permanent Financing Fees",0,null,null,null,null,null,{"$f":"+I78+0.01","v":36.44999999999991}]
[36.459999999999908,"Permanent Legal Fee",0,null,null,null,null,null,36.459999999999908]
[36.469999999999906,"Permanent Loan Points",0,null,null,null,null,null,36.469999999999906]
[36.479999999999905,"Permanent Title and Recording",0,null,null,null,null,null,36.479999999999905]
[36.489999999999903,"Other (describe):",0,null,null,null,null,null,36.489999999999903]
[36.499999999999901,"Other (describe):",0,null,null,null,null,null,36.499999999999901]
[]
[null,"LHC Risk-Sharing Fees",null,{"$f":"SUM(C87:C91)","v":0}]
[{"$f":"+I87","v":36.509999999999899},"Application Fee ($3,000)",0,null,null,null,null,null,{"$f":"+I84+0.01","v":36.509999999999899}]
[{"$f":"+I88","v":36.519999999999897},"Commitment Fee (3% of loan amount)",0,null,null,null,null,null,{"$f":"+I87+0.01","v":36.519999999999897}]
[{"$f":"+I89","v":36.529999999999895},"Upfront MIP (.5% of loan amount)",0,null,null,null,null,null,{"$f":"+I88+0.01","v":36.529999999999895}]
[{"$f":"+I90","v":36.539999999999893},"Closing Fee ($5,000)",0,null,null,null,null,null,{"$f":"+I89+0.01","v":36.539999999999893}]
[]
[null,"Professional Fees",null,{"$f":"SUM(C93:C96)","v":0}]
[{"$f":"+I93","v":36.549999999999891},"Accounting Fees",0,null,null,null,null,null,{"$f":"+I90+0.01","v":36.549999999999891}]
[{"$f":"+I94","v":36.559999999999889},"Architect Fees",0,null,{"$f":"IF(J375>0,\"Arch. Is \"&TEXT(J375,\"$#,##0\")&\" above the limit\",\"\")","v":""},null,null,null,{"$f":"+I93+0.01","v":36.559999999999889}]
[{"$f":"+I95","v":36.569999999999887},"Engineering Fees",0,null,null,null,null,null,{"$f":"+I94+0.01","v":36.569999999999887}]
[]
[null,"Reserves",null,{"$f":"SUM(C98:C105)","v":0}]
[{"$f":"+I98","v":36.579999999999885},"Escrows",0,null,null,null,null,null,{"$f":"+I95+0.01","v":36.579999999999885}]
[36.589999999999883,"Operating Deficit Reserve",0,null,{"$f":"IF(C99<J99,\"Op. Rsv. must be at least \"&TEXT(J99,\"$#,##0\"),\"\")","v":"Op. Rsv. must be at least $1"},null,null,null,{"$f":"+I98+0.01","v":36.589999999999883},{"$f":"+'Revenues and Expenses'!C89/2","v":0.5},"LHC Minimum Operating Reserve"]
[36.599999999999881,"Rent Up Reserves",0,null,null,null,null,null,36.599999999999881]
[36.609999999999879,"Replacement Reserve Deposit",0,null,null,null,null,null,36.609999999999879]
[36.619999999999877,"Other:",0,null,null,null,null,null,36.619999999999877]
[36.629999999999875,"Other:",0,null,null,null,null,null,36.629999999999875]
[36.639999999999873,"Other:",0,null,null,null,null,null,36.639999999999873]
[]
[null,"Syndication Costs",null,{"$f":"SUM(C107:C110)","v":0}]
[{"$f":"+I107","v":36.649999999999871},"Syndication Legal Fees",0,null,null,null,null,null,{"$f":"+I104+0.01","v":36.649999999999871}]
[{"$f":"+I108","v":36.659999999999869},"Syndication Organization Expenses",0,null,null,null,null,null,{"$f":"+I107+0.01","v":36.659999999999869}]
[{"$f":"+I109","v":36.669999999999867},"Other Syndication Expenses",0,null,null,null,null,null,{"$f":"+I108+0.01","v":36.669999999999867}]
[]
[null,"Other Soft Costs",null,{"$f":"SUM(C112:C132)","v":0}]
[{"$f":"+I112","v":36.679999999999865},"Relocation Expenses",0,null,null,null,null,null,{"$f":"+I109+0.01","v":36.679999999999865}]
[36.689999999999863,"Appraisal",0,null,null,null,null,null,{"$f":"+I112+0.01","v":36.689999999999863}]
[36.699999999999861,"Market Study",0,null,null,null,null,null,36.699999999999861]
[36.709999999999859,"Environmental Study",0,null,null,null,null,null,36.709999999999859]
[36.719999999999857,"Environmental Review (HOME/Risk Sharing)",0,null,null,null,null,null,36.719999999999857]
[36.729999999999855,"Lead-Based Paint Assessment and Testing",0,null,null,null,null,null,36.729999999999855]
[36.739999999999853,"Survey",0,null,null,null,null,null,36.739999999999853]
[36.749999999999851,"Physical Capital Needs Assessment",0,null,null,null,null,null,36.749999999999851]
[36.759999999999849,"Marketing",0,null,null,null,null,null,36.759999999999849]
[36.769999999999847,"Property Taxes",0,null,null,null,null,null,36.769999999999847]
[36.779999999999845,"Cost Certification",0,null,null,null,null,null,36.779999999999845]
[36.789999999999843,"Asset Management Fee",0,null,null,null,null,null,36.789999999999843]
[36.799999999999841,"LHC Non-Tax Credit Application Fee",0,null,null,null,null,null,36.799999999999841]
[36.809999999999839,"LHC Tax Credit Application Fee",0,null,null,null,null,null,36.809999999999839]
[36.819999999999837,"LHC Tax Credit Reservation Fee (5%)",0,null,null,null,null,null,36.819999999999837]
[36.829999999999835,"LHC Fees other ",0,null,null,null,null,null,36.829999999999835]
[36.839999999999833,"Non-LHC Tax Credit Fees",0,null,null,null,null,null,36.839999999999833]
[36.849999999999831,"Other:  ",0,null,null,null,null,null,36.849999999999831]
[36.859999999999829,"Other:  ",0,null,null,null,null,null,36.859999999999829]
[36.869999999999827,"Other:  ",0,null,null,null,null,null,36.869999999999827]
[]
[null,"Developer's Fee",null,{"$f":"SUM(C134:C139)","v":0},{"$f":"IF(J374>0,\"Dev Fee is \"&TEXT(J374,\"$#,##0\")&\" above the limit\",\"\")","v":""}]
[{"$f":"+I134","v":36.879999999999825},"Consulting Fee",0,null,null,null,null,null,{"$f":"+I131+0.01","v":36.879999999999825}]
[{"$f":"+I135","v":36.889999999999823},"Fees paid to CHDOs",0,null,null,null,null,null,{"$f":"+I134+0.01","v":36.889999999999823}]
[{"$f":"+I136","v":36.899999999999821},"Fees paid to nonprofits",0,null,null,null,null,null,{"$f":"+I135+0.01","v":36.899999999999821}]
[{"$f":"+I137","v":36.909999999999819},"Developer Fee  ",0,null,null,null,null,null,{"$f":"+I136+0.01","v":36.909999999999819}]
[{"$f":"+I138","v":36.919999999999817},"Other developer fee",0,null,null,null,null,null,{"$f":"+I137+0.01","v":36.919999999999817}]
[]
[null,"TOTAL DEVELOPMENT COSTS",null,{"$f":"SUM(D9:D139)","v":0}]
[]
[null,{"$f":"IF(J142=0,\"\",\"There are Fee Limit problems; see Section \"&$I$365)","v":""},null,null,null,null,null,null,null,{"$f":"COUNTIF(J366:J378,\">0\")","v":0}]
[]
[null,"Comment on Development Costs"]
[]
[{"$f":"\"Section \"&$I146","v":"Section 37"},"Do Sources and Uses Balance?",null,null,null,null,"QAP Reference",null,{"$f":"+I8+1","v":37}]
[]
[null,{"$f":"\"Total Permanent Sources of Funds (\"&'Project Description'!A498&\")\"","v":"Total Permanent Sources of Funds (Section 19)"},null,{"$f":"+'Project Description'!H517","v":2000001}]
[]
[null,"Total Development Costs",null,{"$f":"+D140","v":0}]
[]
[null,"Total Sources Minus TDC",null,{"$f":"+D148-D150","v":2000001}]
[null,{"$f":"IF(ROUND(D152,0)=0,\"\",\"Sources and Uses are out of Balance:\"&IF(D152<0,\" Sources Too Low\",\" Excess Sources\"))","v":"Sources and Uses are out of Balance: Excess Sources"}]
[]
[{"$f":"\"Section \"&$I155","v":"Section 38"},"Acquisition Basis and Construction Basis",null,null,null,null,"QAP Reference",null,{"$f":"+I146+1","v":38}]
[]
[{"$f":"+I157","v":38.01},"Calculation of Adjusted Acquisition Basis",null,null,null,null,null,null,{"$f":"+I155+0.01","v":38.01}]
[]
[null,"Building Acquisition",{"$f":"+C13","v":0}]
[null,"Adjustment (explain)",0]
[null,"Adjustment (explain)",0]
[null,"Adjustment (explain)",0]
[]
[null,"Adjusted Acquisition Basis",{"$f":"SUM(C158:C163)","v":0}]
[]
[null,"Comment on Acquisition Basis"]
[]
[{"$f":"+I168","v":38.019999999999996},"Calculation of Adjusted Construction Basis",null,null,null,null,null,null,{"$f":"+I157+0.01","v":38.019999999999996}]
[]
[null,"The computation below subtracts amounts that LHC understands are generally excluded from construction basis.  If your advisors conclude that any of the formula deductions are inappropriate for your transaction, use one of the Adjustment rows to add back amounts as appropriate.  Also use the Adjustment rows to exclude other amounts as appropriate for your transaction.  "]
[]
[null,"Total Development Cost",{"$f":"+D140","v":0}]
[null,"Subtract Adjusted Acquisition Basis",{"$f":"+-C164","v":0}]
[null,"Subtract Land Cost",{"$f":"+-C14-C15","v":0}]
[null,"Subtract the out-of-basis portion of:"]
[null,"Community Facilities",{"$f":"-'Project Description'!H568","v":0}]
[null,"Community Service Facilities",{"$f":"+-'Project Description'!H577","v":0}]
[null,"Subtract Commercial Development Cost",{"$f":"+-'Project Description'!$H$612","v":0}]
[null,"Subtract Permanent Financing Costs",{"$f":"+-D77","v":0}]
[null,"Subtract Reserves",{"$f":"+-D97","v":0}]
[null,"Subtract Syndication Costs",{"$f":"+-D106","v":0}]
[null,"Subtract LHC Fees",{"$f":"+-C124-C125-C126-C127","v":0}]
[null,"Subtract Federal Grants ",{"$f":"+-'Project Description'!H518","v":0},{"$f":"\"See Section \"&'Project Description'!$L$498","v":"See Section 19"}]
[null,"Subtract HOME Forgiven at Maturity",{"$f":"IF(AND('Project Description'!E350>0,'Project Description'!E348=Controls!$A$82),-'Project Description'!E350,0)","v":0}]
[null,"Subtract issuance costs for tax-exempt bonds",{"$f":"IF('Project Description'!H9=\"Yes\",'Project Description'!H18,0)","v":0},{"$f":"\"See Section \"&TEXT('Project Description'!A8,\"0.00\")","v":"See Section 10.01"}]
[null,"Adjustment (explain)",0]
[null,"Adjustment (explain)",0]
[null,"Adjustment (explain)",0]
[null,"Adjustment (explain)",0]
[null,"Adjustment (explain)",0]
[null,"Adjustment (explain)",0]
[]
[null,"Adjusted Construction Basis",{"$f":"SUM(C169:C192)","v":0}]
[]
[null,"Comment on Construction Basis"]
[]
[{"$f":"\"Section \"&$I197","v":"Section 39"},"Total Development Cost Summary",null,null,null,null,"QAP Reference",null,{"$f":"+I155+1","v":39}]
[]
[null,"USES OF FUNDS / TOTAL DEVELOPMENT COST","TOTAL"]
[]
[{"$f":"+I201","v":39.01},"Building Acquisition",{"$f":"+C13","v":0},{"$f":"IF($J$201=0,0,C201/$J$201)","v":0},"per unit",null,null,null,{"$f":"+I197+0.01","v":39.01},{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"total units"]
[39.019999999999996,"Land Acquisition",{"$f":"+D12-C13","v":0},{"$f":"IF($J$201=0,0,C202/$J$201)","v":0},"per unit",null,null,null,{"$f":"+I201+0.01","v":39.019999999999996}]
[39.029999999999994,"Construction Contract: New Construction ",{"$f":"+C23","v":0},0,"per unit",null,null,null,{"$f":"+I202+0.01","v":39.029999999999994}]
[39.039999999999992,"Construction Contract: Rehab",{"$f":"+C24","v":0},0,"per unit",null,null,null,39.039999999999992]
[39.04999999999999,"Other Construction Contract Building Costs",{"$f":"+D18-C204-C203","v":0},0,"per unit",null,null,null,39.04999999999999]
[39.059999999999988,"Construction Contract: Site Work",{"$f":"+D28","v":0},0,"per unit",null,null,null,39.059999999999988]
[39.069999999999986,"General Requirements",{"$f":"+C40","v":0},0,"per unit",null,null,null,39.069999999999986]
[39.079999999999984,"Builder's Overhead",{"$f":"+C42","v":0},0,"per unit",null,null,null,39.079999999999984]
[39.089999999999982,"Builder's Profit",{"$f":"+C43","v":0},0,"per unit",null,null,null,39.089999999999982]
[39.09999999999998,"Other Construction Contract Costs",{"$f":"+D38-C209-C208-C207","v":0},0,"per unit",null,null,null,39.09999999999998]
[39.109999999999978,"Hard Costs Outside Construction Contract",{"$f":"+D52","v":0},0,"per unit",null,null,null,39.109999999999978]
[39.119999999999976,"Construction Hard Cost Contingency",{"$f":"+D59","v":0},0,"per unit",null,null,null,39.119999999999976]
[39.129999999999974,"Total Construction Interim Costs",{"$f":"+D63","v":0},0,"per unit",null,null,null,39.129999999999974]
[39.139999999999972,"Total Permanent Financing Costs",{"$f":"+D77","v":0},0,"per unit",null,null,null,39.139999999999972]
[39.14999999999997,"Total LHC Risk-Sharing Fees",{"$f":"+D86","v":0},0,"per unit",null,null,null,39.14999999999997]
[39.159999999999968,"Total Professional Fees",{"$f":"+D92","v":0},0,"per unit",null,null,null,39.159999999999968]
[39.169999999999966,"Escrows",{"$f":"+C98","v":0},0,"per unit",null,null,null,39.169999999999966]
[39.179999999999964,"Operating Deficit Reserve",0,0,"per unit",null,null,null,39.179999999999964]
[39.189999999999962,"Rent Up Reserves",0,0,"per unit",null,null,null,39.189999999999962]
[39.19999999999996,"Replacement Reserve Deposit IDRR",0,0,"per unit",null,null,null,39.19999999999996]
[39.209999999999958,{"$f":"+B102","v":"Other:"},0,0,"per unit",null,null,null,39.209999999999958]
[39.219999999999956,{"$f":"+B103","v":"Other:"},0,0,"per unit",null,null,null,39.219999999999956]
[39.229999999999954,{"$f":"+B104","v":"Other:"},0,0,"per unit",null,null,null,39.229999999999954]
[39.239999999999952,"Total Syndication Costs",{"$f":"+D106","v":0},0,"per unit",null,null,null,39.239999999999952]
[39.24999999999995,"Total Other Soft Costs",{"$f":"+D111","v":0},0,"per unit",null,null,null,39.24999999999995]
[39.259999999999948,"Developer Fee",{"$f":"+C137","v":0},0,"per unit",null,null,null,39.259999999999948]
[39.269999999999946,"Other Developer's Fee",{"$f":"+D133-C226","v":0},0,"per unit",null,null,null,39.269999999999946]
[]
[null,"Total Development Cost (Total Uses of Funds)",{"$f":"SUM(C200:C228)","v":0},0,"per unit",null,null,null,null,{"$f":"+D140-C229","v":0}]
[]
[{"$f":"\"Section \"&$I231","v":"Section 40"},"HUD TDC Per Unit Limit",null,null,null,null,"QAP Reference",null,{"$f":"+I197+1","v":40}]
[]
[null,"Parish",{"$f":"+'Project Description'!$E$82","v":"Acadia"}]
[null,"Louisiana Cost Area for TDC Limit Purposes",{"$f":"+K234","v":"Lafayette"},null,null,null,null,null,null,null,{"$f":"VLOOKUP(C233,Parishes!$A$10:$V$73,22,FALSE)","v":"Lafayette"}]
[null,"Primary Building Type",{"$f":"+'Project Description'!H111","v":"Missing"},null,null,"Maximum"]
[null,"Building Type for TDC Limit Purposes",{"$f":"VLOOKUP(C235,Controls!$A$44:$B$53,2,FALSE)","v":"Walkup"},null,"TDC / Unit","TDC      ",null,null,null,null,{"$f":"TRIM(C234&\" \"&C236)","v":"Lafayette Walkup"}]
[]
[null,"0 BR Units",{"$f":"+'Unit Mix and Rents'!$AU$41","v":0},"units",{"$f":"VLOOKUP($K$236,'HUD TDC Data'!$C$8:$J$35,$K238,FALSE)","v":111316},{"$f":"+C238*E238","v":0},null,null,null,null,2]
[null,"1 BR Units",{"$f":"+'Unit Mix and Rents'!$AV$41","v":0},"units",{"$f":"VLOOKUP($K$236,'HUD TDC Data'!$C$8:$J$35,$K239,FALSE)","v":151889},{"$f":"+C239*E239","v":0},null,null,null,null,3]
[null,"2 BR Units",{"$f":"+'Unit Mix and Rents'!$AW$41","v":0},"units",{"$f":"VLOOKUP($K$236,'HUD TDC Data'!$C$8:$J$35,$K240,FALSE)","v":192164},{"$f":"+C240*E240","v":0},null,null,null,null,4]
[null,"3 BR Units",{"$f":"+'Unit Mix and Rents'!$AX$41","v":0},"units",{"$f":"VLOOKUP($K$236,'HUD TDC Data'!$C$8:$J$35,$K241,FALSE)","v":253109},{"$f":"+C241*E241","v":0},null,null,null,null,5]
[null,"4 BR Units",{"$f":"+'Unit Mix and Rents'!$AY$41","v":0},"units",{"$f":"VLOOKUP($K$236,'HUD TDC Data'!$C$8:$J$35,$K242,FALSE)","v":313641},{"$f":"+C242*E242","v":0},null,null,null,null,6]
[]
[null,"Total",{"$f":"SUM(C235:C243)","v":0},"units",{"$f":"IF(C244=0,0,+F244/C244)","v":0},{"$f":"SUM(F235:F243)","v":0},"= Maximum TDC Limit",null,null,{"$f":"+F253+-F248","v":0}," Adjusted TDC, adding back Extraordinary Site Costs"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J244>$F$244,\"Yes\",\"No\")","v":"No"}," Above the limit, when ESC added back?"]
[null,"Compare to Estimated TDC",null,null,null,null,null,null,null,{"$f":"IF(F254>1,\"Yes\",\"No\")","v":"No"}," Above the limit, after subtracting ESC?"]
[null,"Total Development Cost (above)",null,null,null,{"$f":"+C229","v":0},null,null,null,{"$f":"IF(AND(J245=\"Yes\",J246=\"No\"),\"Yes\",\"No\")","v":"No"}," Extraordinary Site Costs needed, to be below TDC Max?"]
[null,"Subtract Extraordinary Site Costs",null,null,null,{"$f":"+-'Project Description'!$H$562","v":0}]
[null,"Subtract Community Facilities Costs",null,null,null,{"$f":"+-'Project Description'!H566","v":0},null,null,null,{"$f":"IF('Project Description'!H$154=\"Yes\",\"Yes\",\"No\")","v":"No"}," Is this an SRO Project?"]
[null,"Subtract Community Service Facility Costs",null,null,null,{"$f":"+-'Project Description'!$H$575","v":0},null,null,null,{"$f":"IF('Project Description'!H$155=\"Yes\",\"Yes\",\"No\")","v":"No"}," Is this an anti-discrimination project?"]
[null,"Subtract Excess Costs",null,null,null,{"$f":"+-'Project Description'!$H$585","v":0}]
[]
[null,"Adjusted TDC",null,null,null,{"$f":"SUM(F246:F252)","v":0},null,null,null,{"$f":"IF(AND(F254>1,J249=\"No\",J250=\"No\"),\"Yes\",\"No\")","v":"No"}," Above TDC max and neither SRO nor anti-discrimination project?"]
[null,"Adjusted TDC as % of Maximum TDC Limit",null,null,null,{"$f":"IF(F244=0,0,+F253/F244)","v":0}]
[null,{"$f":"IF(AND(F254>1,J249=\"Yes\"),J255,IF(AND(F254>1,J250=\"Yes\"),J256,\"\"))","v":""},null,null,null,null,null,null,null,"Adjusted TDC exceeds the Maximum TDC Limit and this is an SRO Project; there will be a question on the Checklist worksheet."]
[null,{"$f":"IF(J253=\"Yes\",\"Adjusted TDC exceeds the Maximum TDC Limit and no exception appears to be available under the QAP.\",\"\")","v":""},null,null,null,null,null,null,null,"Adjusted TDC exceeds the Maximum TDC Limit and this is an anti-discrimination project; there will be a question on the Checklist worksheet."]
[]
[null,"Comment on TDC Limits"]
[]
[{"$f":"\"Section \"&$I260","v":"Section 41"},"Fee Limit Computations",null,null,null,null,"QAP Reference",null,{"$f":"+I231+1","v":41}]
[]
[null,"The Builder Profit Fee Base is defined in the QAP Glossary; it includes hard costs and does not include compensation to the general contractor. The construction contingency amount is not included in the formula below, because the QAP definition is clear that only actual hard costs contribute toward the Builder Profit Fee Base.  The actual Builder Profit Fee Base will be determined in the post-construction-completion Subsidy Layering Review, based on the cost certification.  The computation below is solely for the purpose of determining builder compensation limits at the time of application."]
[]
[{"$f":"+I264","v":41.01},"Calculate the 'Builder Profit Fee Base'",null,null,null,null,null,null,{"$f":"+I260+0.01","v":41.01}]
[]
[null,"Total Construction Contract: Building Costs",{"$f":"+D18","v":0}]
[null,"Total Construction Contract: Site Work",{"$f":"+D28","v":0}]
[null,"Total Construction Contract: Other Costs",{"$f":"+D38","v":0}]
[null,"Subtotal: Construction Contract",{"$f":"SUM(C265:C268)","v":0}]
[null,"Minus Proposed General Requirements",{"$f":"+-C40","v":0}]
[null,"Minus Proposed General Overhead",{"$f":"+-C42","v":0}]
[null,"Minus Proposed Builder Fee / Profit",{"$f":"+-C43","v":0}]
[]
[null,"Equals Builder Profit Fee Base",{"$f":"SUM(C269:C273)","v":0}]
[]
[{"$f":"+I276","v":41.019999999999996},"General Requirements",null,null,null,null,{"$f":"+'QAP Reference'!$A$67","v":"V.D"},null,{"$f":"+I264+0.01","v":41.019999999999996}]
[]
[null,"Builder Profit Fee Base",{"$f":"+C$274","v":0}]
[null,{"$f":"\"Allowable \"&B276","v":"Allowable General Requirements"},{"$f":"ROUND(C278*D279,0)","v":0},0.06]
[null,{"$f":"\"Proposed \"&B276","v":"Proposed General Requirements"},{"$f":"-C270","v":0},null,null,null,null,null,null,{"$f":"ROUND(C280-C279,0)","v":0}]
[null,{"$f":"IF(J280>0,\"Proposed amount is \"&TEXT(J280,\"$#,##0\")&\" above the limit\",IF(J280<0,\"Proposed amount is \"&TEXT(-J280,\"$#,##0\")&\" below the limit\",\"\"))","v":""}]
[]
[{"$f":"+I283","v":41.029999999999994},"General Overhead",null,null,null,null,{"$f":"+'QAP Reference'!$A$67","v":"V.D"},null,{"$f":"+I276+0.01","v":41.029999999999994}]
[]
[null,"Builder Profit Fee Base",{"$f":"+C$274","v":0}]
[null,{"$f":"\"Allowable \"&B283","v":"Allowable General Overhead"},{"$f":"ROUND(C285*D286,0)","v":0},0.02]
[null,{"$f":"\"Proposed \"&B283","v":"Proposed General Overhead"},{"$f":"+-C271","v":0},null,null,null,null,null,null,{"$f":"ROUND(C287-C286,0)","v":0}]
[null,{"$f":"IF(J287>0,\"Proposed amount is \"&TEXT(J287,\"$#,##0\")&\" above the limit\",IF(J287<0,\"Proposed amount is \"&TEXT(-J287,\"$#,##0\")&\" below the limit\",\"\"))","v":""}]
[]
[{"$f":"+I290","v":41.039999999999992},"Builder Fee / Profit",null,null,null,null,{"$f":"+'QAP Reference'!$A$67","v":"V.D"},null,{"$f":"+I283+0.01","v":41.039999999999992}]
[]
[null,"Builder Profit Fee Base",{"$f":"+C$274","v":0}]
[null,{"$f":"\"Allowable \"&B290","v":"Allowable Builder Fee / Profit"},{"$f":"ROUND(C292*D293,0)","v":0},0.06]
[null,{"$f":"\"Proposed \"&B290","v":"Proposed Builder Fee / Profit"},{"$f":"+-C272","v":0},null,null,null,null,null,null,{"$f":"ROUND(C294-C293,0)","v":0}]
[null,{"$f":"IF(J294>0,\"Proposed amount is \"&TEXT(J294,\"$#,##0\")&\" above the limit\",IF(J294<0,\"Proposed amount is \"&TEXT(-J294,\"$#,##0\")&\" below the limit\",\"\"))","v":""}]
[]
[{"$f":"+I297","v":41.04999999999999},"Calculate the Developer Fee Base",null,null,null,null,"Glossary",null,{"$f":"+I290+0.01","v":41.04999999999999}]
[null,"Proposed Total Development Cost",{"$f":"+$D$140","v":0}]
[null,"Subtract Proposed Total Acquisition Cost",{"$f":"+-D12","v":0}]
[null,"Subtract Lease Payments (Self-Owned Equip.)",{"$f":"+-C41","v":0}]
[null,"Subtract Payments to Related Parties",{"$f":"+-'Project Description'!$H$557","v":0}]
[null,"Subtract Proposed Total Developer's Fee",{"$f":"+-D133","v":0}]
[null,"Subtract Excess Costs",{"$f":"+-$C$22","v":0}]
[null,"Subtract Reserves*",{"$f":"+-SUM(C218:C223)","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",{"$f":"SUM(C297:C304)","v":0}]
[]
[{"$f":"+I307","v":41.059999999999988},"Calculate the Acquisition Cost Base",null,null,null,null,"Glossary",null,{"$f":"+I297+0.01","v":41.059999999999988}]
[null,"Proposed Total Acquisition Cost",{"$f":"+D12","v":0}]
[null,"Subtract Acquisition Fee",{"$f":"+-C16","v":0}]
[]
[null,"Equals Acquisition Cost Base",{"$f":"SUM(C307:C310)","v":0}]
[]
[{"$f":"+I313","v":41.069999999999986},"Calculate the Developer Fee Limit",null,null,null,null,{"$f":"+'QAP Reference'!$A$67","v":"V.D"},null,{"$f":"+I307+0.01","v":41.069999999999986}]
[]
[null,"Total units in project",{"$f":"+'Unit Mix and Rents'!$F$41","v":0}]
[null,"Project qualifies for what % of Dev. Fee Base?",{"$f":"IF(OR('Project Description'!H65=\"Yes\",'Project Description'!H68=\"Yes\"),$L$316,$J$316)","v":0.18},null,null,null,null,null,null,0.15,"Standard",0.18,"NP/CHDO"]
[]
[null,{"$f":"\"Project qualifies for \"&TEXT(J321,\"0%\")&\" of Acq. Cost Base?\"","v":"Project qualifies for 8% of Acq. Cost Base?"},{"$f":"IF('Project Description'!H134=\"Yes\",\"Yes\",\"No\")","v":"No"}]
[]
[null,{"$f":"TEXT(C316,\"0.0%\")&\" of Developer Fee Base\"","v":"18.0% of Developer Fee Base"},{"$f":"ROUND(C305*C316,0)","v":0}]
[null,{"$f":"TEXT(J321,\"0.0%\")&\" of Acq. Cost Base\"","v":"8.0% of Acq. Cost Base"},{"$f":"IF($C$318=\"Yes\",ROUND(C$311*J321,0),0)","v":0},null,null,null,null,null,null,0.08]
[null,{"$f":"TEXT(J322,\"0.0%\")&\" of Acq. Cost Base\"","v":"5.0% of Acq. Cost Base"},{"$f":"IF($C$318<>\"Yes\",ROUND(C$311*J322,0),0)","v":0},null,null,null,null,null,null,0.05]
[null,"Minus Excess Syndication Costs",{"$f":"+-C350","v":0}]
[]
[null,"Equals Developer Fee Limit",{"$f":"MAX(0,SUM(C314:C324))","v":0.18}]
[null,"Proposed Total Developer's Fee",{"$f":"+D133","v":0},null,null,null,null,null,null,{"$f":"ROUND(C326-C325,0)","v":0}]
[]
[{"$f":"+I328","v":41.079999999999984},"Calculate the Architect Fee Limit",null,null,null,null,{"$f":"+'QAP Reference'!$A$67","v":"V.D"},null,{"$f":"+I313+0.01","v":41.079999999999984}]
[]
[null,{"$f":"TEXT(J330,\"0.0%\")&\" of Construction Contract\"","v":"7.0% of Construction Contract"},{"$f":"ROUND(C269*J330,0)","v":0},null,null,null,null,null,null,7.0000000000000007E-2]
[null,"Proposed Architect Fee",{"$f":"+C94","v":0},null,null,null,null,null,null,{"$f":"ROUND(C331-C330,0)","v":0}]
[]
[{"$f":"+I333","v":41.089999999999982},"Calculate Excess Syndication Costs",null,null,null,null,{"$f":"+'QAP Reference'!$A$67","v":"V.D"},null,{"$f":"+I328+0.01","v":41.089999999999982}]
[]
[null,"At this point, fill out the Syndication worksheet.  Information from that worksheet is needed to complete this section."]
[]
[null,"Syndication Costs Paid by Syndicator",{"$f":"+Syndication!J30","v":0},"Syndication Certification Line I.G"]
[null,"Syndication Costs in TDC",{"$f":"+$D$106","v":0}]
[]
[null,"Total Syndication Costs",{"$f":"SUM(C334:C339)","v":0}]
[]
[null,"Syndication Placement Type",{"$f":"+Syndication!$M$170","v":"Private"},"See Syndication Certification"]
[]
[null,"Gross Equity",{"$f":"+Syndication!J26","v":0},"Syndication Certification Line I.E"]
[null,{"$f":"TEXT(J345,\"0.0%\")&\" of Gross Equity (Private Placement)\"","v":"10.0% of Gross Equity (Private Placement)"},{"$f":"IF(C$342=\"Private\",ROUND(C$344*J345,0),0)","v":0},null,null,null,null,null,null,0.1]
[null,{"$f":"TEXT(J346,\"0.0%\")&\" of Gross Equity (Public Placement)\"","v":"15.0% of Gross Equity (Public Placement)"},{"$f":"IF(C$342<>\"Private\",ROUND(C$344*J346,0),0)","v":0},null,null,null,null,null,null,0.15]
[]
[null,"Syndication Cost Limit",{"$f":"+C346+C345","v":0}]
[null,"Total Syndication Costs",{"$f":"+C340","v":0},null,null,null,null,null,null,{"$f":"ROUND(C349-C348,0)","v":0}]
[null,"Excess Syndication Costs",{"$f":"IF(AND(C349>0,C349>C348),C349-C348,0)","v":0}]
[null,{"$f":"IF(C350=0,\"\",\"The excess syndication costs will be treated as developer fee per QAP Section \"&G333)","v":""}]
[]
[{"$f":"+I353","v":41.09999999999998},"Test Subcontractor Limits",null,null,null,null,{"$f":"+'QAP Reference'!$A$70","v":"V.E"},null,{"$f":"+I333+0.01","v":41.09999999999998}]
[]
[null,{"$f":"+'Project Description'!B540:F540","v":"Subcontractor 1"},{"$f":"+'Project Description'!H540","v":0},{"$f":"TEXT(J355,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,{"$f":"IF($C$269=0,0,+C355/$C$269)","v":0}]
[null,{"$f":"+'Project Description'!B541:F541","v":"Subcontractor 2"},{"$f":"+'Project Description'!H541","v":0},{"$f":"TEXT(J356,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,{"$f":"IF($C$269=0,0,+C356/$C$269)","v":0}]
[null,{"$f":"+'Project Description'!B542:F542","v":"Subcontractor 3"},{"$f":"+'Project Description'!H542","v":0},{"$f":"TEXT(J357,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,{"$f":"IF($C$269=0,0,+C357/$C$269)","v":0}]
[]
[null,"Total for Top Three",{"$f":"SUM(C354:C358)","v":0},{"$f":"TEXT(J359,\"0.0%\")&\" of Construction Contract\"","v":"0.0% of Construction Contract"},null,null,null,null,null,{"$f":"IF($C$269=0,0,+C359/$C$269)","v":0}]
[]
[null,{"$f":"IF(OR(J355>50%,J359>75%),\"No General Overhead or Builder Profit is allowed; see QAP \"&G353,\"\")","v":""}]
[]
[null,"Comment on Fee Limits"]
[]
[{"$f":"\"Section \"&$I365","v":"Section 42"},"Fee Limit Violations",null,null,null,null,"QAP Reference",null,{"$f":"+I260+1","v":42}]
[]
[null,"The QAP defines individual limits for various fee and profit items. For purposes of your application, each proposed fee or profit must be below the applicable limit. ",null,null,null,null,null,null,{"$f":"'Project Description'!H9","v":"Missing"},"Transaction includes tax-exempt bond financing?"]
[null,{"$f":"IF(AND(I367=\"Yes\",I368=\"Yes\"),\"This is a Bond Financed 4% transaction; this software assumes that the developer fee limit does not apply.\",\"The developer fee limit applies to this transaction.\")","v":"The developer fee limit applies to this transaction."},null,null,null,null,null,null,{"$f":"+'Project Description'!H12","v":"Missing"},"Transaction includes 4% LIHTCs?"]
[]
[]
[null,{"$f":"IF(J371>0,\"The proposed \"&K371&\" amount is \"&TEXT(J371,\"$#,##0\")&\" above the limit.\",\"\")","v":""},null,null,null,{"$f":"IF(J371>0,\"See Section \"&N371,\"\")","v":""},null,null,null,{"$f":"+J280","v":0},"General Requirements",null,null,{"$f":"+I276","v":41.019999999999996}]
[null,"",null,null,null,"",null,null,null,{"$f":"+J287","v":0},"General Overhead",null,null,{"$f":"+I283","v":41.029999999999994}]
[null,"",null,null,null,"",null,null,null,{"$f":"+J294","v":0},"Builder Fee / Profit",null,null,{"$f":"+I290","v":41.039999999999992}]
[null,{"$f":"IF(AND(I367=\"Yes\",I368=\"Yes\"),\"\",IF(J374>0,\"The proposed \"&K374&\" amount is \"&TEXT(J374,\"$#,##0\")&\" above the limit.\",\"\"))","v":""},null,null,null,"",null,null,null,{"$f":"+J326","v":0},"Developer Fee",null,null,{"$f":"+I313","v":41.069999999999986}]
[null,"",null,null,null,"",null,null,null,{"$f":"+J331","v":0},"Architect Fee",null,null,{"$f":"+I328","v":41.079999999999984}]
[null,"",null,null,null,"",null,null,null,{"$f":"+J349","v":0},"Syndication Cost",null,null,{"$f":"+I333","v":41.089999999999982}]
[null,{"$f":"+B361","v":""},null,null,null,"",null,null,null,{"$f":"IF(B361=\"\",0,1)","v":0},null,null,null,{"$f":"+I353","v":41.09999999999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I365","v":42},"Last Section on this worksheet"]

