{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["MGR 30%","MGR 40%","MGR 50%","MGR 60%","MKT CERT"],"not_rendered":{"charts":0,"images":0,"macros":1,"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":"MGR 30%","index":0,"n_rows":60,"n_cols":13,"rows_kept":60,"cut":false,"hidden":false,"merged":[[60,0,61,4],[60,5,61,10],[60,11,61,14],[56,0,57,4],[56,5,57,10],[56,11,57,14],[59,0,59,4],[59,5,59,10],[55,0,55,4],[55,5,55,10],[49,0,52,14],[55,11,55,14],[15,4,15,5],[15,7,15,8],[37,13,37,14],[30,13,30,14],[34,3,34,5],[22,5,22,6],[37,6,37,10],[39,9,39,11],[45,9,45,11],[41,9,41,11],[43,9,43,11],[30,6,30,10],[34,7,34,9],[22,13,22,14],[20,6,20,10],[20,13,20,14],[17,2,17,3],[17,7,17,8],[17,13,17,14],[17,4,17,5],[17,9,17,10],[24,0,24,6],[25,0,25,6],[14,2,14,3],[15,2,15,3],[14,4,14,5],[15,9,15,10],[14,7,14,8],[14,9,14,10],[5,8,5,9],[6,1,6,4],[6,8,6,9],[13,0,13,14],[9,0,9,14],[6,12,6,13],[5,1,5,4],[10,13,10,14],[11,0,11,3],[11,6,11,9],[4,1,4,4],[4,7,4,9],[0,0,0,3],[0,4,0,11],[1,4,1,11],[2,7,2,8],[14,13,14,14],[15,13,15,14],[28,12,28,14],[26,12,26,14],[27,12,27,14],[24,7,24,14],[25,12,25,14]]}
["Effective 04/08/2025",null,null,null,"VILLAS OF LEON VALLEY"]
["State Issued Rent/Income Limits",null,null,null,"2025 MANAGERS CERTIFICATION"]
["on 04/01/2025",null,null,null,null,null,null,0.3,null,null,null,"INITIAL CERTIFICATION"]
["Section 8",null,"Yes",null,"No",null,null,null,null,null,null,"ANNUAL RECERTIFICATION"]
["Building"," ",null,null,null,null,"Apt. Size"]
["Apartment",null,null,null,null,null,"No. Of  Tenants",null,null,null,null,"TRANSFER DATE "]
["Tenant Name",null,null,null,null,null,"Move-In Date",null,null,null,null,"From Unit #"]
[]
[]
["INCOME QUALIFICATION"]
[]
["1.  Total Household Income"]
[]
["CIRCLE MAXIMUM ALLOWABLE INCOME FOR HOUSEHOLD SIZE"]
["# of Tenants",null,1,null,2,null,3,4,null,5]
["Certification",null,20310,null,23190,null,26100,28980,null,31320]
[]
[]
[]
[]
[null,null,null,null,null,null,"RENT QUALIFICATIONS"]
[]
["2a.  Base Rent charged Per Lease",null,null,null,null,null,null,null,"2b.  If Section 8, tenant portion of rent"]
[]
["MAXIMUM ALLOWABLE RENT:",null,null,null,null,null,null,"CURRENT RENT SCHEDULE:"]
["LIHTC RENTAL RATES",null,null,null,null,null,null,null,null,null,null,null,"UA Effective Date:"]
[null,null,null,"Max","U.A.","Net",null,"Approved net rent:",null,null,null,null,"2024-12-25"]
["1 Bedroom",null,null,543,72,{"$f":"+D28-E28","v":471},null,471,null,null,null,{"$f":"7+3+6+15+8+8","v":47},"HUD Utility Schedule Model"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"10+5+10+23+14+8","v":70}]
[]
[null,null,null,null,null,null,"LEASE TERM"]
[]
["3.  On Initial Certification, lease term is for 12 months, unless prior approval from Regional Supervisor"]
[]
["4.  New Lease Term",null,null,null,null,null,"TO"]
[]
[]
[null,null,null,null,null,null,"STUDENT STATUS"]
[]
["5.  Are all of the household members full-time students (Yes/No)?"]
[]
["6.  Number of full-time students in the household?"]
