{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[[7,2,7,3],[8,2,8,3],[4,2,5,3]]}
[]
[]
[]
[]
[null,null,"WHDP Readiness to Proceed - Secured Financing Worksheet",null,null,"Scratch Pad"]
[]
[]
[null,null,"Instructions: White cells are fillable. Refer to the WHDP Self-Scoring Worksheet and WHDP RFP Application Checklist for documentation requirements to count sources of funding."]
[null,null,"[Name of Project]"]
[null,null,"Level of Funding Secured:",{"$f":"D28","v":{"$error":"#DIV/0!"}}]
[null,null,"Step 1: Secured Financing (excluding amortizing first mortgage proceeds)"]
[null,null,"List each permanent source of funds that meets the commitment requirements.","Amount"]
[null,null,"ex. Deferred loan",1000]
[null,null,"ex. Sales tax or energy rebate"]
[null,null,"ex. Portion of first mortgage supported by TIF, Abatement or PILOT"]
[null,null,"ex. Equity"]
[null,null,"ex. State Housing Tax Credit"]
[null,null,"ex. Historic Tax Credit "]
[]
[]
[]
[]
[]
[null,null,"Total Committed Sources",{"$f":"SUM(D13:D23)","v":1000}]
[]
[null,null,"Step 2: Project Information"]
[null,null,"Total Development Costs (TDC)",0]
[null,null,"Percentage",{"$f":"D24/D27","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"Determination of Sales Tax Rebate (applicable for nonprofit and government owners only) "]
[null,null,"Construction Costs - GC Contract Only - Line 35 of Development Summary Tab in the Workbook"]
[null,null,"40% of Construction Costs ",{"$f":"D32*0.4","v":0}]
[null,null,"Local Sales Tax Rate ",0]
[null,null,"Total Sales Tax Rebate",{"$f":"D33*D34","v":0}]