{"sheet":"Basis Calculation","index":10,"n_rows":62,"n_cols":21,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Basis Calculation",null,null,{"$f":"IF(C9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(D9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(E9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(F9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(G9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(H9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(I9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(J9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(K9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(L9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(M9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(N9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(O9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(P9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(Q9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(R9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(S9<'Project Description'!$H$591,1,0)","v":0},{"$f":"IF(T9<'Project Description'!$H$591,1,0)","v":0}]
[null,{"$f":"IF(K56=0,\"\",\"Note -- there are error conditions; see the Notes at the end of this worksheet\")","v":""}]
[null,null,"Total","Configuration",{"$f":"IF(E6=1,\"Configuration\",\"\")","v":""},{"$f":"IF(F6=1,\"Configuration\",\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,"BUILDING CONFIGURATION",{"$f":"+'Project Description'!H591","v":0},1,{"$f":"IF(E6=1,+D9+1,\"\")","v":""},{"$f":"IF(F6=1,+E9+1,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,{"$f":"IF('Project Description'!$H$192=0,\"THIS SECTION IS NOT REQUIRED BECAUSE THERE ARE NO TAX CREDITS REQUESTED\",\"\")","v":"THIS SECTION IS NOT REQUIRED BECAUSE THERE ARE NO TAX CREDITS REQUESTED"}]
[null,"Number of Buildings with Configuration",{"$f":"SUM(D11:U11)","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Project Description'!H627+'Project Description'!H628","v":0},"Floor Area of Residential Units + Staff Units",{"$f":"SUMPRODUCT(D13:U13,D$11:U$11)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"+A15-A13","v":0},"Other (Comml, Common Areas, …)",{"$f":"SUMPRODUCT(D14:U14,D$11:U$11)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"+'Project Description'!$H$634","v":0},"Per Building Total Area",{"$f":"SUMPRODUCT(D15:U15,D$11:U$11)","v":0},{"$f":"SUM(D13:D14)","v":0},{"$f":"IF(E$6=1,SUM(E13:E14),\"\")","v":""},{"$f":"IF(F$6=1,SUM(F13:F14),\"\")","v":""},{"$f":"IF(G$6=1,SUM(G13:G14),\"\")","v":""},{"$f":"IF(H$6=1,SUM(H13:H14),\"\")","v":""},"","","","","","","","","","","","",""]
[]
[{"$f":"+'Unit Mix and Rents'!$G$41","v":0},"Number of  LIHTC Units",{"$f":"SUMPRODUCT(D17:U17,D$11:U$11)","v":0},0,0,"","","","","",""]
[{"$f":"+'Unit Mix and Rents'!$F$56","v":0},"Number of  Residential Units",{"$f":"SUMPRODUCT(D18:U18,D$11:U$11)","v":0},0,0,"","","","","",""]
[null,"Applicable Fraction by Units",null,{"$f":"IF(D18=0,0,+D17/D18)","v":0},{"$f":"IF(E$6=1,IF(E18=0,0,E17/E18),\"\")","v":""},{"$f":"IF(F$6=1,IF(F18=0,0,F17/F18),\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[{"$f":"+'Unit Mix and Rents'!$E$45","v":0},"Sqft of LIHTC Units ",{"$f":"SUMPRODUCT(D21:U21,D$11:U$11)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"+'Unit Mix and Rents'!E56","v":0},"Total Sqft of Residential Units",{"$f":"SUMPRODUCT(D22:U22,D$11:U$11)","v":0},0,0,0,0,0,0,0,0]
[null,"Applicable Fraction by Sqft",null,{"$f":"IF(D22=0,0,+D21/D22)","v":0},{"$f":"IF(E$6=1,IF(E22=0,0,E21/E22),\"\")","v":""},{"$f":"IF(F$6=1,IF(F22=0,0,F21/F22),\"\")","v":""},{"$f":"IF(G$6=1,IF(G22=0,0,G21/G22),\"\")","v":""},{"$f":"IF(H$6=1,IF(H22=0,0,H21/H22),\"\")","v":""},"","","","","","","","","","","","",""]
[]
[null,"BASIS CALCULATION"]
[]
[{"$f":"+'Development Costs'!$C$193","v":0},"Adjusted Construction Basis",{"$f":"SUMPRODUCT(D27:U27,$D$11:$U$11)","v":0},{"$f":"IF($C$15=0,0,ROUND((D$13/$C$15)*'Development Costs'!$C$193,0))","v":0},{"$f":"IF(E$6=1,ROUND((E$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(F$6=1,ROUND((F$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(G$6=1,ROUND((G$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(H$6=1,ROUND((H$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(I$6=1,ROUND((I$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(J$6=1,ROUND((J$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(K$6=1,ROUND((K$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(L$6=1,ROUND((L$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(M$6=1,ROUND((M$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(N$6=1,ROUND((N$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(O$6=1,ROUND((O$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(P$6=1,ROUND((P$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(Q$6=1,ROUND((Q$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(R$6=1,ROUND((R$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(S$6=1,ROUND((S$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(T$6=1,ROUND((T$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0},{"$f":"IF(U$6=1,ROUND((U$13/$C$15)*'Development Costs'!$C$193,0),0)","v":0}]
[{"$f":"+'Development Costs'!$C$164","v":0},"Adjusted Acquisition Basis",{"$f":"SUMPRODUCT(D28:U28,$D$11:$U$11)","v":0},{"$f":"IF($C$15=0,0,ROUND((D$13/$C$15)*'Development Costs'!$C$164,0))","v":0},{"$f":"IF(E$6=1,ROUND((E$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(F$6=1,ROUND((F$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(G$6=1,ROUND((G$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(H$6=1,ROUND((H$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(I$6=1,ROUND((I$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(J$6=1,ROUND((J$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(K$6=1,ROUND((K$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(L$6=1,ROUND((L$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(M$6=1,ROUND((M$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(N$6=1,ROUND((N$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(O$6=1,ROUND((O$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(P$6=1,ROUND((P$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(Q$6=1,ROUND((Q$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(R$6=1,ROUND((R$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(S$6=1,ROUND((S$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(T$6=1,ROUND((T$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0},{"$f":"IF(U$6=1,ROUND((U$13/$C$15)*'Development Costs'!$C$164,0),0)","v":0}]
[]
[{"$f":"+'Project Description'!$H$207+1","v":1},"Construction Basis After Boost",{"$f":"SUMPRODUCT(D30:U30,$D$11:$U$11)","v":0},{"$f":"+D27*$A30","v":0},{"$f":"IF(E$6=1,+E27*$A30,\"\")","v":""},{"$f":"IF(F$6=1,+F27*$A30,\"\")","v":""},"","","","","","","","","","","","","","",""]
[{"$f":"+'Project Description'!$H$208+1","v":1},"Acquisition Basis After Boost",{"$f":"SUMPRODUCT(D31:U31,$D$11:$U$11)","v":0},{"$f":"+D28*$A31","v":0},{"$f":"IF(E$6=1,+E28*$A31,\"\")","v":""},{"$f":"IF(F$6=1,+F28*$A31,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Applicable Fraction ",{"$f":"IF(C30=0,0,+C35/C30)","v":0},{"$f":"MIN(D23,D19)","v":0},{"$f":"IF(E$6=1,MIN(E23,E19),\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"Unadjusted Qualified Construction Basis",{"$f":"SUMPRODUCT(D35:U35,$D$11:$U$11)","v":0},{"$f":"+D33*D30","v":0},{"$f":"IF(E$6=1,+E33*E30,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,"Unadjusted Qualified Acquisition. Basis ",{"$f":"SUMPRODUCT(D36:U36,$D$11:$U$11)","v":0},{"$f":"+D33*D31","v":0},{"$f":"IF(E$6=1,E33*E31,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"Homeless Basis Adjustment (Construction)*",{"$f":"SUMPRODUCT(D38:U38,$D$11:$U$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Homeless Basis Adjustment (Acquisition)*",{"$f":"SUMPRODUCT(D39:U39,$D$11:$U$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Qualified Construction Basis",{"$f":"SUMPRODUCT(D41:U41,$D$11:$U$11)","v":0},{"$f":"+D38+D35","v":0},{"$f":"IF(E$6=1,+E35+E38,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,"Qualified Acquisition Basis",{"$f":"SUMPRODUCT(D42:U42,$D$11:$U$11)","v":0},{"$f":"+D39+D36","v":0},{"$f":"IF(E$6=1,+E36+E39,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"Construction Credit Percentage",{"$f":"IF('Project Description'!H23=\"Yes\",'Project Description'!$H$195,IF('Project Description'!H12=\"Yes\",'Project Description'!H15,0))","v":0}]
[null,"Acquisition Credit Percentage",{"$f":"IF('Project Description'!H23=\"Yes\",+'Project Description'!$H$197,IF('Project Description'!H12=\"Yes\",'Project Description'!H15,0))","v":0}]
[]
[]
[null,"Permitted Construction Credit",{"$f":"SUMPRODUCT(D48:U48,$D$11:$U$11)","v":0},{"$f":"+D41*$C$44","v":0},{"$f":"IF(E$6=1,+E41*$C$44,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,"Permitted Acquisition Credi",{"$f":"SUMPRODUCT(D49:U49,$D$11:$U$11)","v":0},{"$f":"+D42*$C$45","v":0},{"$f":"IF(E$6=1,+E42*$C$45,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[]
[null,"Maximum Permitted Credit for Project",{"$f":"+C49+C48","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:",null,null,null,null,null,null,null,null,{"$f":"SUM(K57:K62)","v":0}]
[null,{"$f":"IF(C11='Project Description'!$H$590,\"\",\"Note 1 -- Total number of buildings (\"&C11&\" buildings) does not agree with Project Description section \"&'Project Description'!$A$588&\" (\"&'Project Description'!H590&\" buildings)\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B57=\"\",\"\",1)","v":""}]
[null,{"$f":"IF(A13=C13,\"\",\"Note 2 -- Total Floor Area (Residential + Staff Units) of \"&TEXT(C13,\"#,##0\")&\" square feet, does not agree with Unit Mix and Rents worksheet (\"&TEXT(A13,\"#,##0\")&\" square feet)\")","v":""},null,null,null,null,null,null,null,null,""]
[null,{"$f":"IF(A17=C17,\"\",\"Note 3 -- Total LIHTC Units (\"&TEXT(C17,\"#,##0\")&\" units) does not agree with Unit Mix and Rents worksheet (\"&TEXT(A17,\"#,##0\")&\" units)\")","v":""},null,null,null,null,null,null,null,null,""]
[null,{"$f":"IF(A18=C18,\"\",\"Note 4 -- Total Residential Units (\"&TEXT(C18,\"#,##0\")&\" units) does not agree with Unit Mix and Rents worksheet (\"&TEXT(A18,\"#,##0\")&\" units)\")","v":""},null,null,null,null,null,null,null,null,""]
[null,{"$f":"IF(A21=C21,\"\",\"Note 5 -- Total LIHTC Units Floor Area (\"&TEXT(C21,\"#,##0\")&\" sqft) does not agree with Unit Mix and Rents worksheet (\"&TEXT(A21,\"#,##0\")&\" sqft)\")","v":""},null,null,null,null,null,null,null,null,""]
[null,{"$f":"IF(A22=C22,\"\",\"Note 6 -- Total Residential Floor Area (\"&TEXT(C22,\"#,##0\")&\" sqft) does not agree with Unit Mix and Rents worksheet (\"&TEXT(A22,\"#,##0\")&\" sqft)\")","v":""},null,null,null,null,null,null,null,null,""]

{"sheet":"Revenues and Expenses","index":11,"n_rows":110,"n_cols":12,"rows_kept":110,"cut":false,"hidden":false,"merged":[[26,1,26,2],[98,0,98,2],[99,0,99,2],[109,1,109,2],[99,10,99,18],[94,1,94,2],[86,1,86,4],[86,10,86,18],[90,1,90,4],[92,1,92,4]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Revenues and Expenses, For First Stabilized Year After Lease-Up"]
[]
[{"$f":"\"Section \"&$H8","v":"Section 43"},"Revenues for First Stabilized Year",null,null,null,null,null,{"$f":"+'Development Costs'!I388+1","v":43}]
[]
[{"$f":"+H10","v":43.01},"Gross Potential Rents (excluding utilities)",{"$f":"+'Unit Mix and Rents'!$L$41*12","v":0},null,null,null,null,{"$f":"+H8+0.01","v":43.01}]
[43.019999999999996,"Rent from Commercial Space",0,null,null,null,null,{"$f":"+H10+0.01","v":43.019999999999996}]
[43.029999999999994,"Interest Income",0,null,null,null,null,{"$f":"+H11+0.01","v":43.029999999999994}]
[43.039999999999992,"Laundry Income",0,null,null,null,null,43.039999999999992]
[43.04999999999999,"Parking Income",0,null,null,null,null,43.04999999999999]
[43.059999999999988,"Tenant Charges (e.g. late fees)",0,null,null,null,null,43.059999999999988]
[null,"Operating Subsidies:"]
[{"$f":"+H17","v":43.069999999999986},"Other (identify)",0,null,null,null,null,{"$f":"+H15+0.01","v":43.069999999999986}]
[{"$f":"+H18","v":43.079999999999984},"Other (identify)",0,null,null,null,null,43.079999999999984]
[{"$f":"+H19","v":43.089999999999982},"Other (identify)",0,null,null,null,null,43.089999999999982]
[null,"Other Revenue:"]
[{"$f":"+H21","v":43.09999999999998},"Other (identify)",0,null,null,null,null,{"$f":"+H19+0.01","v":43.09999999999998}]
[{"$f":"+H22","v":43.109999999999978},"Other (identify)",0,null,null,null,null,43.109999999999978]
[{"$f":"+H23","v":43.119999999999976},"Other (identify)",0,null,null,null,null,43.119999999999976]
[]
[{"$f":"+H25","v":43.129999999999974},"Total Revenue Before Rent Loss",{"$f":"SUM(C9:C24)","v":0},null,null,null,null,{"$f":"+H23+0.01","v":43.129999999999974}]
[]
[null,"Comment regarding Revenues"]
[]
[{"$f":"\"Section \"&$H29","v":"Section 44"},"Must-Pay Operating Expenses for First Stabilized Year",null,null,null,null,null,{"$f":"+H8+1","v":44}]
[]
[{"$f":"+H31","v":44.01},"Administrative Expenses:",{"$f":"SUM(C32:C51)","v":1},{"$f":"IF($I$31=0,0,C31/$I$31)","v":0},"PUPA",null,null,{"$f":"+H29+0.01","v":44.01},{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"total units"]
[{"$f":"+H32","v":44.019999999999996},"Accounting Services",0,null,null,null,null,{"$f":"+H31+0.01","v":44.019999999999996}]
[44.029999999999994,"Administrative Rent Free Unit(s)",0,null,null,null,null,{"$f":"+H32+0.01","v":44.029999999999994}]
[44.039999999999992,"Bad Debt",0,null,null,null,null,44.039999999999992]
[44.04999999999999,"Rent Concessions",0,null,null,null,null,44.04999999999999]
[44.059999999999988,"Advertising ",0,null,null,null,null,44.059999999999988]
[44.069999999999986,"LHC Compliance Monitoring Fee",{"$f":"+'Project Description'!$H$994","v":0},null,null,null,null,44.069999999999986]
[44.079999999999984,"Compliance Fees (Other)",0,null,null,null,null,44.079999999999984]
[44.089999999999982,"LHC Asset Management Fee",0,null,null,null,null,44.089999999999982]
[44.09999999999998,"Asset Management Fee (Other)",1,null,null,null,null,44.09999999999998]
[44.109999999999978,"Legal Auditing",0,null,null,null,null,44.109999999999978]
[44.119999999999976,"Management Fee",0,null,null,null,null,44.119999999999976]
[44.129999999999974,"Manager(s) Salaries",0,null,null,null,null,44.129999999999974]
[44.139999999999972,"Office Salaries",0,null,null,null,null,44.139999999999972]
[44.14999999999997,"Office Supplies",0,null,null,null,null,44.14999999999997]
[44.159999999999968,"Telephone",0,null,null,null,null,44.159999999999968]
[44.169999999999966,"Supportive Services Expense",0,null,null,null,null,44.169999999999966]
[44.179999999999964,"Other (identify)",0,null,null,null,null,44.179999999999964]
[44.189999999999962,"Other (identify)",0,null,null,null,null,44.189999999999962]
[44.19999999999996,"Other (identify)",null,null,null,null,null,44.19999999999996]
[]
[44.209999999999958,"Operating/Maintenance Expenses:",{"$f":"SUM(C53:C63)","v":0},{"$f":"IF($I$31=0,0,C52/$I$31)","v":0},"PUPA",null,null,{"$f":"+H50+0.01","v":44.209999999999958}]
[44.219999999999956,"Elevator Maintenance/Contract",0,null,null,null,null,44.219999999999956]
[44.229999999999954,"Exterminating Contract",0,null,null,null,null,44.229999999999954]
[44.239999999999952,"Grounds Expense",0,null,null,null,null,44.239999999999952]
[44.24999999999995,"Janitorial Services",0,null,null,null,null,44.24999999999995]
[44.259999999999948,"Repairs/Maintenance",0,null,null,null,null,44.259999999999948]
[44.269999999999946,"Security Payroll/Contract",0,null,null,null,null,44.269999999999946]
[44.279999999999944,"Waste Collection",0,null,null,null,null,44.279999999999944]
[44.289999999999942,"Other (identify)",0,null,null,null,null,44.289999999999942]
[44.29999999999994,"Other (identify)",0,null,null,null,null,44.29999999999994]
[44.309999999999938,"Other (identify)",0,null,null,null,null,44.309999999999938]
[]
[44.319999999999936,"Utilities Expenses:",{"$f":"SUM(C65:C72)","v":0},{"$f":"IF($I$31=0,0,C64/$I$31)","v":0},"PUPA",null,null,{"$f":"+H62+0.01","v":44.319999999999936}]
[44.329999999999934,"Electricity",0,null,null,null,null,44.329999999999934]
[44.339999999999932,"Gas",0,null,null,null,null,44.339999999999932]
[44.34999999999993,"Sewer",0,null,null,null,null,44.34999999999993]
[44.359999999999928,"Water",0,null,null,null,null,44.359999999999928]
[44.369999999999926,"Other (identify):",0,null,null,null,null,44.369999999999926]
[44.379999999999924,"Other (identify)",0,null,null,null,null,44.379999999999924]
[44.389999999999922,"Other (identify)",0,null,null,null,null,44.389999999999922]
[]
[44.39999999999992,"Tax and Insurance Expenses:",{"$f":"SUM(C74:C82)","v":0},{"$f":"IF($I$31=0,0,C73/$I$31)","v":0},"PUPA",null,null,{"$f":"+H71+0.01","v":44.39999999999992}]
[44.409999999999918,"Property Insurance",0,null,null,null,null,44.409999999999918]
[44.419999999999916,"Other Insurance",0,null,null,null,null,44.419999999999916]
[44.429999999999914,"Payroll Taxes",0,null,null,null,null,44.429999999999914]
[44.439999999999912,"Real Estate Taxes",0,null,null,null,null,44.439999999999912]
[44.44999999999991,"Workmen's Compensation",0,null,null,null,null,44.44999999999991]
[44.459999999999908,"Other (identify):",0,null,null,null,null,44.459999999999908]
[44.469999999999906,"Other (identify)",0,null,null,null,null,44.469999999999906]
[44.479999999999905,"Other (identify)",0,null,null,null,null,44.479999999999905]
[]
[44.489999999999903,"Total Operating Expenses",{"$f":"+C73+C64+C52+C31","v":1},{"$f":"IF($I$31=0,0,C83/$I$31)","v":0},"PUPA",null,null,{"$f":"+H81+0.01","v":44.489999999999903}]
[]
[null,{"$f":"\"LHC Minimum Expenses (QAP \"&I85&\")\"","v":"LHC Minimum Expenses (QAP IV.D.8)"},{"$f":"+D85*'Unit Mix and Rents'!$F$41","v":0},{"$f":"+K85","v":3600},"PUPA",null,null,null,{"$f":"+'QAP Reference'!$A$33","v":"IV.D.8"},null,3600,"PUPA"]
[]
[null,{"$f":"IF(C83<C85,K87,\"\")","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."]
[]
[null,"Use These Expenses for Underwriting",{"$f":"+C83","v":1},{"$f":"IF($I$31=0,0,C89/$I$31)","v":0},"PUPA"]
[]
[null,{"$f":"IF(AND('Project Description'!H111=Controls!$A$46,'Revenues and Expenses'!C53=0),\"This is an elevator building; explain why no elevator maintenance was budgeted.\",\"\")","v":""}]
[]
[null,{"$f":"IF(C40>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(C39<>0,\"Include a full explanation of the proposed asset management fee(s) below.\",\"\"))","v":"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."}]
[]
[null,"Comment regarding Must-Pay Expenses"]
[]
[{"$f":"\"Section \"&$H97","v":"Section 45"},"Contingent Operating Expenses",null,null,null,null,null,{"$f":"+H29+1","v":45}]
[]
["Please explain below any operating expenses that are payable only if cash is available, and/or after certain other payments are made first from available cash flow. Please use the comment area below if additional explanation is needed."]
[{"$f":"IF('Project Description'!H183=0,\"\",K100)","v":"You have applied for CDBG-DR funds. Note that expenses such as the following cannot be paid from operations, but instead can be paid only from the borrower's share of Surplus Cash: deferred developer fee, other development costs, tax credit adjusters, most asset management fees, and investor service fees."},null,null,null,null,null,null,null,null,null,"You have applied for CDBG-DR funds. Note that expenses such as the following cannot be paid from operations, but instead can be paid only from the borrower's share of Surplus Cash: deferred developer fee, other development costs, tax credit adjusters, most asset management fees, and investor service fees."]
[]
[{"$f":"+H102","v":45.01},"Asset Management Fee",6000,null,null,null,null,{"$f":"+H97+0.01","v":45.01},null,{"$f":"+C102+C40","v":6001},"Total asset mgmt fee (must-pay + contingent)"]
[45.019999999999996,"Investor Service Fee",0,null,null,null,null,{"$f":"+H102+0.01","v":45.019999999999996},null,5000,"Maximum allowable as operating expense (combination of must-pay + contingent)"]
[45.029999999999994,"Other (identify)",0,null,null,null,null,45.029999999999994,null,{"$f":"MIN(J103,J102)","v":5000},"Allowable as operating expense for this transaction"]
[45.039999999999992,"Other (identify)",0,null,null,null,null,45.039999999999992,null,{"$f":"+J104-C40","v":4999},"Allowable as contingent expense for this transaction"]
[45.04999999999999,"Other (identify)",0,null,null,null,null,45.04999999999999]
[45.059999999999988,"Other (identify)",0,null,null,null,null,45.059999999999988]
[45.069999999999986,"Other (identify)",0,null,null,null,null,45.069999999999986]
[]
[45.079999999999984,"Comment regarding Contingent Expenses",null,null,null,null,null,{"$f":"+H108+0.01","v":45.079999999999984}]

{"sheet":"Proforma","index":12,"n_rows":53,"n_cols":42,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Pro Forma Cash Flows"]
[]
[9,null,null,null,null,null,null,{"$f":"+'Unit Mix and Rents'!$F$41","v":0},"Units"]
[null,null,1,{"$f":"+C9+1","v":2},{"$f":"+D9+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"+AK9+1","v":36},{"$f":"+AL9+1","v":37},{"$f":"+AM9+1","v":38},{"$f":"+AN9+1","v":39},{"$f":"+AO9+1","v":40}]
[{"$f":"ROW(A10)-$A$8","v":1},null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
[{"$f":"ROW(A11)-$A$8","v":2}]
[3,"Rent Loss %",{"$f":"+'Project Description'!$H$908","v":7.0000000000000007E-2},{"$f":"+'Project Description'!$H$908","v":7.0000000000000007E-2},{"$f":"+'Project Description'!$H$908","v":7.0000000000000007E-2},{"$f":"+'Project Description'!$H$910","v":7.0000000000000007E-2},{"$f":"+F12","v":7.0000000000000007E-2},{"$f":"+G12","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+AK12","v":7.0000000000000007E-2},{"$f":"+AL12","v":7.0000000000000007E-2},{"$f":"+AM12","v":7.0000000000000007E-2},{"$f":"+AN12","v":7.0000000000000007E-2},{"$f":"+AO12","v":7.0000000000000007E-2}]
[4]
[5,"Gross Rent Potential",{"$f":"+'Revenues and Expenses'!C10","v":0},{"$f":"ROUND(C14*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D14*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN14*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO14*(1+'Project Description'!$H$914),0)","v":0}]
[6,"Rent Loss",{"$f":"-ROUND(C14*C12,0)","v":0},{"$f":"-ROUND(D14*D12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-ROUND(AL14*AL12,0)","v":0},{"$f":"-ROUND(AM14*AM12,0)","v":0},{"$f":"-ROUND(AN14*AN12,0)","v":0},{"$f":"-ROUND(AO14*AO12,0)","v":0},{"$f":"-ROUND(AP14*AP12,0)","v":0}]
[7,"Rent from Commercial Space",{"$f":"+'Revenues and Expenses'!C11","v":0},{"$f":"ROUND(C16*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D16*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN16*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO16*(1+'Project Description'!$H$914),0)","v":0}]
[8,"Interest",{"$f":"+'Revenues and Expenses'!C12","v":0},{"$f":"ROUND(C17*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D17*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN17*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO17*(1+'Project Description'!$H$914),0)","v":0}]
[9,"Laundry",{"$f":"+'Revenues and Expenses'!C13","v":0},{"$f":"ROUND(C18*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D18*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN18*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO18*(1+'Project Description'!$H$914),0)","v":0}]
[10,"Parking",{"$f":"+'Revenues and Expenses'!C14","v":0},{"$f":"ROUND(C19*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D19*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN19*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO19*(1+'Project Description'!$H$914),0)","v":0}]
[11,"Tenant Charges ",{"$f":"+'Revenues and Expenses'!C15","v":0},{"$f":"ROUND(C20*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D20*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN20*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO20*(1+'Project Description'!$H$914),0)","v":0}]
[12,"Other",{"$f":"+'Revenues and Expenses'!C16+SUM('Revenues and Expenses'!C20:C24)","v":0},{"$f":"ROUND(C21*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D21*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN21*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO21*(1+'Project Description'!$H$914),0)","v":0}]
[13,"Total Operating Subsidy",{"$f":"SUM('Revenues and Expenses'!C16:C20)","v":0},{"$f":"ROUND(C22*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(D22*(1+'Project Description'!$H$912),0)","v":0},{"$f":"ROUND(E22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(F22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(G22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(H22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(I22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(J22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(K22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(L22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(M22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(N22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(O22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(P22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Q22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(R22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(S22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(T22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(U22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(V22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(W22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(X22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Y22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(Z22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AA22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AB22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AC22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AD22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AE22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AF22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AG22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AH22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AI22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AJ22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AK22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AL22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AM22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AN22*(1+'Project Description'!$H$914),0)","v":0},{"$f":"ROUND(AO22*(1+'Project Description'!$H$914),0)","v":0}]
[14]
[15,"Effective Gross Income",{"$f":"SUM(C13:C23)","v":0},{"$f":"SUM(D13:D23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL13:AL23)","v":0},{"$f":"SUM(AM13:AM23)","v":0},{"$f":"SUM(AN13:AN23)","v":0},{"$f":"SUM(AO13:AO23)","v":0},{"$f":"SUM(AP13:AP23)","v":0}]
[16]
[17,"Property Management Fee",{"$f":"+'Revenues and Expenses'!C42","v":0},{"$f":"ROUND(C26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(D26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(E26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(F26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(G26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(H26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(I26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(J26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(K26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(L26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(M26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(N26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(O26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(P26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Q26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(R26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(S26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(T26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(U26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(V26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(W26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(X26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Y26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Z26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AA26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AB26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AC26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AD26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AE26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AF26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AG26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AH26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AI26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AJ26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AK26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AL26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AM26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AN26*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AO26*(1+'Project Description'!$H$918),0)","v":0}]
[18,"LHC Compliance Monitoring Fee",{"$f":"+'Revenues and Expenses'!C37","v":0},{"$f":"ROUND(C27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(D27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(E27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(F27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(G27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(H27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(I27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(J27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(K27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(L27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(M27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(N27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(O27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(P27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Q27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(R27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(S27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(T27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(U27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(V27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(W27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(X27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Y27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Z27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AA27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AB27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AC27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AD27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AE27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AF27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AG27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AH27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AI27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AJ27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AK27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AL27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AM27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AN27*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AO27*(1+'Project Description'!$H$918),0)","v":0}]
[19,"Asset Management Fee",{"$f":"+'Revenues and Expenses'!C39","v":0},{"$f":"ROUND(C28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(D28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(E28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(F28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(G28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(H28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(I28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(J28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(K28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(L28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(M28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(N28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(O28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(P28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Q28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(R28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(S28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(T28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(U28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(V28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(W28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(X28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Y28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Z28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AA28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AB28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AC28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AD28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AE28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AF28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AG28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AH28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AI28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AJ28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AK28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AL28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AM28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AN28*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AO28*(1+'Project Description'!$H$918),0)","v":0}]
[20,"Other Administrative Expenses",{"$f":"'Revenues and Expenses'!C31-SUM(Proforma!C25:C28)","v":1},{"$f":"ROUND(C29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(D29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(E29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(F29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(G29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(H29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(I29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(J29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(K29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(L29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(M29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(N29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(O29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(P29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(Q29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(R29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(S29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(T29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(U29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(V29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(W29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(X29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(Y29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(Z29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AA29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AB29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AC29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AD29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AE29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AF29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AG29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AH29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AI29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AJ29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AK29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AL29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AM29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AN29*(1+'Project Description'!$H$918),0)","v":1},{"$f":"ROUND(AO29*(1+'Project Description'!$H$918),0)","v":1}]
[21,"Operating & Maintenance Expenses",{"$f":"+'Revenues and Expenses'!C52","v":0},{"$f":"ROUND(C30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(D30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(E30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(F30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(G30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(H30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(I30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(J30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(K30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(L30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(M30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(N30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(O30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(P30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Q30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(R30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(S30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(T30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(U30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(V30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(W30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(X30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Y30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Z30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AA30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AB30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AC30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AD30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AE30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AF30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AG30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AH30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AI30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AJ30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AK30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AL30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AM30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AN30*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AO30*(1+'Project Description'!$H$918),0)","v":0}]
[22,"Utilities Expenses",{"$f":"+'Revenues and Expenses'!C64","v":0},{"$f":"ROUND(C31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(D31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(E31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(F31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(G31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(H31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(I31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(J31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(K31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(L31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(M31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(N31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(O31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(P31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Q31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(R31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(S31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(T31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(U31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(V31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(W31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(X31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Y31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Z31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AA31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AB31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AC31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AD31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AE31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AF31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AG31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AH31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AI31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AJ31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AK31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AL31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AM31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AN31*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AO31*(1+'Project Description'!$H$918),0)","v":0}]
[23,"Taxes & Insurance Expenses",{"$f":"+'Revenues and Expenses'!C89-SUM(Proforma!C25:C31)","v":0},{"$f":"ROUND(C32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(D32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(E32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(F32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(G32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(H32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(I32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(J32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(K32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(L32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(M32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(N32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(O32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(P32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Q32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(R32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(S32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(T32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(U32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(V32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(W32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(X32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Y32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(Z32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AA32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AB32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AC32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AD32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AE32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AF32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AG32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AH32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AI32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AJ32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AK32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AL32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AM32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AN32*(1+'Project Description'!$H$918),0)","v":0},{"$f":"ROUND(AO32*(1+'Project Description'!$H$918),0)","v":0}]
[24]
[25,"Total Operating Expenses",{"$f":"SUM(C25:C32)","v":1},{"$f":"SUM(D25:D32)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AL25:AL32)","v":1},{"$f":"SUM(AM25:AM32)","v":1},{"$f":"SUM(AN25:AN32)","v":1},{"$f":"SUM(AO25:AO32)","v":1},{"$f":"SUM(AP25:AP32)","v":1}]
[26]
[27,"Replacement Reserve ADRR",{"$f":"+'Project Description'!$H$938","v":0},{"$f":"ROUND(C36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(D36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(E36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(F36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(G36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(H36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(I36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(J36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(K36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(L36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(M36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(N36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(O36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(P36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(Q36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(R36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(S36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(T36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(U36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(V36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(W36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(X36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(Y36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(Z36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AA36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AB36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AC36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AD36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AE36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AF36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AG36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AH36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AI36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AJ36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AK36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AL36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AM36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AN36*(1+'Project Description'!$H$922),0)","v":0},{"$f":"ROUND(AO36*(1+'Project Description'!$H$922),0)","v":0}]
[28]
[29,"Net Operating Income",{"$f":"+C24-C34-C36","v":-1},{"$f":"+D24-D34-D36","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"+AL24-AL34-AL36","v":-1},{"$f":"+AM24-AM34-AM36","v":-1},{"$f":"+AN24-AN34-AN36","v":-1},{"$f":"+AO24-AO34-AO36","v":-1},{"$f":"+AP24-AP34-AP36","v":-1}]
[30]
[31,"Must Pay Debt Service",{"$f":"+'Project Description'!$H$945","v":0},{"$f":"+C40","v":0},{"$f":"+D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK40","v":0},{"$f":"+AL40","v":0},{"$f":"+AM40","v":0},{"$f":"+AN40","v":0},{"$f":"+AO40","v":0}]
[32,"Other"]
[33]
[34,"Operating Cash Flow",{"$f":"C38-SUM(C39:C42)","v":-1},{"$f":"D38-SUM(D39:D42)","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"AL38-SUM(AL39:AL42)","v":-1},{"$f":"AM38-SUM(AM39:AM42)","v":-1},{"$f":"AN38-SUM(AN39:AN42)","v":-1},{"$f":"AO38-SUM(AO39:AO42)","v":-1},{"$f":"AP38-SUM(AP39:AP42)","v":-1}]
[35,"DSCR",{"$f":"IF(SUM(C40:C41)=0,0,C38/SUM(C40:C41))","v":0},{"$f":"IF(SUM(D40:D41)=0,0,D38/SUM(D40:D41))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AL40:AL41)=0,0,AL38/SUM(AL40:AL41))","v":0},{"$f":"IF(SUM(AM40:AM41)=0,0,AM38/SUM(AM40:AM41))","v":0},{"$f":"IF(SUM(AN40:AN41)=0,0,AN38/SUM(AN40:AN41))","v":0},{"$f":"IF(SUM(AO40:AO41)=0,0,AO38/SUM(AO40:AO41))","v":0},{"$f":"IF(SUM(AP40:AP41)=0,0,AP38/SUM(AP40:AP41))","v":0}]
[36]
[null,"Allowable Contingent A/M Fee",{"$f":"+'Revenues and Expenses'!$J$105","v":4999},{"$f":"ROUND(C46*(1+'Project Description'!$H$918),0)","v":5149},{"$f":"ROUND(D46*(1+'Project Description'!$H$918),0)","v":5303},{"$f":"ROUND(E46*(1+'Project Description'!$H$918),0)","v":5462},{"$f":"ROUND(F46*(1+'Project Description'!$H$918),0)","v":5626},{"$f":"ROUND(G46*(1+'Project Description'!$H$918),0)","v":5795},{"$f":"ROUND(H46*(1+'Project Description'!$H$918),0)","v":5969},{"$f":"ROUND(I46*(1+'Project Description'!$H$918),0)","v":6148},{"$f":"ROUND(J46*(1+'Project Description'!$H$918),0)","v":6332},{"$f":"ROUND(K46*(1+'Project Description'!$H$918),0)","v":6522},{"$f":"ROUND(L46*(1+'Project Description'!$H$918),0)","v":6718},{"$f":"ROUND(M46*(1+'Project Description'!$H$918),0)","v":6920},{"$f":"ROUND(N46*(1+'Project Description'!$H$918),0)","v":7128},{"$f":"ROUND(O46*(1+'Project Description'!$H$918),0)","v":7342},{"$f":"ROUND(P46*(1+'Project Description'!$H$918),0)","v":7562},{"$f":"ROUND(Q46*(1+'Project Description'!$H$918),0)","v":7789},{"$f":"ROUND(R46*(1+'Project Description'!$H$918),0)","v":8023},{"$f":"ROUND(S46*(1+'Project Description'!$H$918),0)","v":8264},{"$f":"ROUND(T46*(1+'Project Description'!$H$918),0)","v":8512},{"$f":"ROUND(U46*(1+'Project Description'!$H$918),0)","v":8767},{"$f":"ROUND(V46*(1+'Project Description'!$H$918),0)","v":9030},{"$f":"ROUND(W46*(1+'Project Description'!$H$918),0)","v":9301},{"$f":"ROUND(X46*(1+'Project Description'!$H$918),0)","v":9580},{"$f":"ROUND(Y46*(1+'Project Description'!$H$918),0)","v":9867},{"$f":"ROUND(Z46*(1+'Project Description'!$H$918),0)","v":10163},{"$f":"ROUND(AA46*(1+'Project Description'!$H$918),0)","v":10468},{"$f":"ROUND(AB46*(1+'Project Description'!$H$918),0)","v":10782},{"$f":"ROUND(AC46*(1+'Project Description'!$H$918),0)","v":11105},{"$f":"ROUND(AD46*(1+'Project Description'!$H$918),0)","v":11438},{"$f":"ROUND(AE46*(1+'Project Description'!$H$918),0)","v":11781},{"$f":"ROUND(AF46*(1+'Project Description'!$H$918),0)","v":12134},{"$f":"ROUND(AG46*(1+'Project Description'!$H$918),0)","v":12498},{"$f":"ROUND(AH46*(1+'Project Description'!$H$918),0)","v":12873},{"$f":"ROUND(AI46*(1+'Project Description'!$H$918),0)","v":13259},{"$f":"ROUND(AJ46*(1+'Project Description'!$H$918),0)","v":13657},{"$f":"ROUND(AK46*(1+'Project Description'!$H$918),0)","v":14067},{"$f":"ROUND(AL46*(1+'Project Description'!$H$918),0)","v":14489},{"$f":"ROUND(AM46*(1+'Project Description'!$H$918),0)","v":14924},{"$f":"ROUND(AN46*(1+'Project Description'!$H$918),0)","v":15372},{"$f":"ROUND(AO46*(1+'Project Description'!$H$918),0)","v":15833}]
[]
[null,"Surplus Cash",{"$f":"MAX(0,C43-C46)","v":0},{"$f":"MAX(0,D43-D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cumulative Surplus Cash",{"$f":"+C48","v":0},{"$f":"+C50+D48","v":0},{"$f":"+D50+E48","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]
[null,"Through Year 15",{"$f":"+Q50","v":0}]
[null,"Through Year 35",{"$f":"+AK50","v":0}]
[null,"Through Year 40",{"$f":"+AP50","v":0}]

{"sheet":"Selection Criteria","index":13,"n_rows":2037,"n_cols":23,"rows_kept":2037,"cut":false,"hidden":false,"merged":[[5,3,5,4],[5,5,5,6]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"+'Unit Mix and Rents'!$A$4","v":"x (x LA), x"}]
["Selection Criteria: Points Claimed by Taxpayer / Applicant"]
[null,null,null,"Calculated",null,"Self-Score",null,null,null,null,null,"Max"]
["I.","TARGETED PROJECT TYPE",null,null,null,null,null,null,null,null,null,47]
["A.","De-Concentration Projects."]
["i.","Project Diversity.",null,{"$f":"IF(M9<=40%,L9,IF(M9<=50%,L9-1,IF(M9<=60%,L9-2,0)))","v":10},"points",{"$f":"+D9","v":10},null,{"$f":"TEXT(M9,\"0.0%\")&\" Low Income Units in Project\"","v":"0.0% Low Income Units in Project"},null,null,null,10,{"$f":"+'Unit Mix and Rents'!G44","v":0},null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.","Geographic Diversity.",null,{"$f":"IF(AND('Project Description'!H115=\"Yes\",'Project Description'!H116<70%),0,IF(M10>100%,L10,IF(M10>80%,L10-1,0)))","v":0},"points",{"$f":"+D10","v":0},null,{"$f":"\"Census tract median income is \"&TEXT(M10,\"0.0%\")&\" of MSA\"","v":"Census tract median income is 0.0% of MSA"},null,null,null,11,{"$f":"+'Project Description'!$M$118","v":0},"of MSA",{"$f":"+'Project Description'!$M$119","v":0},"of Parish",null,"Scoring updated for 2019 QAP"]
[null,null,{"$f":"IF(AND(D10>0,'Project Description'!H115=\"Yes\"),\"Note -- LHC review needed for Geographic Diversity; project lies in multiple census tracts\",\"\")","v":""}]
[]
["B.","Redevelopment Project."]
["i.","Distressed Property",null,{"$f":"IF(AND('Project Description'!$H$134=\"Yes\",'Project Description'!$H$123=\"Yes\",'Project Description'!$H$125=\"Yes\"),L14,0)","v":0},"points",{"$f":"+D14","v":0},null,null,null,null,null,3]
["ii.","Redevelopment Property",null,{"$f":"IF(AND('Project Description'!$H$135=\"Yes\",'Project Description'!$H$123=\"Yes\",'Project Description'!$H$125=\"Yes\"),L15,0)","v":0},"points",{"$f":"+D15","v":0},null,null,null,null,null,3]
["iii.","Owner Occupied / Plan of Action",null,{"$f":"IF(AND('Project Description'!$H$136=\"Yes\",'Project Description'!$H$123=\"Yes\",'Project Description'!$H$125=\"Yes\"),L16,0)","v":0},"points",{"$f":"+D16","v":0},null,null,null,null,null,3]
[]
["C.","Rehabilitation & Preservation.",null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Description'!H97","v":"Missing"}," (any rehab?)"]
["i.a.","Existing LIHTC project",null,{"$f":"IF('Project Description'!H137=\"Yes\",L19,0)","v":0},"points",{"$f":"+D19","v":0},null,null,null,null,null,7,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["i.b","Rehab of existing Federally Funded Project",null,{"$f":"IF(AND(D19=0,'Project Description'!H138=\"Yes\"),L20,0)","v":0},"points",{"$f":"+D20","v":0},null,{"$f":"IF(AND(F20>0,COUNTIF(F$19:F20,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,null,7]
["i.c","Rehab of existing non-historic residential building",null,{"$f":"IF(AND(SUM($D$19:D20)=0,'Project Description'!H139=\"Yes\"),L21,0)","v":0},"points",{"$f":"+D21","v":0},null,{"$f":"IF(AND(F21>0,COUNTIF(F$19:F21,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,null,7,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["i.d","Blighted housing remediation and/or replacement",null,{"$f":"IF(AND(SUM($D$19:D21)=0,'Project Description'!H140=\"Yes\"),L22,0)","v":0},"points",{"$f":"+D22","v":0},null,{"$f":"IF(AND(F22>0,COUNTIF(F$19:F22,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,null,7,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["i.e","Rehab Infill / Scattered Site",null,{"$f":"IF(AND(SUM($D$19:D22)=0,'Project Description'!H141=\"Yes\"),L23,0)","v":0},"points",0,null,{"$f":"IF(AND(F23>0,COUNTIF(F$19:F23,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,null,7,{"$f":"+'Project Description'!H107","v":"Missing"}," (infill?)",{"$f":"+'Project Description'!H86","v":"Missing"}," (single site?)"]
["i.f","Preservation of Residential Historic Property",null,{"$f":"IF(AND(SUM($D$19:D23)=0,'Project Description'!H142=\"Yes\"),L24,0)","v":0},"points",0,null,{"$f":"IF(AND(F24>0,COUNTIF(F$19:F24,\">0\")>1),\"Only one selection allowed in I.C.i\",\"\")","v":""},null,null,null,3]
["ii.","Existing Federally Funded with HAP Contract",null,{"$f":"IF(M25<>\"Yes\",0,L25)","v":0},"points",0,null,null,null,null,null,1,{"$f":"+'Project Description'!H143","v":"Missing"},"(Existing FF with HAP)"]
[]
["D.","New Construction.",null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!H90","v":"No"}," (any new const?)",null,{"$f":"+'Project Description'!H91","v":0},"new const (by # of units)"]
["i.a.","New Construction",null,{"$f":"IF(M28=\"Yes\",L28,0)","v":0},"points",{"$f":"+D28","v":0},null,null,null,null,null,7,{"$f":"IF(AND(M27=\"Yes\",P27>=50%),\"Yes\",\"No\")","v":"No"}," (at least 50% new const by # units)"]
["i.b","New Construction Infill / Scattered Site",null,{"$f":"IF(AND(M28=\"Yes\",'Project Description'!H144=\"Yes\"),L29,0)","v":0},"points",0,null,null,null,null,null,7]
["i.c","Homeownership Project",null,{"$f":"IF(AND(M28=\"Yes\",'Project Description'!H145=\"Yes\"),L30,0)","v":0},"points",0,null,null,null,null,null,1]
[]
[null,"Total for Section I",null,{"$f":"SUM(D8:D31)","v":10},"points",{"$f":"SUM(F8:F31)","v":10},null,null,null,null,null,{"$f":"+L7","v":47}]
[]
["II.","TARGETED POPULATION TYPE",null,null,null,null,null,null,null,null,null,6]
["A.","Special Needs Households:",null,{"$f":"IF('Project Description'!$H$791<>\"Yes\",0,IF(M35>=30%,L35,IF(M35>=20%,L35-1,IF(M35>=10%,L35-2,0))))","v":0},"points",{"$f":"+D35","v":0},null,{"$f":"TEXT(M35,\"0.0%\")&\" of Total Units in Project for Special Needs\"","v":"0.0% of Total Units in Project for Special Needs"},null,null,null,6,{"$f":"IF('Project Description'!$H$791<>\"Yes\",0,'Project Description'!$M$801)","v":0},null,null,null,null,"Scoring updated for 2019 QAP"]
[null,{"$f":"IF(D35=0,\"\",\"Population type(s):\")","v":""},{"$f":"IF(D35=0,\"\",'Project Description'!E801)","v":""}]
["B.","Elderly Households:",null,{"$f":"IF(AND(D35=0,'Project Description'!$H$803=\"Yes\"),L37,0)","v":0},"points",{"$f":"+D37","v":0},null,{"$f":"TEXT(M37,\"0.0%\")&\" of Total Units in Project for Elderly\"","v":"0.0% of Total Units in Project for Elderly"},null,null,null,6,{"$f":"IF('Project Description'!$H$803<>\"Yes\",0,1)","v":0}]
[]
[null,"Total for Section II",null,{"$f":"SUM(D34:D38)","v":0},"points",{"$f":"SUM(F34:F38)","v":0},null,{"$f":"IF(AND(F35>0,F37>0),\"Cannot select both A and B\",\"\")","v":""},null,null,null,{"$f":"+L34","v":6}]
[]
["III.","PRIORITY DEVELOPMENT AREAS AND OTHER PREFERENCES",null,null,null,null,null,null,null,null,null,26]
["A.","Extended Affordability Agreement.",null,{"$f":"IF(AND('Project Description'!H807=\"Yes\",'Project Description'!H811=\"Yes\",'Project Description'!M813>0),'Project Description'!M813,0)","v":0},"points",{"$f":"+D42","v":0},null,{"$f":"IF(D42=0,\"No extended affordability\",'Project Description'!H813)","v":"No extended affordability"},null,null,null,7,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["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,{"$f":"IF(D46<>0,0,N45)","v":0},"points",{"$f":"+D45","v":0},null,{"$f":"TEXT(M45,\"0.0%\")&\" of Total Units are non-PSH at 30% or below\"","v":"0.0% of Total Units are non-PSH at 30% or below"},null,null,null,4,{"$f":"+'Unit Mix and Rents'!G47","v":0},{"$f":"IF(AND(M45>=5%,M45<10%),L45,0)","v":0},null,null,null,"Scoring updated for 2019 QAP"]
["    b.","Between 5% and 10% of units are PSH Units.",null,{"$f":"+N46","v":0},"points",{"$f":"+D46","v":0},null,{"$f":"TEXT(M46,\"0.0%\")&\" of Total Units qualify as PSH Units\"","v":"0.0% of Total Units qualify as PSH Units"},null,null,null,4,{"$f":"+'Unit Mix and Rents'!G46","v":0},{"$f":"IF(AND(M46>=5%,M46<10%),L46,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(F45>0,F46>0),\"Cannot select both a and b\",\"\")","v":""}]
["ii.","Very Low Income Targeting.",null,{"$f":"IF(M48>=35%,L48,IF(M48>=25%,L48-1,IF(M48>=20%,L48-2,0)))","v":0},"points",{"$f":"+D48","v":0},null,{"$f":"TEXT(M48,\"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,{"$f":"+'Unit Mix and Rents'!G51","v":0},null,null,null,null,"Scoring updated for 2019 QAP"]
["C.","Governmental Priorities."]
["i.",{"$f":"IF(M50=\"\",\"Project Not Located in DDA or CNI Census Tract\",\"Project Located in \"&M50&\" census tract\")","v":"Project Not Located in DDA or CNI Census Tract"},null,{"$f":"IF(M50=\"\",0,L50)","v":0},"points",{"$f":"+D50","v":0},null,{"$f":"\"Census Tract \"&'Project Description'!$H$114&\" (\"&'Project Description'!E82&\" Parish)\"","v":"Census Tract x (Acadia Parish)"},null,null,null,1,{"$f":"IF('Project Description'!H122=\"Yes\",\"DDA\",IF('Project Description'!H124=\"Yes\",\"CNI\",\"\"))","v":""},null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.a","Parish with elderly population above 14%",null,{"$f":"IF(M51>14%,L51,0)","v":1},"points",{"$f":"+D51","v":1},null,{"$f":"TEXT(M51,\"0.0%\")&\" elderly\"","v":"14.6% elderly"},null,null,null,1,{"$f":"VLOOKUP($O$51,Parishes!$A$9:$AD$73,25,FALSE)","v":0.1462136821761145},null,{"$f":"+'Project Description'!E82","v":"Acadia"},null,null,"Scoring updated for 2019 QAP"]
["ii.b","Parish with disability population above 15%",null,{"$f":"IF(M52>15%,L52,0)","v":1},"points",{"$f":"+D52","v":1},null,{"$f":"TEXT(M52,\"0.0%\")&\" disability\"","v":"18.5% disability"},null,null,null,1,{"$f":"VLOOKUP($O$51,Parishes!$A$9:$AD$73,26,FALSE)","v":0.1853826952377865},null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.c","Parish with cost-burdened renters above 53%",null,{"$f":"IF(M53>53%,L53,0)","v":0},"points",{"$f":"+D53","v":0},null,{"$f":"TEXT(M53,\"0.0%\")&\" cost-burdened renters\"","v":"51.9% cost-burdened renters"},null,null,null,1,{"$f":"VLOOKUP($O$51,Parishes!$A$9:$AD$73,27,FALSE)","v":0.51929499072356211},null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.d","Only one of the following:",null,null,null,null,null,{"$f":"IF(AND(F55>0,F56>0),\"Limited to 1 point in ii.d\",\"\")","v":""},null,null,null,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
[null,"Parish with children under 5 in poverty above 32%",null,{"$f":"IF(M55>32%,L55,0)","v":0},"points",{"$f":"+D55","v":0},null,{"$f":"TEXT(M55,\"0.0%\")&\" children under 5 in poverty\"","v":"29.1% children under 5 in poverty"},null,null,null,1,{"$f":"VLOOKUP($O$51,Parishes!$A$9:$AD$73,29,FALSE)","v":0.29075591985428051},null,null,null,null,"Scoring updated for 2019 QAP"]
[null,"Parish with persons in poverty above 20%",null,{"$f":"IF(AND(D55=0,M56>20%),L56,0)","v":1},"points",{"$f":"+D56","v":1},null,{"$f":"TEXT(M56,\"0.0%\")&\" persons in poverty\"","v":"21.5% persons in poverty"},null,null,null,1,{"$f":"VLOOKUP($O$51,Parishes!$A$9:$AD$73,28,FALSE)","v":0.21544489795918367},null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.e","Parish with Median Household Income at or below $46,000",null,{"$f":"IF(M57<=46000,L57,0)","v":1},"points",{"$f":"+D57","v":1},null,{"$f":"TEXT(M57,\"$#,##0\")&\" Median Household Income\"","v":"$40,492 Median Household Income"},null,null,null,1,{"$f":"VLOOKUP($O$51,Parishes!$A$9:$AD$73,30,FALSE)","v":40492},null,null,null,null,"Scoring updated for 2019 QAP"]
["D.","Additional Financial Support",null,{"$f":"IF(M58>=7%,L58,IF(M58>=4%,L58-1,IF(M58>=2%,L58-2,0)))","v":0},"points",{"$f":"+D58","v":0},null,{"$f":"TEXT(M58,\"0.0%\")&\" of TDC in Additional Financial Support\"","v":"0.0% of TDC in Additional Financial Support"},null,null,null,4,{"$f":"IF('Project Description'!H815=\"Yes\",'Project Description'!M818,0)","v":0}]
[]
[null,"Total for Section III",null,{"$f":"SUM(D41:D59)","v":4},"points",{"$f":"SUM(F41:F59)","v":4},null,null,null,null,null,{"$f":"+L41","v":26}]
[]
["IV.","LOCATION CHARACTERISTICS",null,null,null,null,null,null,null,null,null,10]
["A.","Neighborhood Features."]
["i.","Points Gained.",null,{"$f":"MIN(M64,L64)","v":0},"points",{"$f":"+D64","v":0},null,null,null,null,null,10,{"$f":"+'Project Description'!M822","v":0}]
[null,{"$f":"IF(AND(Q65=1,M65<0),\"Error -- there is a nearby negative neighborhood feature thas is prohibited under the QAP.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!M843","v":0},"negative nhood feature",null,null,{"$f":"+'Project Description'!Q842","v":2}]
[]
[null,"Total for Section IV",null,{"$f":"SUM(D63:D66)","v":0},"points",{"$f":"SUM(F62:F66)","v":0},null,null,null,null,null,{"$f":"+L62","v":10}]
[]
["V.","PROJECT CHARACTERISTICS",null,null,null,null,null,null,null,null,null,27]
["A.","Community Facilities.",null,{"$f":"IF(AND(S70<>\"Yes\",P70=\"Yes\",M70=\"Yes\",V70=0),L70,0)","v":0},"points",{"$f":"+D70","v":0},null,null,null,null,null,2,{"$f":"+'Project Description'!H862","v":"Missing"}," (CF?)",null,{"$f":"+'Project Description'!H86","v":"Missing"}," (single site project?)",null,{"$f":"+'Project Description'!H145","v":"Missing"}," (H.O. project?)",null,{"$f":"+D29+F29+D23+F23","v":0},"Points claimed for Infill / Scattered Site"]
["B.","Optional Amenities."]
["i.","Washers and dryers required for new const. but no points",null,0,"points",{"$f":"+D72","v":0},null,null,null,null,null,0,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["i.","Washers and dryers (Rehab Only)",null,{"$f":"IF(AND($M$73=\"Yes\",'Project Description'!H864=\"Yes\"),L73,0)","v":0},"points",0,null,null,null,null,null,1,{"$f":"+P75","v":"Missing"},{"$f":"+Q75","v":" (Any rehab)"},null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.","Diswashers maintained in each unit.",null,{"$f":"IF('Project Description'!H865=\"Yes\",L74,0)","v":0},"point",0,null,null,null,null,null,1]
["iii.","Green Building (Rehab Only).",null,{"$f":"IF(AND(M75=\"Yes\",P75=\"Yes\"),L75,0)","v":0},"points",0,null,null,null,null,null,1,{"$f":"+'Project Description'!H859","v":"Missing"}," (Green Bldg)",null,{"$f":"+'Project Description'!H97","v":"Missing"}," (Any rehab)",null,"Scoring updated for 2019 QAP"]
["iv.","Universal Design (Rehab Only)",null,{"$f":"IF(AND($M$73=\"Yes\",'Project Description'!H866=\"Yes\"),L76,0)","v":0},"points",0,null,null,null,null,null,1]
["C.","Project Amenities.",null,{"$f":"MIN(M77,L77)","v":0},"points",0,null,{"$f":"M77&\" Project Amenities claimed\"","v":"0 Project Amenities claimed"},null,null,null,8,{"$f":"+'Project Description'!M870","v":0}]
["D.","Additional Accessible Units.",null,{"$f":"IF(M78>=20%,L78,IF(M78>=10%,L78-1,0))","v":0},"points",0,null,{"$f":"+O78","v":0},"of total units are accessible",null,null,3,{"$f":"+'Project Description'!H884+'Project Description'!H887","v":0},"provided",{"$f":"IF('Unit Mix and Rents'!$F$41=0,0,+M78/'Unit Mix and Rents'!$F$41)","v":0}]
["E.","On-Site Security.",null,null,null,null,null,{"$f":"+'Project Description'!M895","v":""}]
["i.","Security Cameras.",null,{"$f":"IF('Project Description'!H893=\"Yes\",L80,0)","v":0},"points",{"$f":"+D80","v":0},null,null,null,null,null,1,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["ii.","Security Gate.",null,{"$f":"IF('Project Description'!H894=\"Yes\",L81,0)","v":0},"points",{"$f":"+D81","v":0},null,null,null,null,null,1,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["iii.","On Site Security Guard.",null,{"$f":"IF('Project Description'!H895=\"Yes\",L82,0)","v":0},"points",{"$f":"+D82","v":0},null,null,null,null,null,1,null,null,null,null,null,null,"Scoring updated for 2019 QAP"]
["F.","TDC At Least 15% Below Maximum TDC Per Unit.",null,{"$f":"IF(M83<=-25%,L83,IF(M83<-20%,L83-1,IF(M83<-15%,L83-2,0)))","v":4},"points",{"$f":"+D83","v":4},null,{"$f":"+M83","v":-1},{"$f":"+N83","v":"below the Maximum TDC"},null,null,4,{"$f":"+'Development Costs'!F254-1","v":-1},{"$f":"IF(M83>0,\"above the Maximum TDC\",IF(M83<0,\"below the Maximum TDC\",\"\"))","v":"below the Maximum TDC"}]
["G.","HUD Defensible Space (New Construction Only).",null,{"$f":"IF(AND(M84=\"Yes\",'Project Description'!H867=\"Yes\"),L84,0)","v":0},"points",{"$f":"+D84","v":0},null,null,null,null,null,3,{"$f":"+'Project Description'!H90","v":"No"}," (Any new const.)"]
[]
[null,"Total for Section V",null,{"$f":"SUM(D69:D85)","v":4},"points",{"$f":"SUM(F69:F85)","v":4},null,null,null,null,null,{"$f":"+L69","v":27}]
[]
[null,"TOTAL POINTS (TO BE CONFIRMED BY LHC)",null,{"$f":"+D86+D67+D60+D39+D32","v":18},"POINTS",{"$f":"+F86+F67+F60+F39+F32","v":18},"POINTS",null,null,null,null,{"$f":"+L69+L62+L41+L34+L7","v":116}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"m ,"]

{"sheet":"Summary","index":14,"n_rows":84,"n_cols":11,"rows_kept":84,"cut":false,"hidden":false,"merged":[[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,66,4],[67,3,67,4],[49,3,49,4],[50,3,50,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[83,0,83,7],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[68,3,68,4],[57,3,57,4],[47,3,47,4],[58,3,58,4],[60,3,60,4],[61,3,61,4],[62,3,62,4],[52,3,52,4],[51,3,51,4],[53,3,53,4],[48,3,48,4]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Project Summary"]
[]
["Taxpayer Name",{"$f":"+'Project Description'!E36","v":"x"}]
["Developer",{"$f":"+'Project Description'!E50","v":"x"}]
["Management Agent",{"$f":"+'Project Description'!E71","v":"x"}]
["City",{"$f":"+'Project Description'!E81","v":"x"}]
["Parish",{"$f":"+'Project Description'!E82","v":"Acadia"}]
["Number of Units",{"$f":"TEXT('Unit Mix and Rents'!F41,\"0\")&\" total units and \"&TEXT('Unit Mix and Rents'!O41,\"0\")&\" LIHTC Units\"","v":"0 total units and 0 LIHTC Units"}]
[]
[{"$f":"\"The applicant's self-score is \"&TEXT('Selection Criteria'!F88,\"0.0\")&\" points.\"","v":"The applicant's self-score is 18.0 points."}]
[]
[{"$f":"\"The primary development type is \"&'Project Description'!H89&\"; the primary building type is \"&'Project Description'!H111","v":"The primary development type is Missing; the primary building type is Missing"}]
[]
[{"$f":"\"Taxpayer is requesting \"&TEXT('Project Description'!H192,\"$#,##0\")&\" of LIHTCs in the \"&'Project Description'!H165&\" Pool.\"","v":"Taxpayer is requesting $0 of LIHTCs in the New Construction General Pool."}]
[{"$f":"\"Taxpayer is requesting \"&TEXT('Project Description'!H171,\"$#,##0\")&\" of NHTF, \"&TEXT('Project Description'!H177,\"$#,##0\")&\" of HOME, and \"&TEXT('Project Description'!H183,\"$#,##0\")&\" of CDBG-DR.\"","v":"Taxpayer is requesting $0 of NHTF, $0 of HOME, and $2,000,000 of CDBG-DR."}]
[{"$f":"\"LHC Funding Type is \"&'Project Description'!D30&\".\"","v":"LHC Funding Type is ."}]
[]
["Unit Mix Summary","0 BR","1 BR","2 BR","3 BR","4 BR","Total"]
[{"$f":"+'Unit Mix and Rents'!B66","v":"20% AMI"},{"$f":"+'Unit Mix and Rents'!C66","v":0},{"$f":"+'Unit Mix and Rents'!D66","v":0},{"$f":"+'Unit Mix and Rents'!E66","v":0},{"$f":"+'Unit Mix and Rents'!F66","v":0},{"$f":"+'Unit Mix and Rents'!G66","v":0},{"$f":"SUM(B24:F24)","v":0}]
[{"$f":"+'Unit Mix and Rents'!B67","v":"30% AMI"},{"$f":"+'Unit Mix and Rents'!C67","v":0},{"$f":"+'Unit Mix and Rents'!D67","v":0},{"$f":"+'Unit Mix and Rents'!E67","v":0},{"$f":"+'Unit Mix and Rents'!F67","v":0},{"$f":"+'Unit Mix and Rents'!G67","v":0},0]
[{"$f":"+'Unit Mix and Rents'!B68","v":"40% AMI"},{"$f":"+'Unit Mix and Rents'!C68","v":0},{"$f":"+'Unit Mix and Rents'!D68","v":0},{"$f":"+'Unit Mix and Rents'!E68","v":0},{"$f":"+'Unit Mix and Rents'!F68","v":0},{"$f":"+'Unit Mix and Rents'!G68","v":0},0]
[{"$f":"+'Unit Mix and Rents'!B69","v":"50% AMI"},{"$f":"+'Unit Mix and Rents'!C69","v":0},{"$f":"+'Unit Mix and Rents'!D69","v":0},{"$f":"+'Unit Mix and Rents'!E69","v":0},{"$f":"+'Unit Mix and Rents'!F69","v":0},{"$f":"+'Unit Mix and Rents'!G69","v":0},0]
[{"$f":"+'Unit Mix and Rents'!B70","v":"60% AMI"},{"$f":"+'Unit Mix and Rents'!C70","v":0},{"$f":"+'Unit Mix and Rents'!D70","v":0},{"$f":"+'Unit Mix and Rents'!E70","v":0},{"$f":"+'Unit Mix and Rents'!F70","v":0},{"$f":"+'Unit Mix and Rents'!G70","v":0},0]
[{"$f":"+'Unit Mix and Rents'!B71","v":"70% AMI"},{"$f":"+'Unit Mix and Rents'!C71","v":0},{"$f":"+'Unit Mix and Rents'!D71","v":0},{"$f":"+'Unit Mix and Rents'!E71","v":0},{"$f":"+'Unit Mix and Rents'!F71","v":0},{"$f":"+'Unit Mix and Rents'!G71","v":0},0]
[{"$f":"+'Unit Mix and Rents'!B72","v":"80% AMI"},{"$f":"+'Unit Mix and Rents'!C72","v":0},{"$f":"+'Unit Mix and Rents'!D72","v":0},{"$f":"+'Unit Mix and Rents'!E72","v":0},{"$f":"+'Unit Mix and Rents'!F72","v":0},{"$f":"+'Unit Mix and Rents'!G72","v":0},0]
[{"$f":"+'Unit Mix and Rents'!B73","v":"120% AMI"},{"$f":"+'Unit Mix and Rents'!C73","v":0},{"$f":"+'Unit Mix and Rents'!D73","v":0},{"$f":"+'Unit Mix and Rents'!E73","v":0},{"$f":"+'Unit Mix and Rents'!F73","v":0},{"$f":"+'Unit Mix and Rents'!G73","v":0},0]
[{"$f":"+'Unit Mix and Rents'!B74","v":"Not AMI Restricted"},{"$f":"+'Unit Mix and Rents'!C74","v":0},{"$f":"+'Unit Mix and Rents'!D74","v":0},{"$f":"+'Unit Mix and Rents'!E74","v":0},{"$f":"+'Unit Mix and Rents'!F74","v":0},{"$f":"+'Unit Mix and Rents'!G74","v":0},0]
["Total Units",{"$f":"SUM(B24:B32)","v":0},0,0,0,0,0]
[]
[{"$f":"+'Unit Mix and Rents'!B77","v":"PSH Units"},{"$f":"+'Unit Mix and Rents'!C77","v":0},{"$f":"+'Unit Mix and Rents'!D77","v":0},{"$f":"+'Unit Mix and Rents'!E77","v":0},{"$f":"+'Unit Mix and Rents'!F77","v":0},{"$f":"+'Unit Mix and Rents'!G77","v":0},{"$f":"SUM(B35:F35)","v":0}]
[]
["Operating Budget"]
[{"$f":"+'Project Description'!B949","v":"Gross Potential Rental Income"},null,null,{"$f":"+'Project Description'!H949","v":0}]
[{"$f":"+'Project Description'!B950","v":"Rent Loss (years 1-3)"},null,null,{"$f":"+'Project Description'!H950","v":0},null,{"$f":"+'Project Description'!D950","v":7.0000000000000007E-2}]
[{"$f":"+'Project Description'!B951","v":"Other Income"},null,null,{"$f":"+'Project Description'!H951","v":0}]
["Effective Gross Income",null,null,{"$f":"+'Project Description'!H953","v":0}]
["Total Operating Expenses",null,null,{"$f":"+'Project Description'!H955","v":-1},null,{"$f":"+'Revenues and Expenses'!D89","v":0},"PUPA"]
[{"$f":"+'Project Description'!B958","v":"Net Operating Income"},null,null,{"$f":"+'Project Description'!H958","v":-1}]
[{"$f":"+'Project Description'!B960","v":"Must Pay Debt Service"},null,null,{"$f":"-SUM('Project Description'!H960:H964)","v":0}]
["Operating Cash Flow",null,null,{"$f":"+'Project Description'!H965","v":-1}]
[{"$f":"+'Project Description'!B966","v":"DSCR Year 1"},null,null,{"$f":"+'Project Description'!H966","v":0}]
[]
["Total Sources of Funds",null,null,{"$f":"+'Project Description'!H517","v":2000001},null,{"$f":"+IF($G$33=0,0,D48/$G$33)","v":0},"per unit"]
[{"$f":"+'Project Description'!B500","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,{"$f":"+'Project Description'!H500","v":0},null,{"$f":"+IF($G$33=0,0,D49/$G$33)","v":0}]
[{"$f":"+'Project Description'!B501","v":"Non-LHC loan #1 (identify lender):"},null,null,{"$f":"+'Project Description'!H501","v":0},null,0]
[{"$f":"+'Project Description'!B502","v":"Non-LHC loan #2 (identify lender):"},null,null,{"$f":"+'Project Description'!H502","v":0},null,0]
[{"$f":"+'Project Description'!B503","v":"LHC HOME Loan (Forgiven at maturity)"},null,null,{"$f":"+'Project Description'!H503","v":0},null,0]
[{"$f":"+'Project Description'!B504","v":"LHC NHTF Loan (Forgiven at maturity)"},null,null,{"$f":"+'Project Description'!H504","v":0},null,0]
[{"$f":"+'Project Description'!B505","v":"CDBG-DR Gap Financing Loan"},null,null,{"$f":"+'Project Description'!H505","v":2000000},null,0]
[{"$f":"+'Project Description'!B506","v":"Deferred Developer Fee"},null,null,{"$f":"+'Project Description'!H506","v":1},null,0]
[{"$f":"+'Project Description'!B507","v":"Federal Historic Tax Credits and Equity"},null,null,{"$f":"+'Project Description'!H507","v":0},null,0]
[{"$f":"+'Project Description'!B508","v":"State Historic Tax Credits and Equity"},null,null,{"$f":"+'Project Description'!H508","v":0},null,0]
[{"$f":"+'Project Description'!B509","v":"Estimated LIHTC Equity Proceeds"},null,null,{"$f":"+'Project Description'!H509","v":0},null,0]
["Other",null,null,{"$f":"D48-SUM(D49:E58)","v":0},null,0]
[]
["Total Development Cost",null,null,{"$f":"+'Development Costs'!C229","v":0},null,{"$f":"+IF($G$33=0,0,D61/$G$33)","v":0},"per unit"]
[{"$f":"+'Development Costs'!B201","v":"Building Acquisition"},null,null,{"$f":"+'Development Costs'!C201","v":0},null,0]
[{"$f":"+'Development Costs'!B202","v":"Land Acquisition"},null,null,{"$f":"+'Development Costs'!C202","v":0},null,0]
["Total Hard Costs",null,null,{"$f":"SUM('Development Costs'!C203:C206)","v":0},null,0,null,null,null,null,{"$f":"SUM(D$64:D64)","v":0}]
["Builder Compensation",null,{"$f":"IF(K64=0,0,D65/K64)","v":0},{"$f":"SUM('Development Costs'!C207:C210)","v":0},null,0,null,null,null,null,{"$f":"SUM(D$64:D65)","v":0}]
["Construction Contingency",null,{"$f":"IF(K65=0,0,D66/K65)","v":0},{"$f":"+'Development Costs'!C212","v":0},null,0,null,null,null,null,{"$f":"SUM(D$64:D66)","v":0}]
["Total Developer's Fee",null,{"$f":"IF(K66=0,0,D67/K66)","v":0},{"$f":"+SUM('Development Costs'!C226:C227)","v":0},null,0]
["Initial Reserves",null,null,{"$f":"SUM('Development Costs'!C218:C223)","v":0},null,0]
["Soft Costs / Other",null,null,{"$f":"D61-SUM(D62:E68)","v":0},null,0]
[]
["DSCR from Cash Flow Proforma:"]
["Year 1",null,null,null,{"$f":"+'Project Description'!H966","v":0}]
[{"$f":"+'Project Description'!B969","v":"Year 5"},null,null,null,{"$f":"+'Project Description'!H969","v":0}]
[{"$f":"+'Project Description'!B970","v":"Year 10"},null,null,null,{"$f":"+'Project Description'!H970","v":0}]
[{"$f":"+'Project Description'!B971","v":"Year 15"},null,null,null,{"$f":"+'Project Description'!H971","v":0}]
[{"$f":"+'Project Description'!B972","v":"Year 20"},null,null,null,{"$f":"+'Project Description'!H972","v":0}]
[{"$f":"+'Project Description'!B973","v":"Year 25"},null,null,null,{"$f":"+'Project Description'!H973","v":0}]
[{"$f":"+'Project Description'!B974","v":"Year 30"},null,null,null,{"$f":"+'Project Description'!H974","v":0}]
[{"$f":"+'Project Description'!B975","v":"Year 35"},null,null,null,{"$f":"+'Project Description'!H975","v":0}]
[]
[]
["Applicant's Additional Explanation:"]
[]
[{"$f":"+'Project Description'!B1013","v":"Comment"}]

{"sheet":"Checklist","index":15,"n_rows":412,"n_cols":21,"rows_kept":412,"cut":false,"hidden":false,"merged":[[374,5,374,18],[374,0,374,1],[390,5,390,18],[390,0,390,1],[48,0,48,1],[322,5,322,18],[325,5,325,18],[319,5,319,18],[292,0,292,2],[354,0,354,1],[357,0,357,1],[357,5,357,18],[328,0,328,1],[352,0,352,1],[120,0,120,1],[238,0,238,1],[214,0,214,1],[114,0,114,1],[191,0,191,1],[194,0,194,1],[200,0,200,1],[140,0,140,1],[143,0,143,1],[117,0,117,1],[173,0,173,1],[176,0,176,1],[179,0,179,1],[359,5,359,18],[301,5,301,18],[304,5,304,18],[307,5,307,18],[313,5,313,18],[317,5,317,18],[316,5,316,18],[182,0,182,1],[188,0,188,1],[185,0,185,1],[349,5,349,18],[352,5,352,18],[331,5,331,18],[343,5,343,18],[346,5,346,18],[334,5,334,18],[338,5,338,18],[337,5,337,18],[340,5,340,18],[408,0,408,1],[331,0,331,1],[334,0,334,1],[307,0,307,1],[310,0,310,1],[313,0,313,1],[316,0,316,1],[322,0,322,1],[337,0,337,1],[340,0,340,1],[343,0,343,1],[346,0,346,1],[359,0,359,1],[362,0,362,1],[377,0,377,1],[325,0,325,1],[349,0,349,1],[319,0,319,1],[381,0,381,1],[365,0,365,1],[387,0,387,1],[27,0,27,1],[128,0,128,1],[131,0,131,1],[134,0,134,1],[137,0,137,1],[111,0,111,1],[197,0,197,1],[90,0,90,1],[93,0,93,1],[96,0,96,1],[99,0,99,1],[75,0,75,1],[78,0,78,1],[81,0,81,1],[84,0,84,1],[87,0,87,1],[30,0,30,1],[33,0,33,1],[36,0,36,1],[39,0,39,1],[42,0,42,1],[45,0,45,1],[51,0,51,1],[54,0,54,1],[57,0,57,1],[60,0,60,1],[63,0,63,1],[66,0,66,1],[69,0,69,1],[72,0,72,1],[102,0,102,1],[105,0,105,1],[108,0,108,1],[387,5,387,18],[384,5,384,18],[384,0,384,1],[194,8,194,19],[188,8,188,19],[146,0,146,1],[149,0,149,1],[152,0,152,1],[155,0,155,1],[158,0,158,1],[161,0,161,1],[164,0,164,1],[167,0,167,1],[170,0,170,1],[244,0,244,1],[273,0,273,1],[217,0,217,1],[220,0,220,1],[208,0,208,1],[211,0,211,1],[381,5,381,18],[377,5,377,18],[378,5,378,18],[371,0,371,1],[371,5,371,18],[368,5,368,18],[368,0,368,1],[298,0,298,1],[301,0,301,1],[304,0,304,1],[276,0,276,1],[205,0,205,1],[258,0,258,1],[241,0,241,1],[247,0,247,1],[250,0,250,1],[255,0,255,1],[227,0,227,1],[232,0,232,1],[235,0,235,1],[288,0,288,1],[365,5,365,18],[354,5,354,18],[285,0,285,1],[279,0,279,1],[282,0,282,1],[295,0,295,1],[362,5,362,18]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Checklist of Threshold Requirements and Other Required Information"]
[]
["Complete the Following Worksheets (Each Requires User Entries)"]
["Yes","Project Description"]
["Yes","Unit Mix and Rents"]
["Yes","Development Costs"]
[{"$f":"IF('Basis Calculation'!B10=\"\",\"Yes\",\"\")","v":""},"Basis Calculation"]
["Yes","Revenues and Expenses"]
["Yes","Development Team"]
["Yes","Syndication"]
["Yes","Taxpayer Certification"]
[{"$f":"+A146","v":""},"Reserve Adequacy"]
["Yes","Developer Experience (LHC-3)"]
["Yes","Property Management Experience (LHC-4)"]
["Yes","Appendix 1 (Ownership Information)"]
["Yes","Appendix 2 (Site Control Worksheet)"]
["Yes","Appendix 4 (Zoning Evidence)"]
[]
["If user entries are required in other worksheets, instructions will appear below."]
[]
["Threshold Requirements",null,"QAP References"]
[]
["The Threshold Requirements described below are required for each item marked \"Yes\" in column A.  The 'QAP References' column provides a cross-reference to the appropriate portion(s) of the QAP."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E30&\": \"&F30&\".\"","v":"Threshold Requirement 1: Site Control (Also Appendix 2)."},{"$f":"+'QAP Reference'!A36","v":"V.A.1"},null,1,"Site Control (Also Appendix 2)"]
["As specified in the QAP. Generally, a purchase agreement, option to purchase, executed ground lease, or valid title.  Label as Appendix 2 and include the worksheet in this Application titled 'Appendix 2'."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E33&\": \"&F33&\".\"","v":"Threshold Requirement 2: Zoning (Also Appendix 4)."},{"$f":"+'QAP Reference'!A37","v":"V.A.2"},null,{"$f":"+E30+1","v":2},"Zoning (Also Appendix 4)"]
["As specified in the QAP. Documentation that development of the project is permitted under applicable zoning requirements.  Label as Appendix 4; the signed document from the zoning authority should conform to the format of the worksheet in this Application titled 'Appendix 4'."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E36&\": \"&F36&\".\"","v":"Threshold Requirement 3: Infrastructure (Also Appendix 38)."},{"$f":"+'QAP Reference'!A38","v":"V.A.3"},null,{"$f":"+E33+1","v":3},"Infrastructure (Also Appendix 38)"]
["As specified in the QAP. Evidence of essential utilities, transportation, and educational facilities."]
[]
[{"$f":"IF('Project Description'!$H$94=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E39&\": \"&F39&\".\"","v":"Threshold Requirement 4: Environmental Restrictions Checklist (Also Appendix 36)."},{"$f":"+'QAP Reference'!A39","v":"V.A.4"},null,{"$f":"+E36+1","v":4},"Environmental Restrictions Checklist (Also Appendix 36)"]
["As specified in the QAP. Applicable to projects involving use of existing structures.  Include any Operations and Maintenance Plans called for in the Checklist.  The format for the Checklist is in the worksheet titled 'Appendix 36'."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E42&\": \"&F42&\".\"","v":"Threshold Requirement 5: Taxpayer Agreement Regarding Tenant Referrals (Also Appendix 39)."},{"$f":"+'QAP Reference'!A41","v":"V.A.6"},null,{"$f":"+E39+1","v":5},"Taxpayer Agreement Regarding Tenant Referrals (Also Appendix 39)"]
["As specified in the QAP. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E45&\": \"&F45&\".\"","v":"Threshold Requirement 6: Minimum Internet / Cable Capacity Requirements."},{"$f":"+'QAP Reference'!A42","v":"V.A.7"},null,{"$f":"+E42+1","v":6},"Minimum Internet / Cable Capacity Requirements"]
["As specified in the QAP. Taxpayer agreement to comply with applicable QAP requirements."]
[]
[{"$f":"IF('Project Description'!H90=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E48&\": \"&F48&\".\"","v":"Threshold Requirement 7: Washers and Dryers for New Construction Projects."},{"$f":"+'QAP Reference'!A43","v":"V.A.8"},null,{"$f":"+E45+1","v":7},"Washers and Dryers for New Construction Projects"]
["As specified in the QAP. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E51&\": \"&F51&\".\"","v":"Threshold Requirement 8: Energy Efficiency Requirements."},{"$f":"+'QAP Reference'!A44","v":"V.A.9"},null,{"$f":"+E48+1","v":8},"Energy Efficiency Requirements"]
["As specified in the QAP. Requirements vary between new construction projects and rehabilitation projects.  See the QAP."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E54&\": \"&F54&\".\"","v":"Threshold Requirement 9: Design Features."},{"$f":"+'QAP Reference'!A45","v":"V.A.10, V.F"},null,{"$f":"+E51+1","v":9},"Design Features"]
["As specified in the QAP: (1) 15-year-plus maintenance-free exterior; (2) 25-year-plus roof warranty; and (3) at least double paned, insulated windows."]
[]
[{"$f":"IF(AND('Project Description'!$H$108=\"Yes\",OR('Project Description'!$H$90=\"Yes\",'Project Description'!$H$98=\"Yes\")),\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E57&\": \"&F57&\".\"","v":"Threshold Requirement 10: NC or SR Projects in Special Flood Hazard Areas."},{"$f":"+'QAP Reference'!A46","v":"V.A.11"},null,{"$f":"+E54+1","v":10},"NC or SR Projects in Special Flood Hazard Areas"]
["As specified in the QAP.  Elevation to the minimum BFE. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E60&\": \"&F60&\".\"","v":"Threshold Requirement 11: Compliance with Local Floodplain Management Requirements."},{"$f":"+'QAP Reference'!A46","v":"V.A.11"},null,{"$f":"+E57+1","v":11},"Compliance with Local Floodplain Management Requirements"]
["As specified in the QAP.  Applies to all projects."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E63&\": \"&F63&\".\"","v":"Threshold Requirement 12: Floodplain Determination."},{"$f":"+'QAP Reference'!A46","v":"V.A.11"},null,{"$f":"+E60+1","v":12},"Floodplain Determination"]
["All projects must provide a certification by the architect regarding whether all or part of the project lies in a floodplain.  If all or part of the project lies in a floodplain, two additional requirements apply: (1) a finished-construction elevation certificate must be provided; and (2) the architect's certification must indicate whether the finished-construction elevation is at or above the Base Flood Elevation."]
[]
[{"$f":"IF('Project Description'!$H$109=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E66&\": \"&F66&\".\"","v":"Threshold Requirement 13: Architect's Certification for Levee Protected Areas."},{"$f":"+'QAP Reference'!A46","v":"V.A.11"},null,{"$f":"+E63+1","v":13},"Architect's Certification for Levee Protected Areas"]
["As specified in the QAP, for any project located inside a levee protected area."]
[]
[{"$f":"IF('Project Description'!$H$95=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E69&\": \"&F69&\".\"","v":"Threshold Requirement 14: Capital Needs Assessment (Also Appendix 6)."},"V.A.10",null,{"$f":"+E66+1","v":14},"Capital Needs Assessment (Also Appendix 6)"]
["For all projects involving acquisition of any existing residential building, as specified in the QAP: a Capital Needs Assessment (labeled as Appendix 6).  Additional requirements apply to historic rehab projects."]
[]
[{"$f":"IF('Project Description'!$H$99=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E72&\": \"&F72&\".\"","v":"Threshold Requirement 15: Historic Rehabilitation Projects."},{"$f":"+'QAP Reference'!A48","v":"V.A.13"},null,{"$f":"+E69+1","v":15},"Historic Rehabilitation Projects"]
["(1) Evidence of compliance with various minimum project requirements as specified in the QAP. (2) Approved Part I application from the Louisiana Office of Cultural Development Division of Historic Preservation, plus a Part II by the carryover date. (3) Additional requirements apply if 'substantial improvement' (as defined under the NFIP) is taking place and the structure is not being elevated."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E75&\": \"&F75&\".\"","v":"Threshold Requirement 16: Minimum Score."},{"$f":"+'QAP Reference'!A49","v":"V.A.14"},null,{"$f":"+E72+1","v":16},"Minimum Score"]
["Minimum selection criteria score of forty (40) points."]
[]
[{"$f":"IF('Project Description'!$H$104=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E78&\": \"&F78&\".\"","v":"Threshold Requirement 17: Audited Financials of Project (Or Equivalent) from Seller."},{"$f":"+'QAP Reference'!A50","v":"V.B.1"},null,{"$f":"+E75+1","v":17},"Audited Financials of Project (Or Equivalent) from Seller"]
["For projects including existing rental housing buildings. As specified in the QAP.  "]
[]
[{"$f":"IF('Project Description'!$H$105=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E81&\": \"&F81&\".\"","v":"Threshold Requirement 18: Sales Price With Related Persons."},{"$f":"+'QAP Reference'!A51","v":"V.B.2"},null,{"$f":"+E78+1","v":18},"Sales Price With Related Persons"]
["For projects where there is a relationship between seller and purchaser. As specified in the QAP.  "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E84&\": \"&F84&\".\"","v":"Threshold Requirement 19: Ten Year Title History (Also Appendix 3)."},{"$f":"+'QAP Reference'!A52","v":"V.B.3"},null,{"$f":"+E81+1","v":19},"Ten Year Title History (Also Appendix 3)"]
["Applies to all projects, to help establish Land Cost as defined in the QAP. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E87&\": \"&F87&\".\"","v":"Threshold Requirement 20: Organizational Chart for Taxpayer / Applicant."},null,null,{"$f":"+E84+1","v":20},"Organizational Chart for Taxpayer / Applicant"]
["Must include ownership percentages."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E90&\": \"&F90&\".\"","v":"Threshold Requirement 21: Developer Experience."},{"$f":"+'QAP Reference'!A53","v":"V.C.1"},null,{"$f":"+E87+1","v":21},"Developer Experience"]
["As specified in the QAP.  Evidence that the Managing General Partner or Sponsor meets the requirements of QAP V.C.1. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E93&\": \"&F93&\".\"","v":"Threshold Requirement 22: Property Management Experience (Also Appendix 45)."},{"$f":"+'QAP Reference'!A55","v":"V.C.2"},null,{"$f":"+E90+1","v":22},"Property Management Experience (Also Appendix 45)"]
["As specified in the QAP.  Evidence that the property management firm meets the requirements of QAP V.C.2. "]
[]
[{"$f":"IF('Project Description'!H61=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E96&\": \"&F96&\".\"","v":"Threshold Requirement 23: Development Team Member \"Not in Good Standing\"."},{"$f":"+'QAP Reference'!A57","v":"V.C.3"},null,{"$f":"+E93+1","v":23},"Development Team Member \"Not in Good Standing\""]
["In this Application, you indicated that a member of the development team is \"not in good standing\" with the LHC. Please provide a complete discussion. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E99&\": \"&F99&\".\"","v":"Threshold Requirement 24: Local Community Notification (Also Appendix 37)."},{"$f":"+'QAP Reference'!A58","v":"V.D"},null,{"$f":"+E96+1","v":24},"Local Community Notification (Also Appendix 37)"]
["As specified in the QAP, labeled as Appendix 37.  (1) Proof of public notice.  (2) Proof of notice to CEOs of local governing authorities.  Notices must  contain all information specified in the QAP."]
[]
[{"$f":"IF(AND('Unit Mix and Rents'!AO41=0,'Unit Mix and Rents'!AP41=0),\"\",\"Yes\")","v":""},{"$f":"\"Threshold Requirement \"&E102&\": \"&F102&\".\"","v":"Threshold Requirement 25: Failure to Meet Minimum Unit Size / Bathroom Requirements."},{"$f":"+'QAP Reference'!A59","v":"V.D"},null,{"$f":"+E99+1","v":25},"Failure to Meet Minimum Unit Size / Bathroom Requirements"]
["In this Application, one or more unit types failed to meet the minimum requirements of the QAP; see the Unit Mix and Rents worksheet. As specified in the QAP, a waiver may be required, or a certification from the local jurisdiction, as applicable."]
[]
[{"$f":"IF('Development Costs'!F254>1,\"Yes\",\"\")","v":""},{"$f":"\"Threshold Requirement \"&E105&\": \"&F105&\".\"","v":"Threshold Requirement 26: Failure to Meet Maximum Unit Development Cost Requirements."},{"$f":"+'QAP Reference'!A60","v":"V.D"},null,{"$f":"+E102+1","v":26},"Failure to Meet Maximum Unit Development Cost Requirements"]
["In this Application, the total development cost exceeded the maximum TDC limitation under the QAP. The QAP allows various options and exceptions."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E108&\": \"&F108&\".\"","v":"Threshold Requirement 27: Construction and Design Standards."},{"$f":"+'QAP Reference'!A65","v":"V.D"},null,{"$f":"+E105+1","v":27},"Construction and Design Standards"]
["As specified in the QAP. Architect's Certifications that the proposed development complies with QAP requirements. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E111&\": \"&F111&\".\"","v":"Threshold Requirement 28: Project Amenities (Also Appendix 29)."},{"$f":"+'QAP Reference'!A66","v":"V.D"},null,{"$f":"+E108+1","v":28},"Project Amenities (Also Appendix 29)"]
["As specified in the QAP. (1) HVAC systems, refrigerators, stoves.  (2) All amenities (except laundry) available to tenants at no additional charge. (3) On-site laundry meeting QAP requirements. Some exceptions for SROs and for rehabilitation projects of twelve or fewer units."]
[]
[{"$f":"IF('Development Costs'!J142=0,\"\",\"Yes\")","v":""},{"$f":"\"Threshold Requirement \"&E114&\": \"&F114&\".\"","v":"Threshold Requirement 29: One or More Violations of Fee and Profit Limits (Also Appendix 8)."},{"$f":"+'QAP Reference'!A67","v":"V.D"},null,{"$f":"+E111+1","v":29},"One or More Violations of Fee and Profit Limits (Also Appendix 8)"]
["See the Development Costs worksheet.  Either reduce the affected amount(s), or (if you believe a waiver is justified) submit a signed letter (labeled as Appendix 8) requesting an appropriate waiver. "]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E117&\": \"&F117&\".\"","v":"Threshold Requirement 30: Developer Certification of Sources and Uses."},{"$f":"+'QAP Reference'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"+E114+1","v":30},"Developer Certification of Sources and Uses"]
["As specified in the QAP.  There is no specific required format for this certification."]
[]
["Yes",{"$f":"\"Threshold Requirement \"&E120&\": \"&F120&\".\"","v":"Threshold Requirement : Signed Documents."},null,null,null,"Signed Documents"]
["The following documents need to be signed by the Taxpayer (and, where noted, notarized): Financing Certification (notarized), Syndication Certification (signed by Taxpayer and Syndicator, both notarized), Taxpayer Certification (notarized), Appendix 1 (notarized), Appendix 4, Appendix 34, Appendix 35, Appendix 36 (signed by preparer), LHC-3, and LHC-4.",null,null,null,null,"QUESTION ON APP 35"]
[]
[]
[]
[]
[]
["Appendices",null,"QAP References"]
[]
["Below is a comprehensive list of Attachments. Those marked 'Yes' in column A are required for this application."]
[]
["Yes",{"$f":"\"Appendix \"&E131&\": \"&F131&\".\"","v":"Appendix 1: Ownership Information."},null,null,{"$f":"+E128+1","v":1},"Ownership Information"]
["The Ownership Information format is in the worksheet in this Application titled 'Appendix 1'."]
[]
["Yes",{"$f":"\"Appendix \"&E134&\": \"&F134&IF(J134=\"\",\".\",\" (see Threshold Requirement \"&J134&\").\")","v":"Appendix 2: Site Control (see Threshold Requirement 1)."},{"$f":"+'QAP Reference'!A36","v":"V.A.1"},null,{"$f":"+E131+1","v":2},"Site Control",null,null,null,{"$f":"+E30","v":1}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E137&\": \"&F137&IF(J137=\"\",\".\",\" (see Threshold Requirement \"&J137&\").\")","v":"Appendix 3: Ownership History (see Threshold Requirement 19)."},{"$f":"+C84","v":"V.B.3"},null,{"$f":"+E134+1","v":3},"Ownership History",null,null,null,{"$f":"+E84","v":19}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E140&\": \"&F140&IF(J140=\"\",\".\",\" (see Threshold Requirement \"&J140&\").\")","v":"Appendix 4: Zoning (see Threshold Requirement 2)."},{"$f":"+C33","v":"V.A.2"},null,{"$f":"+E137+1","v":4},"Zoning",null,null,null,{"$f":"+E33","v":2}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E143&\": \"&F143&IF(J143=\"\",\".\",\" (see Threshold Requirement \"&J143&\").\")","v":"Appendix 5: Appraisal."},{"$f":"+'QAP Reference'!A73","v":"V.J.Market Study.12"},null,{"$f":"+E140+1","v":5},"Appraisal"]
["For rehabilitation projects, as specified in the QAP.  The appraisal is to establish the fair market value of any existing property when the purchase price exceeds $500,000 or the Acquisition Costs of buildings are included in eligible basis.  Appraisals must be dated within 90 days of submission of the Application. "]
[]
[{"$f":"+A69","v":""},{"$f":"\"Appendix \"&E146&\": \"&F146&IF(J146=\"\",\".\",\" (see Threshold Requirement \"&J146&\").\")","v":"Appendix 6: Capital Needs Assessment (see Threshold Requirement 14)."},{"$f":"+'QAP Reference'!A47","v":"V.A.12, V.F"},null,{"$f":"+E143+1","v":6},"Capital Needs Assessment",null,null,null,{"$f":"+E69","v":14}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E149&\": \"&F149&IF(J149=\"\",\".\",\" (see Threshold Requirement \"&J149&\").\")","v":"Appendix 7: Financing Commitments."},{"$f":"+'QAP Reference'!A72","v":"V.H"},null,{"$f":"+E146+1","v":7},"Financing Commitments"]
["Financing commitments must be fully executed."]
[]
[{"$f":"+A114","v":""},{"$f":"\"Appendix \"&E152&\": \"&F152&IF(J152=\"\",\".\",\" (see Threshold Requirement \"&J152&\").\")","v":"Appendix 8: Waiver of Profit Limits (see Threshold Requirement 29)."},{"$f":"+'QAP Reference'!A67","v":"V.D"},null,{"$f":"+E149+1","v":8},"Waiver of Profit Limits",null,null,null,{"$f":"+E114","v":29}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E155&\": \"&F155&IF(J155=\"\",\".\",\" (see Threshold Requirement \"&J155&\").\")","v":"Appendix 9: Development Services Agreement."},{"$f":"+'QAP Reference'!A68","v":"V.D"},null,{"$f":"+E152+1","v":9},"Development Services Agreement"]
["The Development Services Agreement must be fully executed."]
[]
["Yes",{"$f":"\"Appendix \"&E158&\": \"&F158&IF(J158=\"\",\".\",\" (see Threshold Requirement \"&J158&\").\")","v":"Appendix 10: Federal Agency Letter."},{"$f":"+'QAP Reference'!A71","v":"V.G"},null,{"$f":"+E155+1","v":10},"Federal Agency Letter"]
["A Federal Agency Provides Federal Funding or Mortgage Insurance.  Please provide a signed letter from the agency advising that the agency has no objections to the reservation of tax credits / LHC Funds to the project."]
[]
[{"$f":"IF('Project Description'!$M$165=1,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E161&\": \"&F161&IF(J161=\"\",\".\",\" (see Threshold Requirement \"&J161&\").\")","v":"Appendix 11: Non-Profit Participation."},{"$f":"+'QAP Reference'!A9","v":"III.A"},null,{"$f":"+E158+1","v":11},"Non-Profit Participation"]
["The Non-Profit Participation Information format is in the worksheet in this Application titled 'Appendix 11'.",null,null,null,null,"Confirm when App 11 is required; all QNP/CHDO Pool apps?  Something else?"]
[]
[{"$f":"IF('Project Description'!$M$165=1,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E164&\": \"&F164&IF(J164=\"\",\".\",\" (see Threshold Requirement \"&J164&\").\")","v":"Appendix 12: Non-Profit IRS Determination Letter."},{"$f":"+'QAP Reference'!A9","v":"III.A"},null,{"$f":"+E161+1","v":12},"Non-Profit IRS Determination Letter"]
["IRS letter establishing the 501(c)(3) or 501(c)(4) status of the Qualified Non-Profit Organization."]
[]
[{"$f":"IF('Project Description'!$M$165=1,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E167&\": \"&F167&IF(J167=\"\",\".\",\" (see Threshold Requirement \"&J167&\").\")","v":"Appendix 13: Non-Profit Counsel's Opinion."},{"$f":"+'QAP Reference'!A9","v":"III.A"},null,{"$f":"+E164+1","v":13},"Non-Profit Counsel's Opinion"]
["The format for the counsel's opinion is in the worksheet in this Application titled 'Appendix 13'."]
[]
[{"$f":"IF('Project Description'!$M$165=1,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E170&\": \"&F170&IF(J170=\"\",\".\",\" (see Threshold Requirement \"&J170&\").\")","v":"Appendix 14: Non-Profit Articles and By-Laws."},{"$f":"+'QAP Reference'!A9","v":"III.A"},null,{"$f":"+E167+1","v":14},"Non-Profit Articles and By-Laws"]
[]
[]
[{"$f":"IF('Project Description'!$H$68=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E173&\": \"&F173&IF(J173=\"\",\".\",\" (see Threshold Requirement \"&J173&\").\")","v":"Appendix 15: CHDO Approval Letter."},{"$f":"+'QAP Reference'!A10","v":"III.A"},null,{"$f":"+E170+1","v":15},"CHDO Approval Letter"]
[{"$f":"IF(A173=\"Yes\",\"Please submit a letter from the HOME Participating Jurisdiction, certifying the applicant as a CHDO.\",\"\")","v":""}]
[]
[null,{"$f":"\"Appendix \"&E176&\": \"&F176&IF(J176=\"\",\".\",\" (see Threshold Requirement \"&J176&\").\")","v":"Appendix 16: Not Applicable to This QAP."},null,null,{"$f":"+E173+1","v":16},"Not Applicable to This QAP",null,null,"RD Rural Rehab"]
[]
[]
[{"$f":"IF('Selection Criteria'!D10=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&E179&\": \"&F179&IF(J179=\"\",\".\",\" (see Threshold Requirement \"&J179&\").\")","v":"Appendix 17: Points Claimed for Geographic Diversity."},{"$f":"+'QAP Reference'!A81","v":"VII.I.A.ii"},null,{"$f":"+E176+1","v":17},"Points Claimed for Geographic Diversity"]
["Please submit documentation called for in the QAP, regarding information about median incomes in (1) the census tract in which the project is located and (2) the MSA."]
[]
[{"$f":"IF(SUM('Selection Criteria'!D13:D17)=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&E182&\": \"&F182&IF(J182=\"\",\".\",\" (see Threshold Requirement \"&J182&\").\")","v":"Appendix 18: Points Claimed for Redevelopment Project."},{"$f":"+'QAP Reference'!B82","v":"Redevelopment Project"},null,{"$f":"+E179+1","v":18},"Points Claimed for Redevelopment Project"]
["Please submit documentation called for in the QAP, demonstrating that the project qualifies as a Redevelopment Project (either Distressed Property, Redevelopment Property, or Owner Occupied Property with Development Plan of Action) under Selection Criterion I.B."]
[]
[{"$f":"IF(SUM('Selection Criteria'!D18:D33)=0,\"\",\"Yes\")","v":"Yes"},{"$f":"\"Appendix \"&E185&\": \"&F185&IF(J185=\"\",\".\",\" (see Threshold Requirement \"&J185&\").\")","v":"Appendix 19: Points Claimed in Rehabilitation & Preservation and/or New Construction."},null,null,{"$f":"+E182+1","v":19},"Points Claimed in Rehabilitation & Preservation and/or New Construction"]
["Please submit documentation called for in the QAP, demonstrating that the project qualifies for all points claimed under Selection Criterion I.C Rehabilitation & Preservation and/or I.D New Construction."]
[]
[{"$f":"IF('Project Description'!$H$86=\"Yes\",\"\",\"Yes\")","v":"Yes"},{"$f":"\"Appendix \"&E188&\": \"&F188&IF(J188=\"\",\".\",\" (see Threshold Requirement \"&J188&\").\")","v":"Appendix 20: Scattered-Site Project."},"Glossary",null,{"$f":"+E185+1","v":20},"Scattered-Site Project"]
[{"$f":"IF(A188=\"Yes\",I189,\"\")","v":"In this Application, you indicated that this is a multi-site project.  (1) Provide documentation that the project satisfies the QAP requirements in the Glossary's definition of 'Scattered-Site Project'. (2) Include information adequate to identify each site, including (at a minimum) the street address and a location map for each site.  (3) Indicate the unit mix and square footage proposed for each site. (4) Indicate the type of development activity (new construction and/or rehab) that will take place at each site. (5) Indicate the total development cost for each site. (6) Indicate whether any of the multiple sites are 'contiguous' (adjacent, or separated only by a roadway).  (7) If you are claiming the 30% Basis Boost, provide documentation that 100% of the project sites qualify for the Basis Boost (see FAQ 14)."},null,null,null,null,null,null,null,"In this Application, you indicated that this is a multi-site project.  (1) Provide documentation that the project satisfies the QAP requirements in the Glossary's definition of 'Scattered-Site Project'. (2) Include information adequate to identify each site, including (at a minimum) the street address and a location map for each site.  (3) Indicate the unit mix and square footage proposed for each site. (4) Indicate the type of development activity (new construction and/or rehab) that will take place at each site. (5) Indicate the total development cost for each site. (6) Indicate whether any of the multiple sites are 'contiguous' (adjacent, or separated only by a roadway).  (7) If you are claiming the 30% Basis Boost, provide documentation that 100% of the project sites qualify for the Basis Boost (see FAQ 14)."]
[]
["Yes",{"$f":"\"Appendix \"&E191&\": \"&F191&IF(J191=\"\",\".\",\" (see Threshold Requirement \"&J191&\").\")","v":"Appendix 21: Preservation Property."},"Glossary",null,{"$f":"+E188+1","v":21},"Preservation Property"]
["Please submit documentation that the project meets the QAP's definition for \"Preservation Property\".  "]
[]
[{"$f":"IF(OR('Project Description'!F796=\"Yes\",'Project Description'!F797=\"Yes\",'Project Description'!F798=\"Yes\",'Project Description'!F799=\"Yes\"),\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E194&\": \"&F194&IF(J194=\"\",\".\",\" (see Threshold Requirement \"&J194&\").\")","v":"Appendix 22: Special Needs Project (Non-Elderly)."},{"$f":"+'QAP Reference'!A83","v":"VII.II.A"},null,{"$f":"+E191+1","v":22},"Special Needs Project (Non-Elderly)"]
[{"$f":"Checklist!I195&'Project Description'!$A$795&\".\"","v":"Please provide (a) Description of Supportive Services tailored to each Special Needs Household (see the Supportive Services definitions in the Glossary); (b) Cost per annum of Supportive Services per Special Needs Household or written commitment from governmental or non-profit agency that Supportive Services will be provided to Project without cost; (c) Experience of Taxpayer/Owner in developing Projects servicing Special Needs Households; and (d) documentation of your commitment to set aside the number of units specified in Section 24.02."},null,null,null,null,null,null,null,"Please provide (a) Description of Supportive Services tailored to each Special Needs Household (see the Supportive Services definitions in the Glossary); (b) Cost per annum of Supportive Services per Special Needs Household or written commitment from governmental or non-profit agency that Supportive Services will be provided to Project without cost; (c) Experience of Taxpayer/Owner in developing Projects servicing Special Needs Households; and (d) documentation of your commitment to set aside the number of units specified in Section "]
[]
[{"$f":"IF('Selection Criteria'!D45+'Selection Criteria'!D46=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&E197&\": \"&F197&IF(J197=\"\",\".\",\" (see Threshold Requirement \"&J197&\").\")","v":"Appendix 23: Points Claimed for Increased Unit Affordability."},"VII.II.B.1",null,{"$f":"+E194+1","v":23},"Points Claimed for Increased Unit Affordability"]
["Please provide evidence of PSH, rental subsidy, or other means of maintaining the proposed level of affordability for these units."]
[]
[{"$f":"IF('Project Description'!H206=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E200&\": \"&F200&IF(J200=\"\",\".\",\" (see Threshold Requirement \"&J200&\").\")","v":"Appendix 24: Basis Boost."},{"$f":"+'QAP Reference'!A19","v":"III.D"},null,{"$f":"+E197+1","v":24},"Basis Boost"]
["In this Application, you indicated you were requesting the 30% Basis Boost. Please provide documentation establishing that the project's location satisfies applicable QAP requirements."]
[]
[null,{"$f":"\"Appendix \"&E203&\": \"&F203&IF(J203=\"\",\".\",\" (see Threshold Requirement \"&J203&\").\")","v":"Appendix 25: Not Applicable to This QAP."},null,null,{"$f":"+E200+1","v":25},"Not Applicable to This QAP"]
[]
[{"$f":"IF('Project Description'!H807=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&E205&\": \"&F205&IF(J205=\"\",\".\",\" (see Threshold Requirement \"&J205&\").\")","v":"Appendix 26: Points Claimed for Additional Financial Support."},{"$f":"+'QAP Reference'!A89","v":"VII.III.D"},null,{"$f":"+E203+1","v":26},"Points Claimed for Additional Financial Support"]
["Please document the amount and type of Additional Financial Support in accordance with applicable QAP Requirements. "]
[]
[{"$f":"IF('Selection Criteria'!D75=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&E208&\": \"&F208&IF(J208=\"\",\".\",\" (see Threshold Requirement \"&J208&\").\")","v":"Appendix 27: Points Claimed for Green Building."},{"$f":"+'QAP Reference'!A93","v":"VII.V.B.iii"},null,{"$f":"+E205+1","v":27},"Points Claimed for Green Building"]
["Please submit documentation that the project meets the Green Building definition in the Glossary. "]
[]
[{"$f":"IF('Selection Criteria'!D70=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&E211&\": \"&F211&IF(J211=\"\",\".\",\" (see Threshold Requirement \"&J211&\").\")","v":"Appendix 28: Community Facilities."},{"$f":"+'QAP Reference'!A91","v":"VII.V.A"},null,{"$f":"+E208+1","v":28},"Community Facilities"]
["Please submit documentation that the project includes Community Facilities as defined in the Glossary. "]
[]
["Yes",{"$f":"\"Appendix \"&E214&\": \"&F214&IF(J214=\"\",\".\",\" (see Threshold Requirement \"&J214&\").\")","v":"Appendix 29: Project Amenities (see Threshold Requirement 28)."},{"$f":"+C111","v":"V.D"},null,{"$f":"+E211+1","v":29},"Project Amenities",null,null,null,{"$f":"+E111","v":28}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
[{"$f":"IF('Selection Criteria'!D78=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&E217&\": \"&F217&IF(J217=\"\",\".\",\" (see Threshold Requirement \"&J217&\").\")","v":"Appendix 30: Points Claimed for Additional Accessible Units."},{"$f":"+'QAP Reference'!A95","v":"VII.V.D"},null,{"$f":"+E214+1","v":30},"Points Claimed for Additional Accessible Units"]
[{"$f":"\"Please submit documentation that the units described in Sections \"&F218&\" and \"&G218&\" of this Application as being 'accessible' meet all applicable requirements under the Rehabilitation Act of 1973.\"","v":"Please submit documentation that the units described in Sections 27.06 and 27.07 of this Application as being 'accessible' meet all applicable requirements under the Rehabilitation Act of 1973."},null,null,null,null,{"$f":"+'Project Description'!A884","v":27.060000000000009},{"$f":"+'Project Description'!A887","v":27.070000000000011}]
[]
[{"$f":"IF('Selection Criteria'!D64=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&E220&\": \"&F220&IF(J220=\"\",\".\",\" (see Threshold Requirement \"&J220&\").\")","v":"Appendix 31: Points Claimed for On-Site Security."},{"$f":"+'QAP Reference'!A96","v":"VII.V.E"},null,{"$f":"+E217+1","v":31},"Points Claimed for On-Site Security"]
["Please submit documentation that the project meets the On-Site Security definition in the Glossary. "]
[]
[null,{"$f":"\"Appendix \"&E223&\": \"&F223&IF(J223=\"\",\".\",\" (see Threshold Requirement \"&J223&\").\")","v":"Appendix 32: Not Applicable to This QAP."},null,null,{"$f":"+E220+1","v":32},"Not Applicable to This QAP"]
[]
[null,{"$f":"\"Appendix \"&E225&\": \"&F225&IF(J225=\"\",\".\",\" (see Threshold Requirement \"&J225&\").\")","v":"Appendix 33: Not Applicable to This QAP."},null,null,{"$f":"+E223+1","v":33},"Not Applicable to This QAP",null,null,"Was documentation of TDC at least 15% below max"]
[]
["Yes",{"$f":"\"Appendix \"&E227&\": \"&F227&IF(J227=\"\",\".\",\" (see Threshold Requirement \"&J227&\").\")","v":"Appendix 34: Certification Regarding Debarment."},null,null,{"$f":"+E225+1","v":34},"Certification Regarding Debarment"]
["The format is in the worksheet in this Application titled 'Appendix 34'. The certification must be signed."]
[]
[null,{"$f":"\"Appendix \"&E230&\": \"&F230&IF(J230=\"\",\".\",\" (see Threshold Requirement \"&J230&\").\")","v":"Appendix 35: Not Applicable to This QAP."},null,null,{"$f":"+E227+1","v":35},"Not Applicable to This QAP",null,null,"Was 'Matching Certification'"]
[]
[{"$f":"+A39","v":""},{"$f":"\"Appendix \"&E232&\": \"&F232&IF(J232=\"\",\".\",\" (see Threshold Requirement \"&J232&\").\")","v":"Appendix 36: Environmental Restrictions Checklist (see Threshold Requirement 4)."},{"$f":"+C39","v":"V.A.4"},null,{"$f":"+E230+1","v":36},"Environmental Restrictions Checklist",null,null,null,{"$f":"+E39","v":4}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E235&\": \"&F235&IF(J235=\"\",\".\",\" (see Threshold Requirement \"&J235&\").\")","v":"Appendix 37: Local Community Notification (see Threshold Requirement 24)."},{"$f":"+C99","v":"V.D"},null,{"$f":"+E232+1","v":37},"Local Community Notification",null,null,null,{"$f":"+E99","v":24}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E238&\": \"&F238&IF(J238=\"\",\".\",\" (see Threshold Requirement \"&J238&\").\")","v":"Appendix 38: Infrastructure (see Threshold Requirement 3)."},{"$f":"+C36","v":"V.A.3"},null,{"$f":"+E235+1","v":38},"Infrastructure",null,null,null,{"$f":"+E36","v":3}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E241&\": \"&F241&IF(J241=\"\",\".\",\" (see Threshold Requirement \"&J241&\").\")","v":"Appendix 39: Tenant Referrals Agreement (see Threshold Requirement 5)."},{"$f":"+C42","v":"V.A.6"},null,{"$f":"+E238+1","v":39},"Tenant Referrals Agreement",null,null,null,{"$f":"+E42","v":5}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E244&\": \"&F244&IF(J244=\"\",\".\",\" (see Threshold Requirement \"&J244&\").\")","v":"Appendix 40: Minimum Internet / Cable (see Threshold Requirement 6)."},{"$f":"+C45","v":"V.A.7"},null,{"$f":"+E241+1","v":40},"Minimum Internet / Cable",null,null,null,{"$f":"+E45","v":6}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E247&\": \"&F247&IF(J247=\"\",\".\",\" (see Threshold Requirement \"&J247&\").\")","v":"Appendix 41: Energy Efficiency Requirements (see Threshold Requirement 8)."},{"$f":"+C51","v":"V.A.9"},null,{"$f":"+E244+1","v":41},{"$f":"+F51","v":"Energy Efficiency Requirements"},null,null,null,{"$f":"+E51","v":8}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E250&\": \"&F250&IF(J250=\"\",\".\",\" (see Threshold Requirement \"&J250&\").\")","v":"Appendix 42: Design Features (see Threshold Requirement 9)."},{"$f":"+C54","v":"V.A.10, V.F"},null,{"$f":"+E247+1","v":42},{"$f":"+F54","v":"Design Features"},null,null,null,{"$f":"+E54","v":9}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
[null,{"$f":"\"Appendix \"&E253&\": \"&F253&IF(J253=\"\",\".\",\" (see Threshold Requirement \"&J253&\").\")","v":"Appendix 43: Not Applicable to This QAP."},null,null,{"$f":"+E250+1","v":43},"Not Applicable to This QAP",null,null,"Was documentation related to BFE; now obsolete"]
[]
[{"$f":"+A72","v":""},{"$f":"\"Appendix \"&E255&\": \"&F255&IF(J255=\"\",\".\",\" (see Threshold Requirement \"&J255&\").\")","v":"Appendix 44: Historic Rehabilitation Projects (see Threshold Requirement 15)."},{"$f":"+C72","v":"V.A.13"},null,{"$f":"+E253+1","v":44},{"$f":"+F72","v":"Historic Rehabilitation Projects"},null,null,null,{"$f":"+E72","v":15}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
["Yes",{"$f":"\"Appendix \"&E258&\": \"&F258&IF(J258=\"\",\".\",\" (see Threshold Requirement \"&J258&\").\")","v":"Appendix 45: Property Management Experience (Also Appendix 45) (see Threshold Requirement 22)."},{"$f":"+C93","v":"V.C.2"},null,{"$f":"+E255+1","v":45},{"$f":"+F93","v":"Property Management Experience (Also Appendix 45)"},null,null,null,{"$f":"+E93","v":22}]
["The materials required for this Appendix are described above in the Threshold Requirements section."]
[]
[null,{"$f":"\"Appendix \"&E261&\": \"&F261&IF(J261=\"\",\".\",\" (see Threshold Requirement \"&J261&\").\")","v":"Appendix 46: Not Applicable to This QAP."},null,null,{"$f":"+E258+1","v":46},"Not Applicable to This QAP"]
[]
[null,{"$f":"\"Appendix \"&E263&\": \"&F263&IF(J263=\"\",\".\",\" (see Threshold Requirement \"&J263&\").\")","v":"Appendix 47: Not Applicable to This QAP."},null,null,{"$f":"+E261+1","v":47},"Not Applicable to This QAP"]
[]
[null,{"$f":"\"Appendix \"&E265&\": \"&F265&IF(J265=\"\",\".\",\" (see Threshold Requirement \"&J265&\").\")","v":"Appendix 48: Not Applicable to This QAP."},null,null,{"$f":"+E263+1","v":48},"Not Applicable to This QAP"]
[]
[null,{"$f":"\"Appendix \"&E267&\": \"&F267&IF(J267=\"\",\".\",\" (see Threshold Requirement \"&J267&\").\")","v":"Appendix 49: Not Applicable to This QAP."},null,null,{"$f":"+E265+1","v":49},"Not Applicable to This QAP"]
[]
[null,{"$f":"\"Appendix \"&E269&\": \"&F269&IF(J269=\"\",\".\",\" (see Threshold Requirement \"&J269&\").\")","v":"Appendix 50: Not Applicable to This QAP."},null,null,{"$f":"+E267+1","v":50},"Not Applicable to This QAP"]
[]
[null,{"$f":"\"Appendix \"&E271&\": \"&F271&IF(J271=\"\",\".\",\" (see Threshold Requirement \"&J271&\").\")","v":"Appendix 51: Not Applicable to This QAP."},null,null,{"$f":"+E269+1","v":51},"Not Applicable to This QAP"]
[]
["Yes",{"$f":"\"Appendix \"&E273&\": \"&F273&IF(J273=\"\",\".\",\" (see Threshold Requirement \"&J273&\").\")","v":"Appendix 52: Other Project Information."},null,null,{"$f":"+E271+1","v":52},"Other Project Information"]
["This Appendix includes all needed information not covered elsewhere.  See the next section of the Checklist."]
[]
["Yes",{"$f":"\"Appendix \"&E276&\": \"&F276&IF(J276=\"\",\".\",\" (see Threshold Requirement \"&J276&\").\")","v":"Appendix 53: Miscellaneous Waivers."},null,null,{"$f":"+E273+1","v":53},"Miscellaneous Waivers"]
["This Appendix includes the following types of waivers not covered elsewhere: (1) Waiver allowing a bond-financed project to exceed the maximum TDC limits; (2) Waivers for historic rehabilitation projects in accordance with QAP V.A.11; (3) Waiver of the ten year placed in service requirement; and (4) Waivers of minimum design standard requirements.  If no waiver is needed, include Appendix 53 indicating Not Applicable."]
[]
["Yes",{"$f":"\"Appendix \"&E279&\": \"&F279&IF(J279=\"\",\".\",\" (see Threshold Requirement \"&J279&\").\")","v":"Appendix LHC-2: CEO Notification Letter Information."},{"$f":"+'QAP Reference'!A58","v":"V.D"},null,"LHC-2","CEO Notification Letter Information"]
["The format is in the worksheet titled 'LHC-2 CEO Notification'."]
[]
["Yes",{"$f":"\"Appendix \"&E282&\": \"&F282&IF(J282=\"\",\".\",\" (see Threshold Requirement \"&J282&\").\")","v":"Appendix LHC-3: Developer Experience Exhibit."},{"$f":"+C90","v":"V.C.1"},null,"LHC-3","Developer Experience Exhibit"]
["The format is in the worksheet titled 'LHC-3 Developer Experience'.  This document must be signed."]
[]
["Yes",{"$f":"\"Appendix \"&E285&\": \"&F285&IF(J285=\"\",\".\",\" (see Threshold Requirement \"&J285&\").\")","v":"Appendix LHC-4: Management Experience Exhibit."},{"$f":"+C258","v":"V.C.2"},null,"LHC-4","Management Experience Exhibit"]
["The format is in the worksheet titled 'LHC-3 Management Experience'.  This document must be signed."]
[]
[null,{"$f":"\"Appendix \"&E288&\": \"&F288&IF(J288=\"\",\".\",\" (see Threshold Requirement \"&J288&\").\")","v":"Appendix LHC-5: Tenant Selection Plan."},{"$f":"+'QAP Reference'!A75","v":"VI.A"},null,"LHC-5","Tenant Selection Plan"]
["The Tenant Selection Plan is not required until after notification of award."]
[]
["Appendix 52: Additional Information Needed for this Project",null,"QAP References"]
[]
["The information for each item marked 'Yes\" below is needed, in addition to completion of all user entries in this Application, and in addition to the Threshold requirements and Appendices. The 'QAP References' column will contain a cross-reference to the appropriate portion(s) of the QAP. Some of the requested information is because of the characteristics of this particular application.  Include all such information within Appendix 52."]
[]
["Yes",{"$f":"\"Appendix \"&TEXT(E295,\"0.00\")&\": \"&F295&\".\"","v":"Appendix 52.01: LIHTC Per-Developer Cap."},{"$f":"+'QAP Reference'!A17","v":"III.B"},null,52.01,"LIHTC Per-Developer Cap"]
["(1) Explain whether there are any other projects, applying in this funding round, for the same Developer (or affiliates, as defined in the QAP). (2) Explain whether any such other project(s) has applied for tax credits which are generated from a bond financing.",null,"Glossary (definition of 'Developer')"]
[]
[{"$f":"IF('Project Description'!$H$165=Controls!$A$32,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E298,\"0.00\")&\": \"&F298&\".\"","v":"Appendix 52.02: QNP / CHDO Pool Application."},null,null,{"$f":"+E295+0.01","v":52.019999999999996},"QNP / CHDO Pool Application"]
[{"$f":"IF(A298=\"Yes\",\"Please provide evidence that the Qualified Non-Profit or CHDO will receive at least fifty-one percent (51%) of the total Developer's Fee category.\",\"\")","v":""}]
[]
[{"$f":"IF('Project Description'!$H$171>0,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E301,\"0.00\")&\": \"&F301&\".\"","v":"Appendix 52.03: National Housing Trust Fund."},{"$f":"+'QAP Reference'!A14","v":"III.B"},null,{"$f":"+E298+0.01","v":52.029999999999994},"National Housing Trust Fund"]
[{"$f":"IF(A301=\"Yes\",F302,\"\")","v":""},null,null,null,null,"You have applied for NHTF funding. Note that Environmental Review will be required.  Also: (1) Please provide documentation that you have set aside at least 10% of units for households at or below 30% AMI.  (2) Please explain how the applicant will absorb any outstanding soft costs in the event NHTF funding is not available."]
[]
[{"$f":"IF('Project Description'!$H$177>0,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E304,\"0.00\")&\": \"&F304&\".\"","v":"Appendix 52.04: HOME Funds."},{"$f":"+'QAP Reference'!A15","v":"III.B"},null,{"$f":"+E301+0.01","v":52.039999999999992},"HOME Funds"]
[{"$f":"IF(A304=\"Yes\",F305,\"\")","v":""},null,null,null,null,"You have applied for HOME Investment Partnership Funds (HOME). Note that Environmental Review will be required. Also: (1) Note that the project must meet all applicable HOME program eligibility requirements.  (2) Please document the project's compliance with HOME requirements regarding the minimum number of Low HOME and High HOME units.  (3) Please explain how the applicant will absorb any outstanding soft costs in the event HOME funding is not available."]
[]
[{"$f":"IF('Project Description'!$H$183>0,\"Yes\",\"\")","v":"Yes"},{"$f":"\"Appendix \"&TEXT(E307,\"0.00\")&\": \"&F307&\".\"","v":"Appendix 52.05: CDBG-DR Funds."},{"$f":"+'QAP Reference'!A16","v":"III.B"},null,{"$f":"+E304+0.01","v":52.04999999999999},"CDBG-DR Funds"]
[{"$f":"IF(A307=\"Yes\",F308,\"\")","v":"You have applied for CDBG-DR funding. Note that Environmental Review will be required.  Also: (1) Please note that the project must meet all applicable CDBG-DR program eligibility requirements.  (2) Please explain how the applicant will absorb any outstanding soft costs in the event CDBG-DR funding is not available.   (3) The funding commitment for any first mortgage loan must acknowledge that the lien of the first mortgage loan will be subject to the 35 year use and affordability agreement.  (4) No payments can be made from the operating account other than operating expenses, the required replacement reserve deposit, and any debt service on a first mortgage loan acceptable to LHC; items that may not be paid from the operating account include asset management fees, investor service fees, deferred developer fee, any other development costs, and any tax credit adjusters; these costs may be paid from development sources such as LIHTC equity installments but may not be paid from the operating account.  (5) If you propose an interest rate other than zero, please submit an analysis showing that (at your proposed interest rate) the likely remaining balance of the loan (including accrued and unpaid interest) will be no more than 80% of the likely residual value of the project at the end of the 35 year loan term."},null,null,null,null,"You have applied for CDBG-DR funding. Note that Environmental Review will be required.  Also: (1) Please note that the project must meet all applicable CDBG-DR program eligibility requirements.  (2) Please explain how the applicant will absorb any outstanding soft costs in the event CDBG-DR funding is not available.   (3) The funding commitment for any first mortgage loan must acknowledge that the lien of the first mortgage loan will be subject to the 35 year use and affordability agreement.  (4) No payments can be made from the operating account other than operating expenses, the required replacement reserve deposit, and any debt service on a first mortgage loan acceptable to LHC; items that may not be paid from the operating account include asset management fees, investor service fees, deferred developer fee, any other development costs, and any tax credit adjusters; these costs may be paid from development sources such as LIHTC equity installments but may not be paid from the operating account.  (5) If you propose an interest rate other than zero, please submit an analysis showing that (at your proposed interest rate) the likely remaining balance of the loan (including accrued and unpaid interest) will be no more than 80% of the likely residual value of the project at the end of the 35 year loan term."]
[]
[{"$f":"IF('Project Description'!$H$112=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E310,\"0.00\")&\": \"&F310&\".\"","v":"Appendix 52.06: Multiple Building Types Within the Project."},null,null,{"$f":"+E307+0.01","v":52.059999999999988},"Multiple Building Types Within the Project"]
[{"$f":"IF(A310=\"Yes\",\"In addition to the primary building type (\"&F311&\"), you have indicated that the project includes additional building types. Please include a brief explanation.\",\"\")","v":""},null,null,null,null,{"$f":"+'Project Description'!H111","v":"Missing"}]
[]
[{"$f":"IF('Project Description'!$H$115=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E313,\"0.00\")&\": \"&F313&\".\"","v":"Appendix 52.07: Multiple Census Tracts Within the Project."},null,null,{"$f":"+E310+0.01","v":52.069999999999986},"Multiple Census Tracts Within the Project",null,null,null,null,null,{"$f":"+'Project Description'!H114","v":"x"}]
[{"$f":"IF(A313=\"Yes\",\"In addition to the primary census tract (census tract \"&L313&\"), you have indicated that the project includes additional census tracts. \"&F314,\"\")","v":""},null,null,null,null,"(1) Please include an explanation including one or more maps showing the census tracts in which the project is located. (2) Specify the number of total units, and the number of Low Income Units, located in each census tract.  Please note that, in order to receive points for De-Concentration Projects, at least 70% of units must be located in a single census tract."]
[]
[{"$f":"IF('Project Description'!H145=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E316,\"0.00\")&\": \"&F316&\".\"","v":"Appendix 52.08: Homeownership Project."},"Glossary",null,{"$f":"+E313+0.01","v":52.079999999999984},"Homeownership Project"]
[{"$f":"IF(A316=\"Yes\",F317,\"\")","v":""},null,null,null,null,"You have indicated that this is a Homeownership Project as defined in the QAP. (1) Please document your commitment to sell units at Minimum Purchase Price not later than the 16th year of the Compliance Period. (2) Please describe your proposed transactional structure, which must be acceptable to the LHC according to industry best practices that protect the expectations of tenants. "]
[]
[{"$f":"IF('Project Description'!M206=\"Boost\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E319,\"0.00\")&\": \"&F319&\".\"","v":"Appendix 52.09: Basis Boost."},{"$f":"+'QAP Reference'!A19","v":"III.D"},null,{"$f":"+E316+0.01","v":52.089999999999982},"Basis Boost"]
[{"$f":"IF(A319=\"Yes\",F320,\"\")","v":""},null,null,null,null,"You are applying for a Basis Boost. Please document that the project is eligible for the Basis Boost that you have proposed."]
[]
[{"$f":"IF('Project Description'!H527=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E322,\"0.00\")&\": \"&F322&\".\"","v":"Appendix 52.10: Equipment Owned by the Developer or Builder or a Related Party."},{"$f":"+'QAP Reference'!A69","v":"V.D"},null,{"$f":"+E319+0.01","v":52.09999999999998},"Equipment Owned by the Developer or Builder or a Related Party"]
[{"$f":"IF(A322=\"Yes\",F323,\"\")","v":""},null,null,null,null,"You have indicated that the project will use equipment that is owned by the Developer, the BUilder, or a Related Party. Explain your proposal to utilize this equipment in the development of the project, in accordance with QAP Section V.D.5. Provide a discussion explaining at least the following: identify the equipment, explain who owns it, explain why the equipment is needed for the project, explain why you think it is appropriate for the project to utilize this equipment rather than lease it from a third party, and explain the proposed rental charges and why you think they are reasonable.  "]
[]
[{"$f":"IF(AND('Project Description'!H573=\"Yes\",'Project Description'!H575>0),\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E325,\"0.00\")&\": \"&F325&\".\"","v":"Appendix 52.11: Community Service Facility."},"Glossary",null,{"$f":"+E322+0.01","v":52.109999999999978},"Community Service Facility"]
[{"$f":"IF(A325=\"Yes\",F326,\"\")","v":""},null,null,null,null,"Please explain your proposal to include a Community Service Facility in the project:  (1) Describe the facility. (2) Explain whether any fees will be charged.  (3) Provide an opinion of counsel that the facility you intend to build will, when completed, meet all applicable IRS requirements to be treated as a community service facility. (4) Provide an opinion of counsel stating the extent to which the cost of the Community Service Facility can be included in the eligible basis of the project. "]
[]
["Yes",{"$f":"\"Appendix \"&TEXT(E328,\"0.00\")&\": \"&F328&\".\"","v":"Appendix 52.12: Applicant's Concluded Utility Allowances."},null,null,{"$f":"+E325+0.01","v":52.119999999999976},"Applicant's Concluded Utility Allowances"]
["Explain how you derived the utility allowances for LIHTC units. Attach appropriate documentation, including the date you made the calculations. "]
[]
[{"$f":"IF('Unit Mix and Rents'!$AM$43=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E331,\"0.00\")&\": \"&F331&\".\"","v":"Appendix 52.13: Flags on Unit Mix and Rents Worksheet."},null,null,{"$f":"+E328+0.01","v":52.129999999999974},"Flags on Unit Mix and Rents Worksheet"]
[{"$f":"IF(A331=\"Yes\",F332,\"\")","v":""},null,null,null,null,"One or more \"Notes\" appeared on the Unit Mix and Rents worksheet, indicating potential problems with proposed rents, unit size, number of bathrooms, and/or qualifying as PSH Units. Please provide a response explaining each Note / flag."]
[]
[{"$f":"IF('Project Description'!$H$803=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E334,\"0.00\")&\": \"&F334&\".\"","v":"Appendix 52.14: Points Claimed for Elderly Households."},{"$f":"+'QAP Reference'!A84","v":"VII.II.B"},null,{"$f":"+E331+0.01","v":52.139999999999972},"Points Claimed for Elderly Households"]
[{"$f":"IF(A334=\"Yes\",F335,\"\")","v":""},null,null,null,null,"Please provide (a) Description of Supportive Services tailored to each Elderly Household (see the Supportive Services definitions in the Glossary); (b) Cost per annum of Supportive Services per Elderly Household or written commitment from governmental or non-profit agency that Supportive Services will be provided to Project without cost; (c) Experience of Taxpayer/Owner in developing Projects servicing Elderly Households; and (d) documentation of your commitment to set aside 100% of total units for Elderly Households."]
[]
[{"$f":"IF('Selection Criteria'!D45=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E337,\"0.00\")&\": \"&F337&\".\"","v":"Appendix 52.15: Points Claimed for Non-PSH Units Affordable At or Below 30% AMI."},{"$f":"+'QAP Reference'!A87","v":"VII.III.B(i)(a)"},null,{"$f":"+E334+0.01","v":52.14999999999997},"Points Claimed for Non-PSH Units Affordable At or Below 30% AMI"]
[{"$f":"IF(A337=\"Yes\",F338,\"\")","v":""},null,null,null,null,"Please evidence ability to maintain 30% AMI units via rental income, grants or subsidies throughout the projects affordability period."]
[]
[{"$f":"IF('Selection Criteria'!D46=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E340,\"0.00\")&\": \"&F340&\".\"","v":"Appendix 52.16: Points Claimed for PSH Units."},{"$f":"+'QAP Reference'!A88","v":"VII.III.B(i)(b)"},null,{"$f":"+E337+0.01","v":52.159999999999968},"Points Claimed for PSH Units"]
[{"$f":"IF(A340=\"Yes\",F341,\"\")","v":""},null,null,null,null,"Please submit letter of PSH Support from the Executive Director of the Louisiana Housing Authority. The letter of support must be requested no later than 14 days prior to the application due date."]
[]
[{"$f":"IF('Unit Mix and Rents'!$I$41=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E343,\"0.00\")&\": \"&F343&\".\"","v":"Appendix 52.17: Rental Subsidy."},null,null,{"$f":"+E340+0.01","v":52.169999999999966},"Rental Subsidy"]
[{"$f":"IF(A343=\"Yes\",F344,\"\")","v":""},null,null,null,null,"The Unit Mix and Rents worksheet indicates that some units have Rental Subsidy. Please provide an explanation, including at least: identify the rental subsidy program, indicate whether subsidy is project-based or tenant-based, the number of units covered (by unit type), the duration of the rental subsidy contract, when the next rent adjustment will occur, an explanation for the type of annual rent adjustment, a copy of the rental subsidy contract, and contact information for the agency providing the rental subsidy."]
[]
[{"$f":"IF('Selection Criteria'!D62=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E346,\"0.00\")&\": \"&F346&\".\"","v":"Appendix 52.18: Points Claimed for Optional Amenities."},{"$f":"+'QAP Reference'!A92","v":"VII.V.B"},null,{"$f":"+E343+0.01","v":52.179999999999964},"Points Claimed for Optional Amenities"]
[{"$f":"IF(A346=\"Yes\",F347,\"\")","v":""},null,null,null,null,"Please submit documentation that the project qualifies for the Optional Amenities claimed in Selection Criterion V.C. in accordance with the definitions in the Glossary. "]
[]
[{"$f":"IF('Project Description'!$E$400=0,\"\",\"Yes\")","v":"Yes"},{"$f":"\"Appendix \"&TEXT(E349,\"0.00\")&\": \"&F349&\".\"","v":"Appendix 52.19: Deferred Developer Fee Payable Within 15 Years."},null,null,{"$f":"+E346+0.01","v":52.189999999999962},"Deferred Developer Fee Payable Within 15 Years"]
[{"$f":"IF(A349=\"Yes\",F350,\"\")","v":"Please submit (in Excel format) your 15 year cash flow pro forma, consistent with the cash flow waterfall for your proposed project, showing how much of the deferred developer fee is reasonably likely to be repaid in 15 years."},null,null,null,null,"Please submit (in Excel format) your 15 year cash flow pro forma, consistent with the cash flow waterfall for your proposed project, showing how much of the deferred developer fee is reasonably likely to be repaid in 15 years."]
[]
[{"$f":"IF('Project Description'!E387=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E352,\"0.00\")&\": \"&F352&\".\"","v":"Appendix 52.20: CDBG Interest Rate Above Zero."},null,null,{"$f":"+E349+0.01","v":52.19999999999996},"CDBG Interest Rate Above Zero"]
[{"$f":"IF(A352=\"Yes\",F353,\"\")","v":""},null,null,null,null,"You have selected a non-zero interest rate for your proposed CDBG Gap Financing Loan. A non-zero interest rate is allowed only when (1) the applicant concludes that, at the end of the 35 year loan term, the outstanding balance (taking into account interest accrual plus payments from Surplus Cash) will be no greater than 80% of projected residual value and (2) the State's Office of Community Development agrees, in its sole and absolute discretion. Please provide your 35 year cash flow projection and your projection of residual value at the end of year 35."]
[{"$f":"IF('Development Costs'!F254>1,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E354,\"0.00\")&\": \"&F354&\".\"","v":"Appendix 52.21: Adjusted Total Development Cost is Above the HUD Limit."},null,null,{"$f":"+E352+0.01","v":52.209999999999958},"Adjusted Total Development Cost is Above the HUD Limit"]
[{"$f":"IF(A354<>\"Yes\",\"\",\"Section \"&T355&\" indicates that adjusted TDC is \"&TEXT(U355,\"0.0%\")&\" of the HUD TDC Limit.\")","v":""},null,null,null,null,"If the project is an SRO project, or a Project Reallocated Credits Based on Housing Discrimination (as defined in the QAP), the HUD limit may be exceeded if you provide the documentation required by the QAP and LHC agrees. Otherwise, generally you will have to reduce project costs so that the HUD limit is not exceeded.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Development Costs'!I231","v":40},{"$f":"+'Development Costs'!F254","v":0}]
[]
[{"$f":"IF('Project Description'!H629=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E357,\"0.00\")&\": \"&F357&\".\"","v":"Appendix 52.22: Project has a Commercial Component; see Section 20.14."},null,null,{"$f":"+E354+0.01","v":52.219999999999956},{"$f":"\"Project has a Commercial Component; see Section \"&T357","v":"Project has a Commercial Component; see Section 20.14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!A609","v":20.140000000000022}]
[{"$f":"IF(A357=\"Yes\",F358,\"\")","v":""},null,null,null,null,"You indicated that the project has a commercial component.  All costs of the project (including soft costs) need to be allocated between the commercial and non-commercial components.  The total costs (including allocated soft costs) for the commercial component cannot be included in basis. Please explain the commercial component of the project, provide the required allocation of costs, and provide any other information necessary for LHC to accurately understand the commercial component of the project."]
[{"$f":"IF('Project Description'!H689=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E359,\"0.00\")&\": \"&F359&\".\"","v":"Appendix 52.23: National Non-Metropolitan AMI; see Section 23.01."},null,null,{"$f":"+E357+0.01","v":52.229999999999954},{"$f":"\"National Non-Metropolitan AMI; see Section \"&T359","v":"National Non-Metropolitan AMI; see Section 23.01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!A687","v":23.01}]
[{"$f":"IF(A359=\"Yes\",F360,\"\")","v":""},null,null,null,null,"You indicated that the project will utilize the national non-metropolitan area median income. Please provide: (1) documentation that the project is located in a rural area as defined by the Department of Agriculture (you will need to use the Department of Agriculture's website eligibility tool, and you will need to provide a screen shot showing that your project's location is 'rural'); and (2) documentation of the national non-metropolitan area median income that you propose to utilize."]
[]
[{"$f":"IF('Project Description'!H594=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E362,\"0.00\")&\": \"&F362&\".\"","v":"Appendix 52.24: Cash Flow Note for Acquisition of Existing Project."},null,null,{"$f":"+E359+0.01","v":52.239999999999952},"Cash Flow Note for Acquisition of Existing Project"]
[{"$f":"IF(A362=\"Yes\",F363,\"\")","v":""},null,null,null,null,{"$f":"\"You indicated that the financing plan includes a cash flow note, for the acquisition of an existing project. Please provide the documentation required by Section \"&T363&\" of the QAP.\"","v":"You indicated that the financing plan includes a cash flow note, for the acquisition of an existing project. Please provide the documentation required by Section IV.D.4 of the QAP."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$30","v":"IV.D.4"}]
[]
[{"$f":"IF('Project Description'!H598=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E365,\"0.00\")&\": \"&F365&\".\"","v":"Appendix 52.25: Allowed Return on Taxpayer Capital."},{"$f":"+'QAP Reference'!A29","v":"IV.D.3"},null,{"$f":"+E362+0.01","v":52.24999999999995},"Allowed Return on Taxpayer Capital"]
[{"$f":"IF(A365=\"Yes\",F366,\"\")","v":""},null,null,null,null,{"$f":"\"You indicated that the project includes Soft Funds and that you intend to claim a Return on Taxpayer Capital. Please provide the documentation required by Section \"&T366&\" of the QAP.\"","v":"You indicated that the project includes Soft Funds and that you intend to claim a Return on Taxpayer Capital. Please provide the documentation required by Section IV.D.3 of the QAP."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'QAP Reference'!$A$29","v":"IV.D.3"}]
[]
[{"$f":"IF('Project Description'!M621='Project Description'!$Q$623,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E368,\"0.00\")&\": \"&F368&\".\"","v":"Appendix 52.26: Income Averaging Set-Aside Was Selected."},null,null,{"$f":"+E365+0.01","v":52.259999999999948},"Income Averaging Set-Aside Was Selected"]
[{"$f":"IF(A368=\"Yes\",F369,\"\")","v":""},null,null,null,null,"You selected the 'Income Averaging' set-aside, pursuant to Section 42(g)(1)(C) of the Internal Revenue Code. Please provide a discussion explaining why you believe the proposed project meets all applicable requirements for this set-aside."]
[]
[{"$f":"IF('Project Description'!H562=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E371,\"0.00\")&\": \"&F371&\".\"","v":"Appendix 52.27: Documentation of Extraordinary Site Costs."},{"$f":"+'QAP Reference'!A61","v":"V.D"},null,{"$f":"+E368+0.01","v":52.269999999999946},"Documentation of Extraordinary Site Costs"]
[{"$f":"IF(A371=\"Yes\",F372,\"\")","v":""},null,null,null,null,"Explain your proposal to exclude Extraordinary Site Costs from the Cost Limits calculation, in accordance with the QAP.  Include (1) the recommendation of the project's Architect / Engineer; (2) your cost estimate based on industry standard cost indexes; (3) why you believe these costs constitute Extraordinary Site Costs in accordance with the QAP; and (4) a waiver request.  The following is from the QAP FAQs: \"Extraordinary Site Costs are costs that are separate from the ordinary construction costs. These costs must be distinctive from the TDC.  A waiver for exceeding TDC for extraordinary site costs must be submitted with the application, along with evidence providing a justification as to why the additional costs qualify as Extraordinary Site Costs. Such costs will be reviewed by LHC in accordance with industry standard cost indexes.\""]
[]
[{"$f":"IF(AND('Project Description'!H583=\"Yes\",'Project Description'!$H$585>0),\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E374,\"0.00\")&\": \"&F374&\".\"","v":"Appendix 52.28: Documentation of Request that LHC Staff Approve Exclusion of Other Cost Increases."},{"$f":"+'QAP Reference'!A64","v":"V.D"},null,{"$f":"+E371+0.01","v":52.279999999999944},"Documentation of Request that LHC Staff Approve Exclusion of Other Cost Increases"]
[{"$f":"IF(A374=\"Yes\",F375,\"\")","v":""},null,null,null,null,"Explain your proposal that LHC staff approve the exclusion of excess costs that are not Extraordinary Site Costs, Community Facilities costs, or Community Service Facilities costs. Include (1) a detailed explanation of the costs including an explanation for how you estimated the costs; (2) your acknowledgment that LHC will determine the project not to be feasible or viable if LHC staff deny your request; (3) your acknowledgment that these costs will not be factored into the calculation of the developer fee base; (4) the extent (if any) to which the costs are necessary to the production of affordable housing; (5) to what extent (if any) these costs are required because of a local municipality requirement; (6) to what extent (if any) local funding has been committed to the project to offset these costs; and (7) any other information that you believe LHC staff will need in order to make a decision. "]
[]
[{"$f":"IF('Development Costs'!B255=\"\",\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E377,\"0.00\")&\": \"&F377&\".\"","v":"Appendix 52.29: Adjusted TDC Exceeds Maximum TDC Limit for This Project."},{"$f":"IF(S377=\"SRO\",'QAP Reference'!A63,'QAP Reference'!A64)","v":"V.D"},null,{"$f":"+E374+0.01","v":52.289999999999942},{"$f":"\"Adjusted TDC Exceeds Maximum TDC Limit for \"&S377&\" Project\"","v":"Adjusted TDC Exceeds Maximum TDC Limit for This Project"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Description'!H154=\"Yes\",\"SRO\",IF('Project Description'!H155=\"Yes\",\"Anti-Discrimination\",\"This\"))","v":"This"}]
[{"$f":"IF(A377=\"\",\"\",IF(A37=\"Yes\",IF(S377=\"SRO\",F378,F379)))","v":""},null,null,null,null,{"$f":"\"This is an SRO project, with development costs that exceed the QAP's Maximum TDC Limit. Please provide the documentation required in QAP Section \"&'QAP Reference'!A63&\".\"","v":"This is an SRO project, with development costs that exceed the QAP's Maximum TDC Limit. Please provide the documentation required in QAP Section V.D."}]
[null,null,null,null,null,{"$f":"\"This is an anti-discrimination project, with development costs that exceed the QAP's Maximum TDC Limit. Please provide the documentation required in QAP Section \"&'QAP Reference'!A64&\".\"","v":"This is an anti-discrimination project, with development costs that exceed the QAP's Maximum TDC Limit. Please provide the documentation required in QAP Section V.D."}]
[]
[{"$f":"IF('Revenues and Expenses'!C83<'Revenues and Expenses'!C85,\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E381,\"0.00\")&\": \"&F381&\".\"","v":"Appendix 52.30: Waiver of QAP Minimum Operating Expense Requirement."},{"$f":"+'QAP Reference'!A33","v":"IV.D.8"},null,{"$f":"+E377+0.01","v":52.29999999999994},"Waiver of QAP Minimum Operating Expense Requirement"]
[{"$f":"IF(A381=\"Yes\",F382,\"\")","v":""},null,null,null,null,{"$f":"\"You have proposed total operating expenses that are below the minimum level specified in Section \"&C381&\" of the QAP.  Provide a request to waive this requirement of the QAP.  LHC suggests that you support this request by demonstrating that your proposed expenses are reasonable in relation to the actual operating expenses of comparable projects.\"","v":"You have proposed total operating expenses that are below the minimum level specified in Section IV.D.8 of the QAP.  Provide a request to waive this requirement of the QAP.  LHC suggests that you support this request by demonstrating that your proposed expenses are reasonable in relation to the actual operating expenses of comparable projects."}]
[]
[{"$f":"IF(SUM('Revenues and Expenses'!C17:C19)=0,\"\",\"Yes\")","v":""},{"$f":"\"Appendix \"&TEXT(E384,\"0.00\")&\": \"&F384&\".\"","v":"Appendix 52.31: Operating Subsidy."},null,null,{"$f":"+E381+0.01","v":52.309999999999938},"Operating Subsidy"]
[{"$f":"IF(A384=\"Yes\",F385,\"\")","v":""},null,null,null,null,"The project's estimated revenues include operating subsidy.  Please provide additional information including: (1) The type of operating subsidy (for example, public housing Operating Fund); (2) For what period of time is the operating subsidy committed?; (3) If the operating subsidy commitment is less than 35 years, what is likely to happen at the end of the commitment period?; (4) What do the operating subsidy legal documents say about how the amount of operating subsidy will change, year by year?; (5) Is it reasonable to expect the amount of operating subsidy to grow at roughly the same rate as total operating expenses?; and (6) A copy of each operating subsidy contract or similar legal document."]
[]
[{"$f":"IF('Project Description'!H97=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E387,\"0.00\")&\": \"&F387&\".\"","v":"Appendix 52.32: Rehab."},null,null,{"$f":"+E384+0.01","v":52.319999999999936},"Rehab"]
[{"$f":"IF(A387=\"Yes\",F388,\"\")","v":""},null,null,null,null,"You indicated that rehab will take place.  Please provide a discussion of the scope of rehab.  Indicate the fraction of each significant building component that is being replaced in rehab; for example, 100% of refrigerators, 100% of roofs, 50% of kitchen cabinets, …)."]
[]
[{"$f":"IF('Project Description'!H867=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"Appendix \"&TEXT(E390,\"0.00\")&\": \"&F390&\".\"","v":"Appendix 52.33: Points Claimed for HUD Defensible Space."},null,null,{"$f":"+E387+0.01","v":52.329999999999934},"Points Claimed for HUD Defensible Space"]
[{"$f":"IF(A390=\"Yes\",F391,\"\")","v":""},null,null,null,null,"You indicated that the project includes HUD Defensible Space, as defined in the QAP.  Please demonstrate that the project meets all applicable requirements of the QAP regarding Defensible Space."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ITEMS TO FIGURE OUT LATER",null,"QAP References"]
[]
[{"$f":"IF('Project Description'!H192=0,\"\",\"Yes\")","v":""},"Signed and Notarized Syndication Information and Certification.  See the Syndication worksheet contained in this Application."]
[]
[]
["Yes","Taxpayer Certification.  Provide the worksheet included in this Application titled 'Taxpayer Certification', signed and  notarized."]
[]
[]
[]
[null,"Financing Certification?"]
[]
[null,"Required Fees?"]

{"sheet":"Serious Problems","index":16,"n_rows":70,"n_cols":5,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Summary of 'Serious Problem' Flags"]
[]
["Worksheet","Row","'Serious Problem' Message"]
[]
["Project Description",{"$f":"ROW('Project Description'!$B$24)","v":24},{"$f":"IF(E10=0,\"\",E10)","v":""},null,{"$f":"'Project Description'!B24","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B$13)","v":13},"",null,{"$f":"'Project Description'!B13","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B$148)","v":148},"Error -- the QAP requires this preference for PHA waiting list applicants",null,{"$f":"'Project Description'!B148","v":"Error -- the QAP requires this preference for PHA waiting list applicants"}]
["Project Description",{"$f":"ROW('Project Description'!$B$172)","v":172},"",null,{"$f":"'Project Description'!B172","v":""}]
[{"$f":"+A13","v":"Project Description"},{"$f":"ROW('Project Description'!$B$178)","v":178},"",null,{"$f":"'Project Description'!B178","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B$184)","v":184},"",null,{"$f":"'Project Description'!B184","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B$193)","v":193},"",null,{"$f":"'Project Description'!B193","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B$207)","v":207},"",null,{"$f":"'Project Description'!B210","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B$421)","v":421},{"$f":"IF(E18=0,\"\",E18)","v":"     "},null,{"$f":"'Project Description'!B421","v":"     "}]
[{"$f":"+A17","v":"Project Description"},{"$f":"ROW('Project Description'!$B$623)","v":623},"",null,{"$f":"+'Project Description'!B623","v":""}]
[{"$f":"+A18","v":"Project Description"},{"$f":"ROW('Project Description'!A681)","v":681},"",null,{"$f":"+'Project Description'!B681","v":""}]
["Project Description",{"$f":"ROW('Project Description'!A691)","v":691},"",null,{"$f":"+'Project Description'!B691","v":""}]
[{"$f":"+A20","v":"Project Description"},{"$f":"ROW('Project Description'!$B$809)","v":809},"",null,{"$f":"'Project Description'!B809","v":""}]
[{"$f":"+A21","v":"Project Description"},{"$f":"ROW('Project Description'!$B$855)","v":855},"",null,{"$f":"'Project Description'!B855","v":""}]
[{"$f":"+A22","v":"Project Description"},{"$f":"ROW('Project Description'!$B$885)","v":885},"",null,{"$f":"'Project Description'!B885","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B$888)","v":888},"",null,{"$f":"'Project Description'!B888","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B909)","v":909},"",null,{"$f":"'Project Description'!B909","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B911)","v":911},"",null,{"$f":"'Project Description'!B911","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B913)","v":913},"",null,{"$f":"'Project Description'!B913","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B915)","v":915},"",null,{"$f":"'Project Description'!B915","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B919)","v":919},"",null,{"$f":"'Project Description'!B919","v":""}]
["Project Description",{"$f":"ROW('Project Description'!$B937)","v":937},"Proposed annual Reserve deposit must be at least $400 PUPA.",null,{"$f":"'Project Description'!B937","v":"Proposed annual Reserve deposit must be at least $400 PUPA."}]
["Project Description",{"$f":"ROW('Project Description'!$B966)","v":966},"",null,{"$f":"'Project Description'!C966","v":""}]
[{"$f":"+A32","v":"Project Description"},{"$f":"ROW('Project Description'!A976)","v":976},"",null,{"$f":"'Project Description'!B976","v":""}]
["Unit Mix and Rents",{"$f":"ROW('Unit Mix and Rents'!A49)","v":49},"",null,{"$f":"+'Unit Mix and Rents'!O49","v":""}]
["Unit Mix and Rents",{"$f":"ROW('Unit Mix and Rents'!A58)","v":58},"0.0% of units are affordable at or below 30% AMI; QAP requires at least 5%",null,{"$f":"+'Unit Mix and Rents'!B58","v":"0.0% of units are affordable at or below 30% AMI; QAP requires at least 5%"}]
["Development Costs",{"$f":"ROW('Development Costs'!A60)","v":60},"",null,{"$f":"+'Development Costs'!E60","v":""}]
["Development Costs",{"$f":"ROW('Development Costs'!$A99)","v":99},"Op. Rsv. must be at least $1",null,{"$f":"+'Development Costs'!E99","v":"Op. Rsv. must be at least $1"}]
["Development Costs",{"$f":"ROW('Development Costs'!$A256)","v":256},"",null,{"$f":"+'Development Costs'!B256","v":""}]
[{"$f":"+A37","v":"Development Costs"},{"$f":"ROW('Development Costs'!$A371)","v":371},"",null,{"$f":"+'Development Costs'!B371","v":""}]
[{"$f":"+A39","v":"Development Costs"},{"$f":"ROW('Development Costs'!$A372)","v":372},"",null,{"$f":"+'Development Costs'!B372","v":""}]
["Development Costs",{"$f":"ROW('Development Costs'!$A373)","v":373},"",null,{"$f":"+'Development Costs'!B373","v":""}]
["Development Costs",{"$f":"ROW('Development Costs'!$A374)","v":374},"",null,{"$f":"+'Development Costs'!B374","v":""}]
["Development Costs",{"$f":"ROW('Development Costs'!$A375)","v":375},"",null,{"$f":"+'Development Costs'!B375","v":""}]
["Development Costs",{"$f":"ROW('Development Costs'!$A376)","v":376},"",null,{"$f":"+'Development Costs'!B376","v":""}]
["Development Costs",{"$f":"ROW('Development Costs'!$A377)","v":377},"",null,{"$f":"+'Development Costs'!B377","v":""}]
["Development Costs",{"$f":"ROW('Development Costs'!$A153)","v":153},"Sources and Uses are out of Balance: Excess Sources",null,{"$f":"+'Development Costs'!B153","v":"Sources and Uses are out of Balance: Excess Sources"}]
["Basis Calculation",{"$f":"ROW('Basis Calculation'!$A57)","v":57},"",null,{"$f":"+'Basis Calculation'!$B57","v":""}]
[{"$f":"+A47","v":"Basis Calculation"},{"$f":"ROW('Basis Calculation'!$A58)","v":58},"",null,{"$f":"+'Basis Calculation'!$B58","v":""}]
[{"$f":"+A48","v":"Basis Calculation"},{"$f":"ROW('Basis Calculation'!$A59)","v":59},"",null,{"$f":"+'Basis Calculation'!$B59","v":""}]
[{"$f":"+A49","v":"Basis Calculation"},{"$f":"ROW('Basis Calculation'!$A60)","v":60},"",null,{"$f":"+'Basis Calculation'!$B60","v":""}]
[{"$f":"+A50","v":"Basis Calculation"},{"$f":"ROW('Basis Calculation'!$A61)","v":61},"",null,{"$f":"+'Basis Calculation'!$B61","v":""}]
[{"$f":"+A51","v":"Basis Calculation"},{"$f":"ROW('Basis Calculation'!$A62)","v":62},"",null,{"$f":"+'Basis Calculation'!$B62","v":""}]
["Syndication",{"$f":"ROW(Syndication!A33)","v":33},"",null,{"$f":"+Syndication!D33","v":""}]
[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,""]

{"sheet":"Reviewer Follow-Ups","index":17,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Items for LHC Reviewer Follow-Up"]
[]
["Worksheet","Row","Follow-Up Item"]
[]
["Project Description",{"$f":"ROW('Project Description'!A59)","v":59},{"$f":"IF(E10=\"Yes\",F10,\"\")","v":""},null,{"$f":"IF('Project Description'!H59=\"Yes\",\"Yes\",\"\")","v":""},"There is an IOI between the Developer and the Builder."]
[{"$f":"+A10","v":"Project Description"},{"$f":"ROW('Project Description'!A61)","v":61},{"$f":"IF(E11=\"Yes\",F11,\"\")","v":""},null,{"$f":"IF('Project Description'!H61=\"Yes\",\"Yes\",\"\")","v":""},"There is a potential 'not in good standing' issue."]
["Project Description",{"$f":"ROW('Project Description'!A151)","v":151},{"$f":"IF(E12=\"Yes\",F12,\"\")","v":""},null,{"$f":"IF(AND('Project Description'!H150=\"Yes\",'Project Description'!H89=\"New Construction\"),\"Yes\",\"\")","v":""},"The applicant says this is a Preservation Property but it's a new construction project."]
["Project Description",{"$f":"ROW('Project Description'!A167)","v":167},"",null,{"$f":"IF('Project Description'!B167=\"\",\"\",\"Yes\")","v":""},{"$f":"\"General pool selected; project appears eligible for \"&'Project Description'!M166","v":"General pool selected; project appears eligible for QNP/CHDO"}]
[{"$f":"+A12","v":"Project Description"},{"$f":"ROW('Project Description'!A520)","v":520},"",null,{"$f":"IF('Project Description'!B520=\"\",\"\",\"Yes\")","v":""},{"$f":"+'Project Description'!B520","v":""}]
["Project Description",{"$f":"ROW('Project Description'!A521)","v":521},"",null,{"$f":"IF('Project Description'!B521=\"\",\"\",\"Yes\")","v":""},{"$f":"+'Project Description'!B521","v":""}]
["Project Description",{"$f":"ROW('Project Description'!A527)","v":527},"",null,{"$f":"IF('Project Description'!H527=\"Yes\",\"Yes\",\"\")","v":""},"Equipment owned by the Developer or Builder will be used."]
["Project Description",{"$f":"ROW('Project Description'!A547)","v":547},"",null,{"$f":"IF('Project Description'!H547=\"Yes\",\"Yes\",\"\")","v":""},"The TDC includes IOI costs other than the developer fee."]
["Project Description",{"$f":"ROW('Project Description'!A566)","v":566},"",null,{"$f":"IF('Project Description'!H566=0,\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G18&\" for description of community facilities.\"","v":"See Section 20.06 for description of community facilities."},{"$f":"+'Project Description'!L564","v":20.060000000000009}]
["Project Description",{"$f":"ROW('Project Description'!A573)","v":573},"",null,{"$f":"IF('Project Description'!H573=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"See Section \"&G19&\" for description of the proposed Community Service Facility.\"","v":"See Section 20.07 for description of the proposed Community Service Facility."},{"$f":"+'Project Description'!L573","v":20.070000000000011}]
["Project Description",{"$f":"ROW('Project Description'!A574)","v":574},"",null,{"$f":"IF('Project Description'!H694='Project Description'!H695,\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G20&\": Applicant used an AMI that differs from the LHC database.\"","v":"See Section 23.02: Applicant used an AMI that differs from the LHC database."},{"$f":"+'Project Description'!L693","v":23.020000000000003}]
["Project Description",{"$f":"ROW('Project Description'!A622)","v":622},"",null,{"$f":"IF('Project Description'!M621='Project Description'!$Q$620,\"\",\"Yes\")","v":""},{"$f":"+'Project Description'!B622","v":"Set-Aside Selection Not Yet Made"}]
[{"$f":"+A20","v":"Project Description"},{"$f":"ROW('Project Description'!A713)","v":713},"",null,{"$f":"IF(OR('Project Description'!B713=\"\",'Project Description'!B713=0),\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G22&\": Applicant disagrees with calculated gross rents.\"","v":"See Section 23.03: Applicant disagrees with calculated gross rents."},{"$f":"+'Project Description'!L699","v":23.030000000000005}]
["Project Description",{"$f":"ROW('Project Description'!A755)","v":755},"",null,null,{"$f":"\"See Section \"&G23&\": Applicant disagrees with calculated net rents (after subtracting UAs).\"","v":"See Section 23.07: Applicant disagrees with calculated net rents (after subtracting UAs)."},{"$f":"+'Project Description'!L755","v":23.070000000000011}]
["Project Description",{"$f":"ROW('Project Description'!A785)","v":785},"",null,{"$f":"IF(OR('Project Description'!B786=\"\",'Project Description'!B786=0),\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G24&\": One or more FMRs disagrees with LHC's database.\"","v":"See Section 23.11: One or more FMRs disagrees with LHC's database."},{"$f":"+'Project Description'!A785","v":23.110000000000017}]
["Project Description",{"$f":"ROW('Project Description'!A897)","v":897},"",null,{"$f":"IF(OR('Project Description'!B897=\"\",'Project Description'!B897=0),\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G25&\": On-Site Security points are claimed but there is no security expense.\"","v":"See Section 27.08: On-Site Security points are claimed but there is no security expense."},{"$f":"+'Project Description'!A890","v":27.080000000000013}]
["Project Description",{"$f":"ROW('Project Description'!A904)","v":904},"",null,{"$f":"IF('Project Description'!H903=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"See Section \"&G26&\": Soft market requiring above-LHC-standard vacancy rate.\"","v":"See Section 28: Soft market requiring above-LHC-standard vacancy rate."},{"$f":"+'Project Description'!L901","v":28}]
["Project Description",{"$f":"ROW('Project Description'!A922)","v":922},{"$f":"IF(E27=\"Yes\",\"The applicant entered a non-zero trending rate for the ADRR\",\"\")","v":""},null,{"$f":"IF('Project Description'!H922=0,\"\",\"Yes\")","v":""}]
[{"$f":"+A26","v":"Project Description"},{"$f":"ROW('Project Description'!A928)","v":928},"",null,{"$f":"IF('Project Description'!$H$928=\"Yes\",\"Yes\",\"\")","v":""},{"$f":"\"See Section \"&G28&\": HUD or RD regulates the annual reserve deposit.\"","v":"See Section 28: HUD or RD regulates the annual reserve deposit."},{"$f":"+'Project Description'!L901","v":28}]
["Project Description",{"$f":"ROW('Project Description'!A933)","v":933},{"$f":"IF(E29=\"Yes\",\"There are non-LHC requirements governing the Replacement Reserve\",\"\")","v":""},null,{"$f":"IF('Project Description'!$H$933=\"Yes\",\"Yes\",\"\")","v":""}]
[{"$f":"+A26","v":"Project Description"},{"$f":"ROW('Project Description'!A996)","v":996},"",null,{"$f":"IF(OR('Project Description'!B996=\"\",'Project Description'!B996=0),\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G30&\": One or more LHC fees does not match the calculated amount.\"","v":"See Section 32: One or more LHC fees does not match the calculated amount."},{"$f":"+'Project Description'!L978","v":32}]
["Development Costs",{"$f":"ROW('Development Costs'!A160)","v":160},null,null,{"$f":"IF(SUM('Development Costs'!C160:C163)=0,\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G31&\": The applicant made custom adjustments to Acquisition Basis.\"","v":"See Section 38.01: The applicant made custom adjustments to Acquisition Basis."},{"$f":"+'Development Costs'!A157","v":38.01}]
["Development Costs",{"$f":"ROW('Development Costs'!$A$185)","v":185},"",null,{"$f":"IF(SUM('Development Costs'!C185:C191)=0,\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G32&\": The applicant made custom adjustments to Construction Basis.\"","v":"See Section 38.02: The applicant made custom adjustments to Construction Basis."},{"$f":"+'Development Costs'!A168","v":38.019999999999996}]
["Revenues and Expenses",{"$f":"ROW('Revenues and Expenses'!A53)","v":53},"",null,{"$f":"IF(OR('Revenues and Expenses'!B91=\"\",'Revenues and Expenses'!B91=0),\"\",\"Yes\")","v":""},{"$f":"\"See Section \"&G33&\": This is an elevator building with no elevator maintenance expense budgeted.\"","v":"See Section 44.22: This is an elevator building with no elevator maintenance expense budgeted."},{"$f":"+'Revenues and Expenses'!A53","v":44.219999999999956}]
["App 2 Site Control",41,"",null,{"$f":"IF('App 2 Site Control'!I43<>0,\"Yes\",\"\")","v":""},"Appendix 2 indicates there is ground rent; check Revenues and Expenses for annual ground rent, and check Uses of Funds for prepaid ground rent."]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,{"$f":"IF(E51=0,\"\",E51)","v":""}]
[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,""]

{"sheet":"Development Team","index":18,"n_rows":102,"n_cols":6,"rows_kept":102,"cut":false,"hidden":false,"merged":[[7,2,7,5],[8,2,8,5],[9,2,9,5],[59,2,59,5],[37,3,37,5],[45,3,45,5],[31,2,31,5],[32,2,32,5],[33,2,33,5],[39,2,39,5],[40,2,40,5],[41,2,41,5],[47,2,47,5],[48,2,48,5],[49,2,49,5],[85,2,85,5],[60,2,60,5],[61,2,61,5],[66,2,66,5],[67,2,67,5],[68,2,68,5],[72,2,72,5],[73,2,73,5],[74,2,74,5],[79,2,79,5],[80,2,80,5],[81,2,81,5],[98,2,98,5],[99,2,99,5],[86,2,86,5],[87,2,87,5],[91,2,91,5],[92,2,92,5],[93,2,93,5],[97,2,97,5]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Development Team"]
[]
[null,"Developer:",{"$f":"+'Project Description'!E50","v":"x"}]
[null,null,{"$f":"+'Project Description'!E51","v":"x"}]
[null,null,{"$f":"+'Project Description'!E52","v":"x"}]
[]
[null,null,"Contact:",{"$f":"+'Project Description'!E39","v":"x"},"Phone:",{"$f":"+'Project Description'!E40","v":"x"}]
[]
[null,null,"E-Mail Address: ",{"$f":"+'Project Description'!E41","v":"x"}]
[]
[null,"Taxpayer:",{"$f":"+'Project Description'!E36","v":"x"}]
[null,null,{"$f":"+'Project Description'!E37","v":"x"}]
[null,null,{"$f":"+'Project Description'!E38","v":"x"}]
[]
[null,null,"Contact:",{"$f":"+'Project Description'!E39","v":"x"},"Phone:",{"$f":"+'Project Description'!E40","v":"x"}]
[]
[null,null,"E-Mail Address: ",{"$f":"+'Project Description'!E41","v":"x"}]
[]
[null,{"$f":"+'Project Description'!E46","v":"Missing"},{"$f":"+'Project Description'!E45","v":"x"}]
[null,{"$f":"+'Project Description'!E44","v":"Missing"},{"$f":"+C17","v":"x"}]
[null,null,{"$f":"+C18","v":"x"}]
[]
[null,null,"Contact:",{"$f":"+D20","v":"x"},"Phone:",{"$f":"+F20","v":"x"}]
[]
[null,null,"E-Mail Address: ",{"$f":"+D22","v":"x"}]
[]
[null,"Sponsor:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,null,"E-Mail Address: "]
[]
[null,"Consultant:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,null,"E-Mail Address: "]
[]
[null,"Fiscal Member/Partner:"]
[]
[]
[]
[null,null,"Contact:",null,"Phone:"]
[]
[null,"Syndicator:",{"$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":19,"n_rows":185,"n_cols":18,"rows_kept":185,"cut":false,"hidden":false,"merged":[[47,2,47,4],[48,2,48,4],[15,4,15,7],[46,2,46,4],[42,2,42,9],[52,2,52,4],[53,2,53,4],[54,2,54,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[108,6,108,8],[109,6,109,8],[110,6,110,8],[111,3,111,5],[80,4,80,7],[81,4,81,7],[82,4,82,7],[107,6,107,8],[92,2,92,9],[106,6,106,8],[7,2,7,9],[11,4,11,7],[13,4,13,7],[12,4,12,7],[16,4,16,7],[62,2,62,9],[66,4,66,7],[67,4,67,7],[68,4,68,7],[70,4,70,7],[71,4,71,7],[76,6,76,9],[84,4,84,7],[85,4,85,7],[90,6,90,9],[112,3,112,5],[113,3,113,5],[114,3,114,5],[115,3,115,5],[111,6,111,8],[112,6,112,8],[113,6,113,8],[114,6,114,8],[115,6,115,8],[118,1,118,9],[120,2,120,9],[129,3,129,5],[129,6,129,8],[130,3,130,5],[130,6,130,8],[126,6,126,8],[127,6,127,8],[128,6,128,8],[124,6,124,8],[125,6,125,8],[136,1,136,9],[143,2,143,9],[161,6,161,9],[131,3,131,5],[131,6,131,8],[132,3,132,5],[132,6,132,8],[133,3,133,5],[133,6,133,8],[182,6,182,9],[185,6,185,9],[167,1,167,9],[172,1,172,9],[152,7,152,9],[175,7,175,9]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Syndication Information and Certification"]
[]
[null,"I.","Syndication Commitment: A Commitment attached hereto as Exhibit A has been received from the Syndicator (named below) to purchase an ownership interest in the Taxpayer/Applicant for the total dollar amount specified below (the \"Syndication Proceeds\") in the percentage specified below in connection with the Low-Income Housing Credits specified in the Commitment:"]
[]
[null,null,"A.","Syndicator Information (see Glossary for definition of 'Syndicator')"]
[]
[null,null,null,"Name:"]
[null,null,null,"Address:"]
[]
[]
[null,null,null,"Telephone:"]
[null,null,null,"Contact:"]
[]
[null,null,"B.","Percentage Interest in Taxpayer to be Acquired by Syndicator:",null,null,null,null,null,0.99990000000000001]
[]
[null,null,"C.","% Interest in Taxpayer to be Retained by Sponsor/Developer:",null,null,null,null,null,{"$f":"1-J19","v":9.9999999999988987E-5}]
[]
[null,null,"D.","Amount of Tax Credits Specified in Commitment:",null,null,null,null,null,{"$f":"+'Project Description'!$H$192","v":0}]
[]
[null,null,"E.","Syndication Proceeds Generated by Syndicator (Prior to Subtraction"]
[null,null,null," of Syndication Costs):",null,null,null,null,null,0,null,null,{"$f":"IF(J23=0,0,+J26/(J23*J19*10))","v":0},"calculated syndication price"]
[]
[null,null,"F.","Gross Equity to be invested in Taxpayer by Syndicator:",null,null,null,null,null,{"$f":"+'Project Description'!$E$420","v":0}]
[]
[null,null,"G.","Syndication Costs Paid by Syndicator (E-F):",null,null,null,null,null,{"$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":"+'Development Costs'!D106","v":0},"from Development Costs worksheet"]
[null,null,null,{"$f":"IF(J32='Development Costs'!$D$106,\"\",\"Doesn't Match Total Syndication Costs (\"&TEXT('Development Costs'!$D$106,\"$#,##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,{"$f":"+J28-J32","v":0}]
[null,null,"________________"]
[null,null,"* If syndication is public, may not exceed 15%.  If syndication is private, may not exceed 10%."]
[]
[null,"II.","Disbursement of Gross Equity by Installment: The Gross Equity will be invested in the Taxpayer by the Syndicator in the following installments:"]
[]
[null,null,"Event",null,null,"   Date   ",null,"Percentage",null,"Installment"]
[]
[null,"1)","Initial Closing",null,null,"00:00:00",null,0,null,0]
[null,"2)","XX% Completion",null,null,"00:00:00",null,0,null,0]
[null,"3)","XX% Completion",null,null,"00:00:00",null,0,null,0]
[null,"4)","XX% Completion",null,null,"00:00:00",null,0,null,0]
[null,"5)","XX% Completion",null,null,"00:00:00",null,0,null,0]
[null,"6)","Rental Achievement",null,null,"00:00:00",null,0,null,0]
[null,"7)","8609s",null,null,null,null,0,null,0]
[null,"8)",0,null,null,null,null,0,null,0]
[null,"9)",0,null,null,null,null,0,null,0]
[null,"10)",0,null,null,null,null,0,null,0]
[null,"11)",0,null,null,null,null,0,null,0]
[null,"12)",0,null,null,null,null,0,null,0]
[null,"13)",0,null,null,null,null,0,null,0]
[null,"14)",0,null,null,null,null,0,null,0]
[null,"15)",0,null,null,null,null,0,null,0]
[null,null,null,null,null,{"$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,{"$f":"+'Project Description'!H262","v":"00:00:00"},"Placed In Service Date for Last Building",null,null,null,{"$f":"\"See Section \"&TEXT('Project Description'!A262,\"0.00\")","v":"See Section 16.30"}]
[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,{"$f":"'Project Description'!E36&\" (Taxpayer)\"","v":"x (Taxpayer)"}]
[]
[]
[null,null,null,null,null,"By:"]
[]
[]
[]
[null,"Notary"]
[]
[]
[null,"The undersigned duly authorized representative of the Syndicator hereby certifies as follows:  (1) The information contained in this Syndication Information and Certification is true and correct as of the date of its execution by the Taxpayer/Applicant; and (2) The syndication of the tax credits requested by the Syndicator has been or will be (check one):"]
[]
[null,null,null,null,"Publicly Offered*",null,null,null,null,null,null,null,{"$f":"IF(D170=\"\",\"Private\",\"Public\")","v":"Private"}]
[null,null,{"$f":"IF(D170=\"\",\"\",D170)","v":""},null,"Privately Placed"]
[null,null,null,{"$f":"IF(D170<>\"\",IF(D171<>\"\",\"You can only check one block!\",\"\"),IF(D171=\"\",\"You must check at least one block!\",\"\"))","v":"You must check at least one block!"}]
[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":20,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[17,3,17,5],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["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,{"$f":"+'Project Description'!E36&\" (Taxpayer)\"","v":"x (Taxpayer)"}]
[]
[]
[]
[null,null,"By:"]
[null,null,null,null,null,null,null,null,"Sworn to and subscribed before me "]
[]
[null,{"$f":"I18&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":21,"n_rows":36,"n_cols":16,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Analysis of Replacement Reserve Adequacy",null,null,null,{"$f":"IF(Checklist!A146=\"Yes\",\"\",\"This exhibit is not required (no CNA is required for this transaction)\")","v":"This exhibit is not required (no CNA is required for this transaction)"}]
[]
[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},{"$f":"+C15","v":0},{"$f":"+D15","v":0},{"$f":"+E15","v":0},{"$f":"+F15","v":0},{"$f":"+G15","v":0},0,0,0,0,0,0,0,0]
[{"$f":"\"+ Annual Deposit\"","v":"+ Annual Deposit"},{"$f":"+B21","v":0},{"$f":"ROUND(B11*(1+$B$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"- Anticipated Needs\"","v":"- Anticipated Needs"},{"$f":"-B31","v":0},{"$f":"-C31","v":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))*$B$23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["   Ending Balance",{"$f":"SUM(B9:B14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Per Unit",{"$f":"IF($B$25=0,0,B15/$B$25)","v":0},{"$f":"IF($B$25=0,0,C15/$B$25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending balance problem?",{"$f":"IF(B16<$B$26,\"Problem\",\"\")","v":""},{"$f":"IF(C16<$B$26,\"Problem\",\"\")","v":""},"","","","","","","","","","","","",""]
[]
["Inputs:"]
["Initial Deposit",{"$f":"+'Development Costs'!C101","v":0}," (from Development Costs worksheet)"]
["Annual Deposit (Year 1)",{"$f":"'Project Description'!H938","v":0},{"$f":"\" (from Section \"&'Project Description'!$L$901&\")\"","v":" (from Section 28)"},null,null,null,{"$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":"+'Project Description'!$H$922","v":0},{"$f":"\" (from Section \"&'Project Description'!$L$901&\")\"","v":" (from Section 28)"}]
["Interest Rate",0.01," (LHC standard)"]
["Inflation Rate",0.02," (LHC standard)"]
["Total Units",{"$f":"+'Unit Mix and Rents'!$F$41","v":0}," (from Unit Mix and Rents worksheet)"]
["Minimum Balance Per Unit",{"$f":"IF($B$25=0,0,ROUND(MAX(B11:P11)/6/$B$25,0))","v":0}," (per QAP definition of Minimum Reserve Balance)"]
[]
[null,{"$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,{"$f":"+B30*(1+$B$24)","v":1.02},{"$f":"+C30*(1+$B$24)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724]
["Capital Needs (inflated)",{"$f":"ROUND(B29*B30,0)","v":0},{"$f":"ROUND(C29*C30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[0.35,{"$f":"+B36*$A$35","v":0},{"$f":"+C36*$A$35","v":15657.249999999998},36157.1,45608.85,73378.549999999988,61160.049999999996,67405.8,40906.6,20623.05,26548.55,32116.699999999997,43943.199999999997,37819.599999999999,42477.75,49092.399999999994]
[null,0,44735,103306,130311,209653,174743,192588,116876,58923,75853,91762,125552,108056,121365,140264]

{"sheet":"App 1 Owner Info","index":22,"n_rows":75,"n_cols":12,"rows_kept":75,"cut":false,"hidden":false,"merged":[[65,5,65,7],[50,2,50,7],[51,2,51,7],[52,2,52,7],[53,2,53,7],[59,2,60,3],[29,2,29,4],[31,2,31,4],[33,2,33,4],[55,1,55,7],[7,0,7,7],[24,1,24,7],[37,1,37,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[44,2,44,7],[45,2,45,7],[49,2,49,7]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Appendix 1: Ownership Information"]
[]
["Note:  The Corporation reserves tax credits to the Taxpayer and the controlling party of the Taxpayer.  Reservations are not transferrable.  Any change in controlling party is deemed a material change."]
[]
[null,"Taxpayer Entity Name:",null,{"$f":"+'Project Description'!E36","v":"x"}]
[null,"Taxpayer Is:",null,{"$f":"+'Project Description'!E43","v":"Missing"}]
[null,"Taxpayer Federal Tax ID Number:",null,{"$f":"+'Project Description'!E42","v":"x"}]
[]
[null,"Controlling Principal Entity Name:",null,{"$f":"+'Project Description'!E45","v":"x"}]
[null,"Controlling Principal Role:",null,{"$f":"+'Project Description'!E46","v":"Missing"}]
[]
[null,"Contact Person:",null,{"$f":"+'Project Description'!E39","v":"x"}]
[null,"Email:",null,{"$f":"+'Project Description'!E41","v":"x"}]
[null,"Telephone:",null,{"$f":"+'Project Description'!E40","v":"x"}]
[]
[null,"Controlling Principal % Ownership",null,0]
[]
[null,{"$f":"\"I.  PREVIOUS PARTICIPATION OF \"&'Project Description'!E46","v":"I.  PREVIOUS PARTICIPATION OF Missing"}]
[]
[null,{"$f":"\"List all projects in which the \"&D15&J25","v":"List all projects in which the Missing has requested an allocation of low-income housing tax credits or sold a project which received an allocation of low income housing tax credits.  Attach a separate sheet with additional information if necessary."},null,null,null,null,null,null,null," has requested an allocation of low-income housing tax credits or sold a project which received an allocation of low income housing tax credits.  Attach a separate sheet with additional information if necessary."]
[]
[null,null,null,null,null,null,"Application"]
[null,null,"Project Name and Location",null,null,null,"Date","Status"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null,null,null,null,null,null,null,"Missing"]
[]
[null," II.  DISCLOSURE OF IDENTITIES OF INTEREST RELATED PARTIES:"]
[]
[null,{"$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,{"$f":"+J56&'Project Description'!E46&L56","v":"The undersigned duly authorized representative of the owner (the \"Taxpayer\") of the captioned project (the \"Project\") hereby certifies under penalty of perjury that the Contractor certifying the construction and/or rehabilitation requirements for the Project as well as the cost estimates for the Project bears a relationship either to the Taxpayer or the Missing within the meaning of Section 267(b) orSection 707(b)(1) of the Internal Revenue Code of 1986, as amended, after substituting 5% for 50% in Section 267(b) and Section 707(b)(1) and does not have any identity of interest with any member of the Board, staff, consultant or other affiliate of the Corporation."},null,null,null,null,null,null,null,"The undersigned duly authorized representative of the owner (the \"Taxpayer\") of the captioned project (the \"Project\") hereby certifies under penalty of perjury that the Contractor certifying the construction and/or rehabilitation requirements for the Project as well as the cost estimates for the Project bears a relationship either to the Taxpayer or the ",null," within the meaning of Section 267(b) orSection 707(b)(1) of the Internal Revenue Code of 1986, as amended, after substituting 5% for 50% in Section 267(b) and Section 707(b)(1) and does not have any identity of interest with any member of the Board, staff, consultant or other affiliate of the Corporation."]
[]
[null,{"$f":"\"WITNESS my signature on \"&TEXT(D73,\"mmmm d yyyy\")","v":"WITNESS my signature on January 0 1900"}]
[]
[null,null,{"$f":"\"Builder \"&IF('Project Description'!H59=\"Yes\",\"IS\",\"IS NOT\")&\" related to Taxpayer or \"&D15","v":"Builder IS NOT related to Taxpayer or Missing"}]
[]
[null,null,null,null,null,{"$f":"+'App 1 Owner Info'!D10&\" (Taxpayer)\"","v":"x (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":23,"n_rows":67,"n_cols":15,"rows_kept":67,"cut":false,"hidden":false,"merged":[[61,5,61,6],[62,5,62,6],[63,5,63,6],[64,5,64,6],[10,4,10,9],[49,2,49,10],[20,2,20,10],[36,2,36,10],[22,2,22,10],[38,2,38,10],[25,3,25,10],[27,2,27,10],[51,2,51,10]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Site Control Worksheet"]
[]
[null,"I. ","Applicant must have control of the site and existing building(s) if any."]
[]
[null,null,"A. ","Please indicate the method of site control:"]
[null,null,null,null,"Missing"]
[]
[null,null,"B. ","Purchase Information",null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+'Development Costs'!C13","v":0},{"$f":"+'Development Costs'!B13","v":"Building Acquisition"}]
[null,null,null,null,"Paid to Date:",null,null," (amount paid at time of application)",null,null,null,null,null,{"$f":"+'Development Costs'!C14","v":0},{"$f":"+'Development Costs'!B14","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":"+'Development Costs'!C15","v":0},{"$f":"+'Development Costs'!B15","v":"Land Acquisition (other)"}]
[]
[null,null,null,null,"Site Area:",null,null,"Square Feet"]
[null,null,null,null,"Purchase Price / S.F.:",null,{"$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":24,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":false,"merged":[[21,1,21,2],[30,1,30,2],[39,1,39,2],[7,1,7,4],[9,1,9,2],[11,1,11,4]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Ownership History of Existing Buildings"]
[]
[null,"This worksheet must be completed if Taxpayer is requesting credits for the purchase price of an existing building."]
[]
["I. ","Specify the date on which building was acquired by purchase as defined in Section 179(d)(2) of the Internal Revenue Code of 1986, as amended (the \"Code\") (substitute 10% for 50% in Sections '267(b) and 179(b)(n)):",null,null,"00:00:00"]
[]
["II. ","Specify all previous owners of and the purchase price with respect to the building from the January which is ten years prior to the calendar year in which Taxpayer is seeking an award of tax credits to the date the building was or will be acquired by Taxpayer:"]
[]
[null,null,"Owners",null,"Purchase Price"]
[]
[]
[]
[]
[]
[]
[]
["III. ","Do any of the previous owners bear a relationship to the Taxpayer specified in Section 267(b) or Section 707(b)(1)?",null,null,"Missing"]
[]
[null,null,"If Yes, specify which of the previous owners are such related persons:"]
[]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[]
["IV. ","Are any of the previous owners and the Taxpayer under common control (within the meaning of subsections (a) and (b) of Section 52 of the Code)?",null,null,"Missing"]
[]
[null,null,"If Yes, specify which of the previous owners are such related persons:"]
[]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[]
["V. ","Is this a Distressed Property (as defined in the QAP)?",null,null,{"$f":"+H40","v":"Missing"},null,null,{"$f":"+'Project Description'!$H$134","v":"Missing"},"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":25,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["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":26,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[[10,1,10,7],[11,1,11,7],[13,1,13,7],[28,1,28,7],[15,1,15,7],[16,1,16,7],[19,1,19,5],[23,1,23,7],[27,1,27,7]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["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":27,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":false,"merged":[[33,0,33,1],[39,0,39,1],[21,0,21,1],[23,0,23,1]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["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":28,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[[5,0,5,1],[10,5,10,11],[12,5,12,11],[14,5,14,11],[16,5,16,11],[30,5,30,11],[32,5,32,11],[26,5,26,11],[18,5,18,11],[20,5,20,11],[22,5,22,11],[24,5,24,11],[28,5,28,11]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Certification Regarding Debarment, Suspension, Ineligibility and Voluntary Exclusion (Lower Tier Covered Transactions)"]
[null,"Instructions for Certification"]
[]
[1,"By signing and submitting this proposal, the applicant is providing the certification set out below."]
[]
[2,{"$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":29,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[7,0,7,4]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["Matching Certification"]
[]
["The Applicant hereby certifies that the following amounts have been or will be made available to complete the Project and/or to assure that the housing units assisted with HOME Funds are affordable:  (Full documentation evidencing commitment must be attached.)"]
[]
[1,null,"Non-federal cash from local governmental unit"]
[]
[2,null,"Abatement of state or local taxes, fees or other charges which otherwise would have been imposed"]
[]
[3,null,"Value of land or other real property (less any debt burden, lien or other encumbrance) not acquired with federal resources"]
[]
[4,null,"Investments within prior 10 months from non-federal resources in on-site and off-site infrastructure directly required for affordable housing assistance with HOME Funds."]
[]
[5,null,"Reasonable value of any site preparation and construction materials not acquired with federal resources and any donated or voluntary laborin connection with the site preparation for or construction or rehabilitation of affordable housing."]
[]
[null,null,"TOTAL",null,{"$f":"SUM(E9:E19)","v":0}]
[]
[]
["By:",null,"_______________________________________________________                 Date: __________________"]

{"sheet":"App 36 Environmental","index":30,"n_rows":107,"n_cols":7,"rows_kept":107,"cut":false,"hidden":false,"merged":[[14,2,14,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[7,2,7,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[101,1,101,3],[103,1,103,6],[106,1,106,6],[107,1,107,6],[91,1,91,3],[104,1,104,6],[93,1,93,3],[95,1,95,3],[97,1,97,3],[99,1,99,3],[71,1,71,3],[73,1,73,3],[75,1,75,3],[77,1,77,3],[79,1,79,3],[81,1,81,3],[83,1,83,3],[85,1,85,3],[87,1,87,3],[89,1,89,3],[69,1,69,3],[46,1,46,3],[48,1,48,3],[50,1,50,3],[52,1,52,3],[54,1,54,3],[56,1,56,3],[58,1,58,6],[63,1,63,3],[65,1,65,3],[67,1,67,3],[59,1,59,6],[44,1,44,3],[22,1,22,6],[26,1,26,3],[28,1,28,3],[32,1,32,3],[34,1,34,3],[36,1,36,3],[38,1,38,3],[40,1,40,3],[42,1,42,3],[30,2,30,6]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["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":31,"n_rows":59,"n_cols":2,"rows_kept":59,"cut":false,"hidden":false,"merged":[[9,0,9,1],[26,0,26,1],[43,0,43,1]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
["LHC-2: Information for State and Local Government Notification Letters"]
[]
["Please provide the following information for each of the jurisdictions the project falls within (Local, Parish, and State Representative)"]
[]
["CEO Notification Letter Information (Local)"]
[]
["Project Name:",{"$f":"+'Project Description'!$E$79","v":"x"}]
[]
["Name of local Chief Executive Officer (CEO):"]
[]
["Job Title:"]
[]
["Municipality/Locality:"]
[]
["Street Address:"]
[]
[]
["City, State, Zip:"]
[]
["Salutation:"]
[]
["CEO Notification Letter Information (Parish)"]
[]
["Project Name:",{"$f":"+B12","v":"x"}]
[]
["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":"x"}]
[]
["Name of State Representative:"]
[]
["Job Title:"]
[]
["Municipality/Locality:"]
[]
["Street Address:"]
[]
[]
["City, State, Zip:"]
[]
["Salutation:"]

{"sheet":"LHC-3 Developer Experience","index":32,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":false,"merged":[[7,0,8,7],[34,0,35,7],[37,0,37,3],[41,1,41,3],[92,2,92,3],[39,0,39,3],[38,0,38,3],[28,0,28,1],[26,0,26,2]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
[{"$f":"\"LHC-3: Developer Experience for \"&'Project Description'!E45&\" (\"&TRIM('Project Description'!E46)&\")\"&\" and Affiliates\"","v":"LHC-3: Developer Experience for x (Missing) and Affiliates"}]
[]
["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",{"$f":"SUM(E11:E24)","v":0},null,{"$f":"SUM(G11:G24)","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":33,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":false,"merged":[[7,0,8,5],[87,2,87,3],[16,0,16,2],[30,0,30,2],[32,0,32,2],[31,0,31,2],[24,0,24,5],[26,0,27,5],[33,1,33,3],[18,0,18,1]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"}]
[]
[{"$f":"\"LHC-4: Management Experience for \"&'Project Description'!E71","v":"LHC-4: Management Experience for x"}]
[]
["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 ",{"$f":"SUM(E12:E14)","v":0}]
[]
["Have the person or entities serving as management agent had a project with material or uncorrected non-compliance beyond the cure period?",null,null,"Missing"]
[]
["If yes, please complete the following for one project:"]
[]
[]
["Project Name","Project Number","State","Project Type","Units"]
[]
[]
[{"$f":"\"Certification of \"&'Project Description'!E36&\", Taxpayer/Applicant\"","v":"Certification of x, 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":"Financing Cert","index":34,"n_rows":198,"n_cols":21,"rows_kept":198,"cut":false,"hidden":false,"merged":[[7,15,7,20],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[9,1,9,11],[178,2,178,3],[179,2,179,3],[182,2,182,3],[196,4,196,6],[197,4,197,6],[168,1,168,9],[177,2,177,3],[74,3,74,8],[76,3,76,8],[78,3,78,4],[82,2,82,10],[83,2,83,10],[84,2,84,10],[85,2,85,10],[86,2,86,10],[90,1,90,10],[150,1,150,10],[68,3,68,4],[69,3,69,4],[70,3,70,4],[7,1,7,11],[14,2,14,3],[15,2,15,3],[16,2,16,3],[21,2,21,3],[11,2,11,3],[12,2,12,3],[23,2,23,6],[24,2,24,6],[52,1,52,10]]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[{"$f":"TRIM('Project Description'!$E$79)&\" (\"&TRIM('Project Description'!$E$81)&\" LA), \"&'Project Description'!$E$50","v":"x (x LA), x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEED MORE RESEARCH ABOUT HOW THIS IS FILLED OUT / USED AT TIME OF APPLICATION"]
[]
["Financing Certification (At Time of Application)"]
[]
[null,"A.  Source of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Permanent Sources of Funds from \"&'Project Description'!A498","v":"Permanent Sources of Funds from Section 19"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B500","v":"New LHC Risk Sharing First Mortgage Loan"},null,null,null,null,{"$f":"+'Project Description'!H500","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,{"$f":"+'Project Description'!B501","v":"Non-LHC loan #1 (identify lender):"},null,null,null,null,{"$f":"+'Project Description'!H501","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,{"$f":"+'Project Description'!B502","v":"Non-LHC loan #2 (identify lender):"},null,null,null,null,{"$f":"+'Project Description'!H502","v":0}]
[null,null,"Name of Lender or",null,null,null,"Annual",null,"Interest Rate",null,"Amortization",null,null,null,null,{"$f":"+'Project Description'!B503","v":"LHC HOME Loan (Forgiven at maturity)"},null,null,null,null,{"$f":"+'Project Description'!H503","v":0}]
[null,null,"Source of Funds",null,"Amount of Funds",null,"Debt Service",null,"of Loan",null,"Period (Years)",null,null,null,null,{"$f":"+'Project Description'!B504","v":"LHC NHTF Loan (Forgiven at maturity)"},null,null,null,null,{"$f":"+'Project Description'!H504","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B505","v":"CDBG-DR Gap Financing Loan"},null,null,null,null,{"$f":"+'Project Description'!H505","v":2000000}]
[null,"1.  ",{"$f":"+'Project Description'!E302","v":"x"},null,{"$f":"+'Project Description'!E301:F301","v":0},null,{"$f":"+'Project Description'!E317","v":0},null,{"$f":"+'Project Description'!E308","v":0},null,{"$f":"+'Project Description'!G312","v":0},null,null,null,null,{"$f":"+'Project Description'!B506","v":"Deferred Developer Fee"},null,null,null,null,{"$f":"+'Project Description'!H506","v":1}]
[null,"2.  ",{"$f":"+'Project Description'!E327","v":"x"},null,{"$f":"+'Project Description'!E326:F326","v":0},null,{"$f":"+'Project Description'!E342","v":0},null,{"$f":"+'Project Description'!E333","v":0},null,{"$f":"+'Project Description'!G337","v":0},null,null,null,null,{"$f":"+'Project Description'!B507","v":"Federal Historic Tax Credits and Equity"},null,null,null,null,{"$f":"+'Project Description'!H507","v":0}]
[null,"3.  ","LHC Risk Sharing Loan",null,{"$f":"+U9","v":0},null,{"$f":"+'Project Description'!E292","v":0},null,{"$f":"+'Project Description'!E286","v":0},null,{"$f":"+'Project Description'!G288","v":0},null,null,null,null,{"$f":"+'Project Description'!B508","v":"State Historic Tax Credits and Equity"},null,null,null,null,{"$f":"+'Project Description'!H508","v":0}]
[null,"4.  ","LHC HOME / NHTF",null,{"$f":"+U12+U13","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B509","v":"Estimated LIHTC Equity Proceeds"},null,null,null,null,{"$f":"+'Project Description'!H509","v":0}]
[null,"5.  ","CDBG-DR",null,{"$f":"+U14","v":2000000},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B510","v":"Donated / Volunteer Labor"},null,null,null,null,{"$f":"+'Project Description'!H510","v":0}]
[null,"6.  ","Deferred Developer Fee",null,{"$f":"+U15","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B511","v":"Donated Materials"},null,null,null,null,{"$f":"+'Project Description'!H511","v":0}]
[null,"7.  ","Donated Items",null,{"$f":"+U19+U20+U21","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B512","v":"Donated Land Value"},null,null,null,null,{"$f":"+'Project Description'!H512","v":0}]
[null,"8.  ","Other",null,{"$f":"+U26-I24-I25-SUM(E14:E21)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B513","v":"Other Permanent Debt"},null,null,null,null,{"$f":"+'Project Description'!H513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!B514","v":"#2 (Explain)"},null,null,null,null,{"$f":"+'Project Description'!H514","v":0}]
[null,"9.  ","Proceeds from Low-Income Tax Credits",null,null,null,null,null,{"$f":"+'Project Description'!E420","v":0},null,null,null,null,null,null,{"$f":"+'Project Description'!B515","v":"#3 (Explain)"},null,null,null,null,{"$f":"+'Project Description'!H515","v":0}]
[null,"10.  ","Proceeds from Historic Tax Credits",null,null,null,null,null,{"$f":"+'Project Description'!E406+'Project Description'!E413","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Description'!H517","v":2000001}]
[null,"Total Source of Funds:",null,null,null,null,null,null,{"$f":"SUM(E15:E22)+I24+I25","v":2000001}]
[]
[null,"Total Annual Debt Service Cost",null,null,null,null,{"$f":"SUM(G15:G22)","v":0}]
[]
[null,"Estimated Placed in Service Date",null,null,null,null,null,null,{"$f":"+'Project Description'!H262","v":"00:00:00"}]
[]
[null,"Specify items which vary from terms contained in the later of the certifications in the Taxpayer's Application"]
[null,"or in the certifications as of the Allocation/Reservation of tax credits:"]
[]
[null,null,null,null,"Application/Reservation Date",null,null,null,"Placed-in-Service Date"]
[]
[null,"Land Costs",null,null,{"$f":"+'Development Costs'!C14+'Development Costs'!C15","v":0},null,null,null,0]
[null,"TDC",null,null,{"$f":"+'Development Costs'!D140","v":0},null,null,null,0]
[null,"TDC/Unit",null,null,{"$f":"+E39/'Unit Mix and Rents'!$F$41","v":{"$error":"#DIV/0!"}},null,null,null,0]
[null,"Soft Costs/Unit",null,null,{"$f":"+I155/'Unit Mix and Rents'!$F$41","v":{"$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,{"$f":"+'Project Description'!E400","v":1},null,null,null,0]
[null,"Developer Fee Paid",null,null,{"$f":"+'Development Costs'!D133-E48","v":-1},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!$E$14","v":" "}]
[]
[null,null,"Telephone:",{"$f":"+Syndication!$E$16","v":0}]
[]
[null,"IV.","Specify all operating and/or credit guarantees required by Syndicator:"]
[]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[null,null,"x"]
[]
[null,"V.","Attach evidence of syndication from Syndicator."]
[]
[null,"C.  Subsidies"]
[]
[null,"The following constitutes the full extent of all Federal, State and local subsidies which apply (or which the"]
[null,"Taxpayer expects to apply) with respect to the Project as of the date the reservation/allocation of tax credits"]
[null,"were made and as of the Project's Placed in Service Date."]
[]
[null,null,null,null,"Reservation Date",null,"Allocation Date",null,"Placed In Service Date"]
[]
[null,"I.  ","Non Repayable Grants"]
[]
[null,"(a)","CDBG (State)",null,0,null,0,null,0]
[null,"(b)","CDBG (Local)",null,0,null,0,null,0]
[null,"(c)","HOME",null,0,null,0,null,0]
[null,"(d)","Rental Rehab",null,0,null,0,null,0]
[null,"(e)","State",null,0,null,0,null,0]
[null,"(f)","Local",null,0,null,0,null,0]
[null,"(g)","Other",null,0,null,0,null,0]
[null,null,"TOTAL",null,{"$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,{"$f":"+'Development Costs'!C24","v":0}]
[null,null,null,"Construction Hard Costs",null,null,null,null,{"$f":"+'Development Costs'!D18+'Development Costs'!D28-I153-I161","v":0}]
[null,null,null,"Total Soft Costs",null,null,null,null,{"$f":"+'Development Costs'!D38+'Development Costs'!D52+'Development Costs'!D59+'Development Costs'!D63+'Development Costs'!D77+'Development Costs'!D86+'Development Costs'!D92+'Development Costs'!D97+'Development Costs'!D106+'Development Costs'!D111+'Development Costs'!D133-I165-I166","v":0}]
[null,null,null,"Acquisition Costs:"]
[null,null,null,"Land Only",null,null,null,null,{"$f":"+'Development Costs'!C14+'Development Costs'!C15","v":0}]
[null,null,null,"Buildings Only",null,null,null,null,{"$f":"+'Development Costs'!D12-I157","v":0}]
[null,null,null,"Other (please describe)",null,null,null,null,0]
[null,null,null,"Other Fund Uses NOT in Basis",null,null,null,null,0]
[null,null,null,"Demolition",null,null,null,null,{"$f":"+'Development Costs'!C29","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":"+'Development Costs'!D140-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,{"$f":"+'Development Costs'!C99","v":0}]
[null,null,null,"Initial Deposit to Replacement Reserve",null,null,null,null,{"$f":"+'Development Costs'!C101","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":35,"n_rows":117,"n_cols":9,"rows_kept":117,"cut":false,"hidden":false,"merged":[[104,1,105,8],[106,3,106,4],[106,6,106,7],[107,3,107,4],[107,6,107,7],[102,1,102,2],[66,1,67,8],[68,2,68,4],[77,1,78,8],[79,2,79,4],[87,1,88,8],[89,1,89,2],[91,1,92,8],[93,1,94,8],[96,1,97,8],[98,1,98,2],[100,1,101,8],[62,1,62,2],[62,3,62,4],[63,1,63,2],[63,3,63,4],[64,1,64,2],[64,3,64,4],[59,1,59,2],[59,3,59,4],[60,1,60,2],[60,3,60,4],[61,1,61,2],[61,3,61,4],[57,4,57,5],[1,1,1,8],[3,1,3,8],[4,1,4,8],[6,1,19,8],[21,1,21,8],[22,1,23,8],[25,1,25,8],[34,1,35,8],[43,1,44,8],[45,2,45,5],[54,1,55,8]]}
[]
[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,"00:00:00"]
[]
[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,"00:00:00"]
[]
[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":"Parishes","index":36,"n_rows":75,"n_cols":30,"rows_kept":75,"cut":false,"hidden":false,"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,{"$f":"COLUMN(Y1)","v":25},{"$f":"COLUMN(Z1)","v":26},27,28,29,30]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[]
["Parishes Database (2020 FMRs added Jan 14, 2020; 2019 QAP Demographic Data added May 14, 2019; Other data Updated June 5, 2019)"]
[]
[null,null,null,null,"2020 FMR",null,null,null,null,"2019 Low HOME Rent",null,null,null,null,"2019 High HOME Rent",null,null,null,null,"FFIEC",null,null,null,null,"2019 QAP Demographic Data"]
["Parish","50% 2019 AMI","FEMA 2017","HUD 2017","0BR","1BR","2BR","3BR","4BR","0BR","1BR","2BR","3BR","4BR","0BR","1BR","2BR","3BR","4BR",2018,"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",25550,"Yes","Yes",536,539,710,993,1134,433,464,557,643,718,480,511,680,847,925,64800,"Lafayette MSA but with Parish-specific AMI","Lafayette",null,null,0.1462136821761145,0.1853826952377865,0.51929499072356211,0.21544489795918367,0.29075591985428051,40492]
["Allen",28150,"Yes","No",542,546,710,988,1064,477,511,613,708,791,576,580,680,923,926,null,null,"Lake Charles",null,null,0.15412786846924065,0.20569411764705883,0.49583333333333335,0.16629638383360906,0.28219346888478125,42176]
["Ascension",36750,"Yes","Yes",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",null,null,0.11605066776351686,0.12121954930434635,0.4042462239954403,0.11695530419039078,0.17866791965229648,74748]
["Assumption",31550,"No","No",598,648,738,1065,1080,551,590,706,818,912,598,601,706,991,1062,null,null,"Lafayette",null,null,0.16463441283160701,0.195184335861704,0.62854686156491835,0.15706504893061152,0.22403433476394849,48656]
["Avoyelles",25450,"Yes","No",466,551,715,954,1063,433,464,557,643,718,446,535,699,822,898,null,null,"Alexandria",null,null,0.16435089426937582,0.18967587034813926,0.53499854777810052,0.23709271842063026,0.40925925925925927,36763]
["Beauregard",31350,"Yes","No",606,618,710,1001,1247,547,586,680,812,906,576,589,680,969,1175,null,null,"Lake Charles",{"$f":"+$A15","v":"Beauregard"},null,0.15776818405377344,0.20778498094098663,0.48296593186372744,0.17266067726330339,0.19517270079067831,47350]
["Bienville",25450,"Yes","No",576,624,710,989,992,433,464,557,643,718,556,592,680,822,898,null,null,"Shreveport",null,{"$f":"+A16","v":"Bienville"},0.19846443575257133,0.21115892565662561,0.4726749760306807,0.25289317507418396,0.39243498817966904,34077]
["Bossier",29800,"Yes","No",612,739,861,1077,1248,548,588,706,815,910,570,710,820,1040,1164,59900,"Shreveport-Bossier City MSA","Shreveport",null,null,0.13850657926140431,0.12202731979890755,0.50420954162768938,0.16381886508215915,0.25349591676921357,52145]
["Caddo",29800,"Yes","No",612,739,861,1077,1248,548,588,706,815,910,570,710,820,1040,1164,59900,"Shreveport-Bossier City MSA","Shreveport",null,null,0.15924307660443943,0.15196656654465562,0.57179013816102908,0.23401783356691649,0.41002782351939127,40391]
["Calcasieu",28600,"Yes","No",617,663,837,1063,1245,514,567,681,786,877,514,638,791,1017,1115,60000,"Lake Charles MSA","Lake Charles",null,null,0.14419908127172923,0.15487272930865115,0.50004495190146547,0.16802636029148005,0.28617269544924157,48219]
["Caldwell",25450,"Yes","No",562,566,710,1004,1027,450,482,578,668,746,576,592,680,885,969,null,null,"Monroe",null,null,0.1817,0.14698718627554802,0.48391812865497075,0.26217506631299736,0.47359154929577463,31933]
["Cameron",28600,"No","No",617,663,837,1063,1245,514,567,681,786,877,514,638,791,1017,1115,60000,"Lake Charles MSA","Lake Charles",null,null,0.16705847781369379,0.16270836406549638,0.50331125827814571,8.6803001324113574E-2,3.6111111111111108E-2,60194]
["Catahoula",28350,"Yes","No",547,569,710,897,1039,467,501,601,694,775,512,516,680,869,950,null,null,"Alexandria",{"$f":"+$A22","v":"Catahoula"},null,0.16806053365193149,0.13053121880891649,0.55919854280510017,0.21812527765437584,0.36239316239316238,34470]
["Claiborne",25450,"Yes","No",565,569,749,933,1015,433,464,557,643,718,508,511,680,822,898,null,null,"Shreveport",{"$f":"+$A23","v":"Claiborne"},{"$f":"+A23","v":"Claiborne"},0.18108738340697103,0.19828128274994761,0.60948667966211822,0.29922088860812801,0.49238578680203043,26877]
["Concordia",25450,"No","No",576,624,710,914,1039,433,464,557,643,718,521,525,680,822,898,null,null,"Alexandria",null,null,0.17223294245707782,0.12425677163620348,0.59678256357031656,0.31234131802627224,0.43851132686084143,30028]
["Desoto",29800,"Yes","No",612,739,861,1077,1248,548,588,706,815,910,570,710,820,1040,1164,59900,"Shreveport-Bossier City MSA","Shreveport",null,null,0.17994404358710056,0.17389692250648869,0.47979797979797978,0.26313446126447015,0.37877889745109661,41443]
["East Baton Rouge",36750,"Yes","Yes",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",null,null,0.1349270564609216,0.13828843971455193,0.52608386638237381,0.19110614617217705,0.29372926003215766,51436]
["East Carroll",25450,"Yes","No",547,551,710,946,1039,433,464,557,643,718,508,511,680,822,898,null,null,"Monroe",null,{"$f":"+A27","v":"East Carroll"},0.12940694178737361,0.14405930675215387,0.58678500986193294,0.48171956609079952,0.90476190476190477,20795]
["East Feliciana",36750,"Yes","No",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",{"$f":"+$A28","v":"East Feliciana"},null,0.17695494297550249,0.16028854383176427,0.45683802133850632,0.17931287892706227,0.20041753653444677,46964]
["Evangeline",25450,"Yes","No",576,593,710,898,1054,433,464,557,643,718,508,511,680,822,898,null,null,"Lafayette",null,{"$f":"+A29","v":"Evangeline"},0.15564444444444445,0.23021247514910537,0.51372212692967412,0.26416273474361779,0.3537326388888889,31745]
["Franklin",25450,"Yes","No",536,539,710,885,1039,433,464,557,643,718,508,511,680,822,898,null,null,"Monroe",null,null,0.17338630567000196,0.17776378613778268,0.65714285714285714,0.28800378330093007,0.54877192982456136,34722]
["Grant",28800,"Yes","No",517,640,794,1044,1184,485,520,623,720,803,536,600,750,969,1061,55400,"Alexandria MSA","Alexandria",null,null,0.1511768661735037,0.16988416988416988,0.46779661016949153,0.20189558403049879,0.28593508500772796,40577]
["Iberia",27400,"Yes","No",606,610,803,1001,1332,505,540,648,749,836,580,584,759,940,1029,64800,"Lafayette MSA but with Parish-specific AMI","Lafayette",null,null,0.14442505385433424,0.1603192325187115,0.48148148148148145,0.20365032290251947,0.33784800601956361,44504]
["Iberville",29550,"Yes","No",542,624,710,911,1072,510,562,675,778,868,510,580,708,888,964,74500,"Baton Rouge MSA but with Parish-specific AMI","Baton Rouge",null,null,0.15563673691202223,0.19531828898619064,0.51435185185185184,0.19285086830191228,0.35563561502830676,47128]
["Jackson",25450,"Yes","No",576,594,710,945,972,466,499,598,691,772,529,532,680,890,974,null,null,"Monroe",null,null,0.19345536609829489,0.22816556786515327,0.56231003039513683,0.25384929826951902,0.45989304812834225,36394]
["Jefferson",33700,"No","No",606,624,710,996,1000,575,615,738,853,951,708,827,996,1147,1260,65700,"New Orleans - Metairie MSA","New Orleans",null,null,0.16196989735446346,0.13642976540434607,0.53695564651412464,0.16317063657826777,0.3106768005790807,50868]
["Jefferson Davis",28900,"Yes","No",779,908,1078,1396,1597,492,524,604,730,815,499,524,604,838,841,null,null,"Lake Charles",null,null,0.16379557395319216,0.19086760946247694,0.51703255109765334,0.19604334103406762,0.24283071230342276,40744]
["Lafayette",33450,"Yes","Yes",562,566,710,926,1039,616,660,792,915,1021,618,751,865,1127,1259,64800,"Lafayette MSA","Lafayette",null,null,0.12372077404189229,0.11668573365535359,0.48702783119851956,0.16637407447150981,0.22201231031750868,53950]
["Lafourche",30400,"No","No",660,795,912,1205,1326,540,578,693,801,893,646,650,824,1062,1165,61600,"Houma-Thibodeaux MSA","Lafayette",null,null,0.14738258317025441,0.1690623072177668,0.46699875466998753,0.16012852986121287,0.18523316062176165,52705]
["Lasalle",25700,"Yes","No",686,690,873,1206,1449,500,525,642,742,828,522,525,680,886,1023,null,null,"Alexandria",{"$f":"+$A39","v":"Lasalle"},null,0.16718017414601474,0.15573952250720674,0.37867647058823528,0.24836940409131336,0.47854077253218885,34712]
["Lincoln",28600,"Yes","No",652,656,764,1085,1089,490,525,630,726,811,638,652,783,943,1033,null,null,"Shreveport",null,null,0.12981740154830024,0.13607574691318533,0.68336823212683218,0.31170918309604112,0.37908011869436203,34424]
["Livingston",36750,"Yes","Yes",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",null,null,0.1313678006652273,0.13489794268325847,0.39470458445697476,0.13211655742167097,0.14271886427188643,60456]
["Madison",25450,"Yes","No",536,539,710,920,962,433,464,557,643,718,508,511,680,822,898,null,null,"Monroe",null,null,0.13636363636363635,0.12888354379635197,0.52889539136795904,0.36442053988228129,0.625,29424]
["Morehouse",25450,"Yes","No",606,624,710,980,1039,433,464,557,643,718,556,592,680,822,898,null,null,"Monroe",null,null,0.18139977177634081,0.15540487575448772,0.59721175584024111,0.27614141334696607,0.35116153430578068,31672]
["Natchitoches",25450,"Yes","No",590,638,840,1100,1138,433,464,557,643,718,573,577,743,849,928,null,null,"Shreveport",null,null,0.15909963893370208,0.15798946215243362,0.65967325881341354,0.31929005872483224,0.42243823410287568,29001]
["Orleans",33700,"No","No",779,908,1078,1396,1597,575,615,738,853,951,708,827,996,1147,1260,65700,"New Orleans - Metairie MSA","New Orleans",null,null,0.13824700784683472,0.13844829706135497,0.61096972944012862,0.25360609212125723,0.3980632889503718,38721]
["Ouachita",25600,"Yes","Yes",596,600,774,991,1078,461,493,592,684,763,563,566,728,926,1004,52200,"Monroe MSA","Monroe",null,null,0.14298134025429418,0.12950398917649869,0.56175399554926153,0.24521181053098953,0.43472010063797284,40081]
["Plaquemines",33700,"No","No",779,908,1078,1396,1597,575,615,738,853,951,708,827,996,1147,1260,65700,"New Orleans - Metairie MSA","New Orleans",null,null,0.12280926733350432,0.10459785463123693,0.43795936013834846,0.19260320354212787,0.24562500000000001,49635]
["Pointe Coupee",36750,"Yes","No",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",null,null,0.19577028422612366,0.21102781791907516,0.42259414225941422,0.17496016389710903,0.20939183987682833,43964]
["Rapides",28800,"Yes","No",517,640,794,1044,1184,485,520,623,720,803,536,600,750,969,1061,55400,"Alexandria MSA","Alexandria",null,null,0.1581390066626287,0.17289409000262804,0.54672382118799756,0.1954712810094264,0.24755590515788292,42655]
["Red River",25800,"Yes","No",604,608,763,951,1034,437,468,562,648,723,558,571,721,823,899,null,null,"Shreveport",null,null,0.17631548779089762,0.1497787095271372,0.44328097731239091,0.20420879379261697,0.15425531914893617,41510]
["Richland",25450,"Yes","No",536,539,710,885,1247,433,464,557,643,718,508,511,680,822,898,null,null,"Monroe",null,null,0.16484795576895098,0.13661395442833324,0.48402948402948404,0.28211625196371559,0.53512233622730865,34745]
["Sabine",27800,"Yes","No",463,539,710,987,1170,470,503,603,696,777,553,592,680,872,954,null,null,"Shreveport",null,null,0.19983433423068958,0.14717394049072008,0.51730531520395551,0.19568885514215811,0.3553162853297443,40695]
["St. Bernard",33700,"No","No",779,908,1078,1396,1597,575,615,738,853,951,708,827,996,1147,1260,65700,"New Orleans - Metairie MSA","New Orleans",null,null,0.11125657354605366,0.13326630920464699,0.56604662114433713,0.19701378939828079,0.28026971562591613,45265]
["St. Charles",33700,"No","No",779,908,1078,1396,1597,575,615,738,853,951,708,827,996,1147,1260,65700,"New Orleans - Metairie MSA","New Orleans",null,null,0.12731376118950083,0.11485487062258679,0.49053814311058547,0.12203905557909332,0.23946300343428037,64707]
["St. Helena",36750,"Yes","No",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",{"$f":"+$A55","v":"St. Helena"},null,0.17575411552003045,0.22446223594096654,0.44289693593314761,0.26449416342412452,0.35294117647058826,35254]
["St. James",33300,"Yes","No",585,614,809,1008,1197,484,592,680,870,971,484,592,680,982,1198,null,null,"New Orleans",null,null,0.17388875959972075,0.15647473560517039,0.46328124999999998,0.15586368977673326,0.2256838905775076,52055]
["St. John",33700,"No","No",779,908,1078,1396,1597,575,615,738,853,951,708,827,996,1147,1260,65700,"New Orleans - Metairie MSA","New Orleans",{"$f":"+$A57","v":"St. John"},null,0.13522322965683461,0.13719412724306687,0.52014541048167218,0.17855807868423512,0.30536793458940631,53628]
["St. Landry",25450,"Yes","No",555,559,736,963,997,433,464,557,643,718,496,529,704,822,898,null,null,"Lafayette",null,{"$f":"+A58","v":"St. Landry"},0.15549174443646804,0.12830211553615808,0.59764705882352942,0.27923563777994159,0.49265062187045711,32163]
["St. Martin",33450,"Yes","No",660,795,912,1205,1326,616,660,792,915,1021,618,751,865,1127,1259,64800,"Lafayette MSA","Lafayette",null,null,0.14325952731817418,0.15090980642017879,0.45848119233498935,0.17655928976683694,0.29442060085836907,47279]
["St. Mary",26650,"No","No",712,724,883,1145,1422,452,484,581,671,748,595,598,782,895,979,null,null,"Lafayette",{"$f":"+$A60","v":"St. Mary"},null,0.15978165772756667,0.17210802874584655,0.40916398713826369,0.19507932500922384,0.26030122193805061,41345]
["St. Tammany",33700,"Yes","Yes",779,908,1078,1396,1597,575,615,738,853,951,708,827,996,1147,1260,65700,"New Orleans - Metairie MSA","New Orleans",null,null,0.16524010738319669,0.14162982294752455,0.52437403057832932,0.10773113062105451,0.16402044293015333,66539]
["Tangipahoa",33150,"Yes","Yes",667,671,871,1085,1180,537,575,690,797,890,631,635,831,1002,1099,63300,"Only Parish in Hammond LA MSA","Baton Rouge",null,null,0.14282499029879706,0.20193832048668869,0.56844637591184233,0.21915909564325659,0.33856722276741902,45901]
["Tensas",25450,"No","No",562,566,710,1024,1039,433,464,557,643,718,521,525,680,822,898,null,null,"Monroe",null,null,0.21840285055543912,0.12286976646328635,0.64968152866242035,0.38039133179044815,0.61111111111111116,21906]
["Terrebonne",30400,"No","No",686,690,873,1206,1449,540,578,693,801,893,646,650,824,1062,1165,61600,"Houma-Thibodeaux MSA","Lafayette",null,null,0.13311576322003768,0.15296360268124826,0.46420047732696895,0.20052580401195663,0.29157345264727813,47650]
["Union",25600,"Yes","No",596,600,774,991,1078,461,493,592,684,763,563,566,728,926,1004,52200,"Monroe MSA","Monroe",null,{"$f":"+A65","v":"Union"},0.20007099436482229,0.1586228794339109,0.56365503080082136,0.21998717008797655,0.3723916532905297,38916]
["Vermilion",31000,"Yes","Yes",563,615,710,959,963,484,566,678,784,875,484,592,680,984,987,64800,"Lafayette MSA but with Parish-specific AMI","Lafayette",null,null,0.14575291188315703,0.1602134608262348,0.42160540135033758,0.1785690029883184,0.26546906187624753,49266]
["Vernon",28900,"Yes","No",729,818,1078,1343,1611,522,560,672,776,866,653,708,852,975,1069,null,null,"Alexandria",{"$f":"+$A67","v":"Vernon"},null,0.11540091704234579,0.17226330724911859,0.46678537186686753,0.1686903642655678,0.22478516508367255,46620]
["Washington",25450,"Yes","Yes",576,624,710,975,1149,433,464,557,643,718,508,511,680,822,898,null,null,"Baton Rouge",null,{"$f":"+A68","v":"Washington"},0.17959482443109648,0.23211122323130395,0.57748417285989539,0.26259696458684656,0.40791863421721758,32962]
["Webster",25450,"Yes","No",510,597,710,1024,1051,433,464,557,643,718,477,592,680,822,898,59900,"Shreveport MSA but with Parish-specific AMI","Shreveport",null,null,0.19121943910296432,0.16924178860124833,0.58441208198489747,0.24853906089809308,0.47867298578199052,30891]
["West Baton Rouge",36750,"Yes","No",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",null,null,0.14009718629986675,0.14921455397165126,0.47709163346613548,0.17880419382261264,0.29965947786606129,60902]
["West Carroll",25450,"Yes","No",536,539,710,937,1039,433,464,557,643,718,508,511,680,822,898,null,null,"Monroe",null,null,0.186357991839631,0.13161097070111391,0.44919786096256686,0.2196813495782568,0.31811023622047246,37304]
["West Feliciana",36750,"Yes","No",678,765,894,1145,1429,647,701,842,972,1085,647,789,906,1155,1353,74500,"Baton Rouge MSA","Baton Rouge",null,null,0.14099895941727367,0.11504058307106178,0.36341463414634145,0.12456518138148087,0.22150882825040127,55647]
["Winn",25450,"Yes","No",536,539,710,885,1083,433,464,557,643,718,556,580,680,822,898,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":"HUD TDC Data","index":37,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[]
["HUD 2018 Unit Total Development Cost Limits Database"]
[]
["Area","Development Type","Index","0 BR TDC","1 BR TDC","2 BR TDC","3 BR TDC","4 BR TDC","5 BR TDC","6 BR TDC"]
["Alexandria","Detached / Semi-Detached",{"$f":"A8&\" \"&B8","v":"Alexandria Detached / Semi-Detached"},139439,180337,215768,257290,302652,331471,358574]
["Alexandria","Row House","Alexandria Row House",122976,160734,194986,238434,282965,311388,338097]
["Alexandria","Walkup","Alexandria Walkup",107495,146584,185380,244098,302409,340681,378470]
["Alexandria","Elevator","Alexandria Elevator",108956,152539,196121,261495,326869,370451,414033]
["Baton Rouge","Detached / Semi-Detached","Baton Rouge Detached / Semi-Detached",142038,183569,219548,261667,307686,336926,364375]
["Baton Rouge","Row House","Baton Rouge Row House",125764,164191,199005,243028,288225,317074,344134]
["Baton Rouge","Walkup","Baton Rouge Walkup",110439,150751,190772,251323,311472,350975,390001]
["Baton Rouge","Elevator","Baton Rouge Elevator",111016,155422,199829,266439,333048,377455,421861]
["Lafayette","Detached / Semi-Detached","Lafayette Detached / Semi-Detached",143641,185692,222121,264785,311397,341012,368833]
["Lafayette","Row House","Lafayette Row House",126989,165863,201100,245712,291484,320699,348122]
["Lafayette","Walkup","Lafayette Walkup",111316,151889,192164,253109,313641,353387,392644]
["Lafayette","Elevator","Lafayette Elevator",112258,157161,202064,269418,336773,381676,426579]
["Lake Charles","Detached / Semi-Detached","Lake Charles Detached / Semi-Detached",141286,182520,218242,260034,305698,334714,361924]
["Lake Charles","Row House","Lake Charles Row House",125390,163593,198177,241828,286690,315324,342153]
["Lake Charles","Walkup","Lake Charles Walkup",110408,150796,190901,251566,311838,351438,390571]
["Lake Charles","Elevator","Lake Charles Elevator",110445,154623,198801,265067,331334,375512,419690]
["Monroe","Detached / Semi-Detached","Monroe Detached / Semi-Detached",139391,180325,215788,257365,302785,331640,358795]
["Monroe","Row House","Monroe Row House",122738,160496,194767,238292,282872,311326,338084]
["Monroe","Walkup","Monroe Walkup",107088,145970,184554,242961,300958,339012,376578]
["Monroe","Elevator","Monroe Elevator",108907,152469,196032,261376,326720,370283,413846]
["New Orleans","Detached / Semi-Detached","New Orleans Detached / Semi-Detached",145244,187814,224693,267902,315108,345099,373292]
["New Orleans","Row House","New Orleans Row House",128213,167535,203195,248396,294742,324324,352110]
["New Orleans","Walkup","New Orleans Walkup",112194,153027,193556,254894,315811,355799,395288]
["New Orleans","Elevator","New Orleans Elevator",113499,158899,204298,272398,340497,385897,431296]
["Shreveport","Detached / Semi-Detached","Shreveport Detached / Semi-Detached",141091,182472,218321,260333,306230,335389,362811]
["Shreveport","Row House","Shreveport Row House",124438,162643,197300,241260,286317,315075,342099]
["Shreveport","Walkup","Shreveport Walkup",108780,148337,187598,247020,306031,344762,383005]
["Shreveport","Elevator","Shreveport Elevator",110247,154346,198445,264593,330741,374840,418939]
[]
["Source:"]
["https://www.hud.gov/sites/dfiles/PIH/documents/TDC.pdf"]

{"sheet":"AMI Rents","index":38,"n_rows":131,"n_cols":10,"rows_kept":131,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[]
[{"$f":"\"AMI Rents for \"&'Unit Mix and Rents'!$A$4","v":"AMI Rents for x (x LA), x"}]
[]
["4 Person AMI",{"$f":"+'Project Description'!$H$695","v":51100},"at 100% AMI",null,{"$f":"+'Project Description'!E82","v":"Acadia"}]
[]
[0.2,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B13*I10/50,0)* 50","v":7150},"0BR",{"$f":"B10","v":7150},{"$f":"D10*0.3/12","v":178.75},{"$f":"C10&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B13*I11/50,0)* 50","v":8200},"1BR",{"$f":"(B10+B11)/2","v":7675},191.875,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B13*I12/50,0)* 50","v":9200},"2BR",{"$f":"B12","v":9200},230,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A9,0)","v":10220},"3BR",{"$f":"(B13+B14)/2","v":10635},265.875,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B13*I14/50,0)* 50","v":11050},"4BR",{"$f":"B15","v":11850},296.25,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B13*I15/50,0)* 50","v":11850},"5BR",{"$f":"(B17+B16)/2","v":13075},326.875,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B13*I16/50,0)* 50","v":12650},null,null,null,null,null,null,{"$f":"+I15+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B13*I17/50,0)* 50","v":13500},null,null,null,null,null,null,{"$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":178},{"$f":"ROUNDDOWN(E11,I21)","v":191},{"$f":"ROUNDDOWN(E12,I21)","v":230},{"$f":"ROUNDDOWN(E13,I21)","v":265},{"$f":"ROUNDDOWN(E14,I21)","v":296},{"$f":"ROUNDDOWN(E15,I21)","v":326},null,null,0,"2 = round down to penny; 0 = round down to dollar"]
[]
[0.3,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B27*I24/50,0)* 50","v":10750},"0BR",{"$f":"B24","v":10750},{"$f":"D24*0.3/12","v":268.75},{"$f":"C24&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B27*I25/50,0)* 50","v":12250},"1BR",{"$f":"(B24+B25)/2","v":11500},287.5,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B27*I26/50,0)* 50","v":13800},"2BR",{"$f":"B26","v":13800},345,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A23,0)","v":15330},"3BR",{"$f":"(B27+B28)/2","v":15940},398.5,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B27*I28/50,0)* 50","v":16550},"4BR",{"$f":"B29","v":17800},445,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B27*I29/50,0)* 50","v":17800},"5BR",{"$f":"(B31+B30)/2","v":19625},490.625,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B27*I30/50,0)* 50","v":19000},null,null,null,null,null,null,{"$f":"+I29+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B27*I31/50,0)* 50","v":20250},null,null,null,null,null,null,{"$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":268},{"$f":"ROUNDDOWN(E25,I35)","v":287},{"$f":"ROUNDDOWN(E26,I35)","v":345},{"$f":"ROUNDDOWN(E27,I35)","v":398},{"$f":"ROUNDDOWN(E28,I35)","v":445},{"$f":"ROUNDDOWN(E29,I35)","v":490}]
[]
[0.4,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B41*I38/50,0)* 50","v":14300},"0BR",{"$f":"B38","v":14300},{"$f":"D38*0.3/12","v":357.5},{"$f":"C38&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B41*I39/50,0)* 50","v":16350},"1BR",{"$f":"(B38+B39)/2","v":15325},383.125,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B41*I40/50,0)* 50","v":18400},"2BR",{"$f":"B40","v":18400},460,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A37,0)","v":20440},"3BR",{"$f":"(B41+B42)/2","v":21270},531.75,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B41*I42/50,0)* 50","v":22100},"4BR",{"$f":"B43","v":23700},592.5,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B41*I43/50,0)* 50","v":23700},"5BR",{"$f":"(B45+B44)/2","v":26175},654.375,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B41*I44/50,0)* 50","v":25350},null,null,null,null,null,null,{"$f":"+I43+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B41*I45/50,0)* 50","v":27000},null,null,null,null,null,null,{"$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":357},{"$f":"ROUNDDOWN(E39,I49)","v":383},{"$f":"ROUNDDOWN(E40,I49)","v":460},{"$f":"ROUNDDOWN(E41,I49)","v":531},{"$f":"ROUNDDOWN(E42,I49)","v":592},{"$f":"ROUNDDOWN(E43,I49)","v":654}]
[]
[0.5,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B55*I52/50,0)* 50","v":17900},"0BR",{"$f":"B52","v":17900},{"$f":"D52*0.3/12","v":447.5},{"$f":"C52&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B55*I53/50,0)* 50","v":20450},"1BR",{"$f":"(B52+B53)/2","v":19175},479.375,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B55*I54/50,0)* 50","v":23000},"2BR",{"$f":"B54","v":23000},575,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A51,0)","v":25550},"3BR",{"$f":"(B55+B56)/2","v":26575},664.375,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B55*I56/50,0)* 50","v":27600},"4BR",{"$f":"B57","v":29650},741.25,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B55*I57/50,0)* 50","v":29650},"5BR",{"$f":"(B59+B58)/2","v":32725},818.125,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B55*I58/50,0)* 50","v":31700},null,null,null,null,null,null,{"$f":"+I57+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B55*I59/50,0)* 50","v":33750},null,null,null,null,null,null,{"$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":447},{"$f":"ROUNDDOWN(E53,I63)","v":479},{"$f":"ROUNDDOWN(E54,I63)","v":575},{"$f":"ROUNDDOWN(E55,I63)","v":664},{"$f":"ROUNDDOWN(E56,I63)","v":741},{"$f":"ROUNDDOWN(E57,I63)","v":818}]
[]
[0.6,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B69*I66/50,0)* 50","v":21450},"0BR",{"$f":"B66","v":21450},{"$f":"D66*0.3/12","v":536.25},{"$f":"C66&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B69*I67/50,0)* 50","v":24550},"1BR",{"$f":"(B66+B67)/2","v":23000},575,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B69*I68/50,0)* 50","v":27600},"2BR",{"$f":"B68","v":27600},690,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A65,0)","v":30660},"3BR",{"$f":"(B69+B70)/2","v":31880},797,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B69*I70/50,0)* 50","v":33100},"4BR",{"$f":"B71","v":35550},888.75,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B69*I71/50,0)* 50","v":35550},"5BR",{"$f":"(B73+B72)/2","v":39225},980.625,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B69*I72/50,0)* 50","v":38000},null,null,null,null,null,null,{"$f":"+I71+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B69*I73/50,0)* 50","v":40450},null,null,null,null,null,null,{"$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":536},{"$f":"ROUNDDOWN(E67,I77)","v":575},{"$f":"ROUNDDOWN(E68,I77)","v":690},{"$f":"ROUNDDOWN(E69,I77)","v":797},{"$f":"ROUNDDOWN(E70,I77)","v":888},{"$f":"ROUNDDOWN(E71,I77)","v":980}]
[]
[0.7,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B83*I80/50,0)* 50","v":25050},"0BR",{"$f":"B80","v":25050},{"$f":"D80*0.3/12","v":626.25},{"$f":"C80&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B83*I81/50,0)* 50","v":28600},"1BR",{"$f":"(B80+B81)/2","v":26825},670.625,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B83*I82/50,0)* 50","v":32200},"2BR",{"$f":"B82","v":32200},805,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A79,0)","v":35770},"3BR",{"$f":"(B83+B84)/2","v":37210},930.25,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B83*I84/50,0)* 50","v":38650},"4BR",{"$f":"B85","v":41500},1037.5,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B83*I85/50,0)* 50","v":41500},"5BR",{"$f":"(B87+B86)/2","v":45775},1144.375,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B83*I86/50,0)* 50","v":44350},null,null,null,null,null,null,{"$f":"+I85+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B83*I87/50,0)* 50","v":47200},null,null,null,null,null,null,{"$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":626},{"$f":"ROUNDDOWN(E81,I91)","v":670},{"$f":"ROUNDDOWN(E82,I91)","v":805},{"$f":"ROUNDDOWN(E83,I91)","v":930},{"$f":"ROUNDDOWN(E84,I91)","v":1037},{"$f":"ROUNDDOWN(E85,I91)","v":1144}]
[]
[0.8,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B97*I94/50,0)* 50","v":28600},"0BR",{"$f":"B94","v":28600},{"$f":"D94*0.3/12","v":715},{"$f":"C94&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B97*I95/50,0)* 50","v":32700},"1BR",{"$f":"(B94+B95)/2","v":30650},766.25,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B97*I96/50,0)* 50","v":36800},"2BR",{"$f":"B96","v":36800},920,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A93,0)","v":40880},"3BR",{"$f":"(B97+B98)/2","v":42515},1062.875,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B97*I98/50,0)* 50","v":44150},"4BR",{"$f":"B99","v":47400},1185,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B97*I99/50,0)* 50","v":47400},"5BR",{"$f":"(B101+B100)/2","v":52325},1308.125,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B97*I100/50,0)* 50","v":50700},null,null,null,null,null,null,{"$f":"+I99+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B97*I101/50,0)* 50","v":53950},null,null,null,null,null,null,{"$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":715},{"$f":"ROUNDDOWN(E95,I105)","v":766},{"$f":"ROUNDDOWN(E96,I105)","v":920},{"$f":"ROUNDDOWN(E97,I105)","v":1062},{"$f":"ROUNDDOWN(E98,I105)","v":1185},{"$f":"ROUNDDOWN(E99,I105)","v":1308}]
[]
[1.2,"of AMI Will Be Used for These Calculations"]
["1 Person",{"$f":"ROUND(B111*I108/50,0)* 50","v":42900},"0BR",{"$f":"B108","v":42900},{"$f":"D108*0.3/12","v":1072.5},{"$f":"C108&\" Gross Rent\"","v":"0BR Gross Rent"},null,null,0.7]
["2 Person",{"$f":"ROUND(B111*I109/50,0)* 50","v":49050},"1BR",{"$f":"(B108+B109)/2","v":45975},1149.375,"1BR Gross Rent",null,null,0.8]
["3 Person",{"$f":"ROUND(B111*I110/50,0)* 50","v":55200},"2BR",{"$f":"B110","v":55200},1380,"2BR Gross Rent",null,null,0.9]
["4 Person",{"$f":"ROUND($B$7*A107,0)","v":61320},"3BR",{"$f":"(B111+B112)/2","v":63785},1594.625,"3BR Gross Rent",null,null,1]
["5 Person",{"$f":"ROUND(B111*I112/50,0)* 50","v":66250},"4BR",{"$f":"B113","v":71150},1778.75,"4BR Gross Rent",null,null,1.08]
["6 Person",{"$f":"ROUND(B111*I113/50,0)* 50","v":71150},"5BR",{"$f":"(B115+B114)/2","v":78500},1962.5,"5BR Gross Rent",null,null,1.1599999999999999]
["7 Person",{"$f":"ROUND(B111*I114/50,0)* 50","v":76050},null,null,null,null,null,null,{"$f":"+I113+8%","v":1.24}]
["8 Person",{"$f":"ROUND(B111*I115/50,0)* 50","v":80950},null,null,null,null,null,null,{"$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":1072},{"$f":"ROUNDDOWN(E109,I119)","v":1149},{"$f":"ROUNDDOWN(E110,I119)","v":1380},{"$f":"ROUNDDOWN(E111,I119)","v":1594},{"$f":"ROUNDDOWN(E112,I119)","v":1778},{"$f":"ROUNDDOWN(E113,I119)","v":1962}]
[]
[]
["Gross Rents","0BR","1BR","2BR","3BR","4BR"]
["120% AMI",{"$f":"+A119","v":1072},{"$f":"+B119","v":1149},{"$f":"+C119","v":1380},{"$f":"+D119","v":1594},{"$f":"+E119","v":1778}]
["20% AMI",{"$f":"+A21","v":178},{"$f":"+B21","v":191},{"$f":"+C21","v":230},{"$f":"+D21","v":265},{"$f":"+E21","v":296}]
["30% AMI",{"$f":"+A35","v":268},{"$f":"+B35","v":287},{"$f":"+C35","v":345},{"$f":"+D35","v":398},{"$f":"+E35","v":445}]
["40% AMI",{"$f":"+A49","v":357},{"$f":"+B49","v":383},{"$f":"+C49","v":460},{"$f":"+D49","v":531},{"$f":"+E49","v":592}]
["50% AMI",{"$f":"+A63","v":447},{"$f":"+B63","v":479},{"$f":"+C63","v":575},{"$f":"+D63","v":664},{"$f":"+E63","v":741}]
["60% AMI",{"$f":"+A77","v":536},{"$f":"+B77","v":575},{"$f":"+C77","v":690},{"$f":"+D77","v":797},{"$f":"+E77","v":888}]
["70% AMI",{"$f":"+A$91","v":626},{"$f":"+B$91","v":670},{"$f":"+C$91","v":805},{"$f":"+D$91","v":930},{"$f":"+E$91","v":1037}]
["80% AMI",{"$f":"+A105","v":715},{"$f":"+B105","v":766},{"$f":"+C105","v":920},{"$f":"+D105","v":1062},{"$f":"+E105","v":1185}]
["Market","N/A","N/A","N/A","N/A","N/A"]

{"sheet":"Controls","index":39,"n_rows":223,"n_cols":7,"rows_kept":223,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
["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"]
["Qualified Nonprofit/CHDO","Requires the material participation of a qualified non-profit organization; see the QAP for documentation requirements.  ",0,0,0,0,"QNP/CHDO"]
["Rehabilitation General","The project must be 50% or less new construction (by number of units).",0,0,0,0,"Rehab"]
["New Construction General","The project must be more than 50% new construction (by number of units).",0,0,0,60000000,"NC"]
["Missing","Please make a selection.",null,null,null,null,"N/A"]
["Not Applicable","Not requesting 9% LIHTCs.",null,null,null,null,"N/A"]
[]
["Drop-Downs for Project Type","Related Lookup Category for HUD TDC Limits"]
[]
["New Construction"]
["Acquisition & Rehab"]
["Missing"]
[]
["Detached","Detached / Semi-Detached"]
["Detached / Semi-Detached","Detached / Semi-Detached"]
["Elevator","Elevator"]
["Missing","Walkup"]
["Other","Walkup"]
["Row","Row House"]
["Row House","Row House"]
["Semi-Detached","Detached / Semi-Detached"]
["Walkup","Walkup"]
["Walk-Up","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"]
[]
["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)"]
[]
["Donated / Volunteer Labor"]
["Donated Materials"]
["Donated Land Value"]
["NPV of Reduced RE Taxes"]
["Other (Explain)"]
[]
["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($G$157=\"Rural\",E157,C157)","v":"Within 1 Mile Radius"},null,"Within 1 Mile Radius",null,"Within 5 Mile Radius",null,{"$f":"IF('Project Description'!$H$126=\"Yes\",\"Rural\",\"Not Rural\")","v":"Not Rural"}]
[{"$f":"IF($G$157=\"Rural\",E158,C158)","v":"Within 2 Mile Radius"},null,"Within 2 Mile Radius",null,"Within 10 Mile Radius"]
["No"]
["Missing"]
[]
["Adjacent"]
[{"$f":"IF(G163=1,C163,E163)","v":"Within 1/2 Mile Radius"},null,"Within 1/4 Mile Radius",null,"Within 1/2 Mile Radius",null,{"$f":"+'Project Description'!$P$131","v":5}]
["No"]
["Missing"]
[]
["Drop-Downs for Appendix 1"]
[]
["Requested"]
["Started Construction"]
["Finished Construction"]
["8609s"]
["Missing"]
[]
["Drop-Downs for Appendix 2"]
[]
["Purchase (please complete Section B below)"]
["Option to Purchase (please complete Section C below)"]
["Lease (please complete Section D below)"]
["Missing"]
[]
["LHC Application Fee"]
[]
["1-4 units",100,4]
["5-32 units",1000,32]
["33-60 units",1500,60]
["61-100 units",2500,100]
["Over 100 units",5000,{"$f":"+C187","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":"+C195","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"]

{"sheet":"WS Controls","index":40,"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":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
["Worksheet Controls"]
[]
["Worksheet Name","Hide?","Last User Row","Last User Column"]
["Import (Reality Check)","Yes"]
["Import (Data 2017)","Yes"]
["Import (Data 2018)","Yes"]
["Import (Instructions)",null,{"$f":"1+ROW(Instructions!A$39)","v":40},{"$f":"1+COLUMN('Import (Instructions)'!$F1)","v":7}]
["Import (Controls 2017)","Yes"]
["Import (Controls 2018)","Yes"]
["Revision Log",null,{"$f":"1+ROW('Revision Log'!A65)","v":66},{"$f":"1+COLUMN('Revision Log'!$C1)","v":4}]
["Instructions",null,{"$f":"1+ROW(Instructions!A78)","v":79},{"$f":"1+COLUMN(Instructions!D1)","v":5}]
["Project Description",null,{"$f":"1+ROW('Project Description'!A1016)","v":1017},{"$f":"1+COLUMN('Project Description'!K1)","v":12}]
["Unit Mix and Rents",null,{"$f":"1+ROW('Unit Mix and Rents'!A79)","v":80},{"$f":"1+COLUMN('Unit Mix and Rents'!N1)","v":15}]
["Development Costs",null,{"$f":"1+ROW('Development Costs'!$A379)","v":380},{"$f":"1+COLUMN('Development Costs'!H$1)","v":9}]
["Basis Calculation",null,{"$f":"1+ROW('Basis Calculation'!$A64)","v":65},{"$f":"1+COLUMN('Basis Calculation'!V$1)","v":23}]
["Revenues and Expenses",null,{"$f":"1+ROW('Revenues and Expenses'!$A113)","v":114},{"$f":"1+COLUMN('Basis Calculation'!G$1)","v":8}]
["Proforma",null,{"$f":"1+ROW(Proforma!$A55)","v":56},{"$f":"1+COLUMN(Proforma!AQ$1)","v":44}]
["Selection Criteria",null,{"$f":"1+ROW('Selection Criteria'!$A90)","v":91},{"$f":"1+COLUMN('Selection Criteria'!J$1)","v":11}]
["Summary",null,{"$f":"1+ROW(Summary!$A86)","v":87},{"$f":"1+COLUMN(Summary!I$1)","v":10}]
["Checklist",null,{"$f":"1+ROW(Checklist!$A396)","v":397},{"$f":"1+COLUMN(Checklist!D$1)","v":5}]
["Serious Problems",null,{"$f":"1+ROW('Taxpayer Certification'!$A$49)","v":50},{"$f":"1+COLUMN('Taxpayer Certification'!#REF!)","v":{"$error":"#REF!"}}]
["Reviewer Follow-Ups","Yes",{"$f":"1+ROW('Reviewer Follow-Ups'!$A36)","v":37},{"$f":"1+COLUMN('Reviewer Follow-Ups'!D$1)","v":5}]
["Development Team",null,{"$f":"1+ROW('Development Team'!$A105)","v":106},{"$f":"1+COLUMN('Development Team'!G$1)","v":8}]
["Syndication",null,{"$f":"1+ROW(Syndication!$A188)","v":189},{"$f":"1+COLUMN(Syndication!L$1)","v":13}]
["Taxpayer Certification",null,{"$f":"1+ROW('Taxpayer Certification'!$A32)","v":33},{"$f":"1+COLUMN('Taxpayer Certification'!I$1)","v":10}]
["Reserve Adequacy",null,{"$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'!I$1)","v":10}]
["App 2 Site Control",null,{"$f":"1+ROW('App 2 Site Control'!$A69)","v":70},{"$f":"1+COLUMN('App 2 Site Control'!M$1)","v":14}]
["App 3 Ownership History",null,{"$f":"1+ROW('App 3 Ownership History'!$A$44)","v":45},{"$f":"1+COLUMN('App 3 Ownership History'!$G$1)","v":8}]
["App 4 Zoning",null,{"$f":"1+ROW('App 4 Zoning'!$A38)","v":39},{"$f":"1+COLUMN('App 4 Zoning'!E$1)","v":6}]
["App 11 NP Participation",null,{"$f":"1+ROW('App 11 NP Participation'!$A45)","v":46},{"$f":"1+COLUMN('App 11 NP Participation'!J$1)","v":11}]
["App 13 NP Counsel Opinion",null,{"$f":"1+ROW('App 13 NP Counsel Opinion'!$A47)","v":48},{"$f":"1+COLUMN('App 13 NP Counsel Opinion'!D$1)","v":5}]
["App 34 Debarment",null,{"$f":"1+ROW('App 34 Debarment'!$A38)","v":39},{"$f":"1+COLUMN('App 34 Debarment'!E$1)","v":6}]
["App 35 Matching",null,{"$f":"1+ROW('App 35 Matching'!$A26)","v":27},{"$f":"1+COLUMN('App 35 Matching'!G$1)","v":8}]
["App 36 Environmental",null,{"$f":"1+ROW('App 36 Environmental'!$A111)","v":112},{"$f":"1+COLUMN('App 36 Environmental'!I$1)","v":10}]
["LHC-2 CEO Notification",null,{"$f":"1+ROW('LHC-2 CEO Notification'!$A62)","v":63},{"$f":"1+COLUMN('LHC-2 CEO Notification'!D$1)","v":5}]
["LHC-3 Developer Experience",null,{"$f":"1+ROW('LHC-3 Developer Experience'!$A43)","v":44},{"$f":"1+COLUMN('LHC-3 Developer Experience'!I$1)","v":10}]
["LHC-4 Management Experience",null,{"$f":"1+ROW('LHC-4 Management Experience'!$A36)","v":37},{"$f":"1+COLUMN('LHC-4 Management Experience'!H$1)","v":9}]
["Financing Cert",null,{"$f":"1+ROW('Financing Cert'!$A200)","v":201},{"$f":"1+COLUMN('Financing Cert'!N$1)","v":15}]
["Demand Cert",null,{"$f":"1+ROW('Demand Cert'!$A143)","v":144},{"$f":"1+COLUMN('Demand Cert'!K$1)","v":12}]
["Printing Options",null,{"$f":"1+ROW('Printing Options'!$A45)","v":46},{"$f":"1+COLUMN('Printing Options'!G$1)","v":8}]
["Parishes","Yes"]
["HUD TDC Data","Yes"]
["AMI Rents","Yes"]
["Controls","Yes"]
["WS Controls",null,{"$f":"1+ROW(A52)","v":53},{"$f":"1+COLUMN('Printing Options'!K1)","v":12}]
["QAP Reference","Yes"]

{"sheet":"QAP Reference","index":41,"n_rows":96,"n_cols":2,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
[]
[]
[{"$f":"+Instructions!$A$3","v":"2020 Piggyback Mixed Income Resilience (PRIME) Rental Housing Application"}]
[]
["QAP References"]
["II.B","QAP is the governing document"]
["II.E","LA Public Records Law applies"]
[]
["III.A","Discusses Qualified Non-Profit"]
["III.A","Discusses CHDO"]
["III.A","Discusses funding pools"]
["III.A","Discusses LIHTC Per Project caps (by pool)"]
["III.B","Discusses required priority for certain public housing waiting list applicants"]
["III.B","Discusses National Housing Trust Fund"]
["III.B","Discusses HOME funds"]
["III.B","Discusses CDBG-DR funds"]
["III.B","LIHTC Per-Developer Cap"]
["III.C","New Construction Housing Credit rate"]
["III.D","Discusses Basis Boost"]
["III.D","Discusses census tract median income data"]
[]
["IV","Application Process requirements must be followed"]
["IV.A","Processing for 9% Housing Credit applications"]
["IV.B","Processing for 4% Housing Credit applications"]
["IV.C","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.8","Minimum operating expense level"]
["IV.D.11","Developer certification of sources and uses"]
[]
["V.A.1","Threshold Requirement: Site Control"]
["V.A.2","Threshold Requirement: Zoning"]
["V.A.3","Threshold Requirement: Infrastructure"]
["V.A.4","Threshold Requirement: Environmental Review"]
["V.A.5","Threshold Requirement: Negative Neighborhood Features"]
["V.A.6","Threshold Requirement: Taxpayer Agreement re Tenant Referrals"]
["V.A.7","Threshold Requirement: Minimum Internet / Cable Requirements"]
["V.A.8","Threshold Requirement: Washers and Dryers in New Construction Projects"]
["V.A.9","Threshold Requirement: Energy Efficiency"]
["V.A.10, V.F","Threshold Requirement: Design Features"]
["V.A.11","Threshold Requirements: Floodplain-related requirements"]
["V.A.12, V.F","Threshold Requirement: Capital Needs Assessment"]
["V.A.13","Threshold Requirement: Historic Rehabilitation Projects"]
["V.A.14","Threshold Requirement: Minimum Score"]
["V.B.1","Audited Financials (acquisition of existing projects)"]
["V.B.2","Requirements if seller and purchaser are Related Persons"]
["V.B.3","Ten Year Title History"]
["V.C.1","Eligibility criteria for Developers"]
["V.C.1","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"]
["V.D","Local Community Notification"]
["V.D","Minimum Square Footage / Bathroom Requirements"]
["V.D","Maximum Development Cost Requirements"]
["V.D","Allows Extraordinary Site Costs to be excluded from the TDC limit computation"]
["V.D","Allows Community Facilities and Community Service Facilities to be excluded from the TDC limit computation"]
["V.D","SRO Project"]
["V.D","Anti-discrimination project"]
["V.D","Construction and Design Standards"]
["V.D","Project Amenities"]
["V.D","Fee and profit limits"]
["V.D","Development Services Agreement"]
["V.D","Discusses equipment owned by Developer, Builder or related party"]
["V.E","Discusses limits to buider compensation, when a small number of subcontractors are responsible for a large percentage of construction cost"]
["V.G","Discusses projects receiving federal financing / assistance"]
["V.H","Financing commitments"]
["V.J.Market Study.12","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"]
[]
["VII","Disclaimer regarding Selection Criteria scoring"]
["VII.I.A.ii","Geographic Diversity"]
["VII.I.B","Redevelopment Project"]
["VII.II.A","Selection Criterion for Special Needs Households"]
["VII.II.B","Selection Criterion for Elderly Households"]
["VII.III.A","Selection Criterion for Extended Affordability Agreement"]
["VII.III.B","Selection Criterion for Increased Unit Affordability"]
["VII.III.B(i)(a)","Selection Criterion for Non-PSH Units Affordable At or Below 30% AMI"]
["VII.III.B(i)(b)","Selection Criterion for PSH Units "]
["VII.III.D","Selection Criterion for Additional Financial Support"]
["VII.IV.A","Selection Criterion for Positive Neighborhood Features"]
["VII.V.A","Selection Criterion for Community Facilities"]
["VII.V.B","Selection Criterion for Optional Amenities"]
["VII.V.B.iii","Selection Criterion for Green Building"]
["VII.V.C","Selection Criterion for Project Amenities"]
["VII.V.D","Selection Criterion for Additional Accessibility"]
["VII.V.E","Selection Criterion for On-Site Security"]