[]
["7.  Number of part-time students in the household?"]
[]
["8.  If you answered yes to #5, does this household qualify under"]
["the student Status Provision (Yes/No)?"]
[]
[]
["Management has completed the required procedures to verify eligibility of the above household in compliance with Section 42 of the Internal Revenue code and minimum requirements as set forth in the management agreement.  Furthermore, it is management's belief the information used in verifying eligibility is true and correct and to the best of their knowledge, believes the above household is qualified for the Section 42 Tax Credit Housing Program."]
[]
[]
[]
[]
[]
["File Preparer's Signature",null,null,null,null,"Manager's Final Signature",null,null,null,null,null,"Compliance Date Certified"]
[]
[]
[]
["Compliance Preliminary Approval",null,null,null,null,"Compliance Final Paperwork Approval",null,null,null,null,null,"Compliance File Audit Approval"]

{"sheet":"MGR 40%","index":1,"n_rows":60,"n_cols":14,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,0,57,4],[56,5,57,10],[56,11,57,14],[55,0,55,4],[55,5,55,10],[37,6,37,10],[37,13,37,14],[39,9,39,11],[41,9,41,11],[43,9,43,11],[34,3,34,5],[34,7,34,9],[24,0,24,6],[25,0,25,6],[24,7,24,14],[25,12,25,14],[28,12,28,14],[20,6,20,10],[20,13,20,14],[22,5,22,6],[22,13,22,14],[30,6,30,10],[30,13,30,14],[9,0,9,14],[10,13,10,14],[14,2,14,3],[17,2,17,3],[17,4,17,5],[17,7,17,8],[17,9,17,10],[14,7,14,8],[14,9,14,10],[15,2,15,3],[15,4,15,5],[15,7,15,8],[15,9,15,10],[17,13,17,14],[60,11,61,14],[59,0,59,4],[59,5,59,10],[60,0,61,4],[60,5,61,10],[0,0,0,3],[0,4,0,11],[1,4,1,11],[2,7,2,8],[4,1,4,4],[4,7,4,9],[45,9,45,11],[49,0,52,14],[55,11,55,14],[5,1,5,4],[5,8,5,9],[6,1,6,4],[26,12,26,14],[27,12,27,14],[15,13,15,14],[14,4,14,5],[11,0,11,3],[11,6,11,9],[13,0,13,14],[14,13,14,14],[6,8,6,9],[6,12,6,13]]}
[{"$f":"+'MGR 30%'!A1:D1","v":"Effective 04/08/2025"},null,null,null,"VILLAS OF LEON VALLEY"]
["State Issued Rent/Income Limits",null,null,null,{"$f":"+'MGR 30%'!E2:L2","v":"2025 MANAGERS CERTIFICATION"}]
[{"$f":"+'MGR 30%'!A3","v":"on 04/01/2025"},null,null,null,null,null,null,0.4,null,null,null,"INITIAL CERTIFICATION"]
["Section 8",null,"Yes",null,"No",null,null,null,null,null,null,"ANNUAL RECERTIFICATION"]
["Building",null,null,null,null,null,"Apt. Size"]
["Apartment",null,null,null,null,null,"No. Of  Tenants",null,null,null,null,"TRANSFER DATE"]
["Tenant Name",null,null,null,null,null,"Move-In Date",null,null,null,null,"From Unit #"]
[]
[]
["INCOME QUALIFICATION"]
[]
["1.  Total Household Income"]
[]
["CIRCLE MAXIMUM ALLOWABLE INCOME FOR HOUSEHOLD SIZE"]
["# of Tenants",null,1,null,2,null,3,4,null,5]
["Certification",null,27080,null,30920,null,34800,38640,null,41760]
[]
[]
[]
[]
[null,null,null,null,null,null,"RENT QUALIFICATIONS"]
[]
["2a.  Base Rent charged Per Lease",null,null,null,null,null,null,null,"2b.  If Section 8, tenant portion of rent",null,null,null,null,"N/A"]
[]
["MAXIMUM ALLOWABLE RENT:",null,null,null,null,null,null,"CURRENT RENT SCHEDULE:"]
["LIHTC RENTAL RATES",null,null,null,null,null,null,null,null,null,null,null,"UA Effective Date:"]
[null,null,null,"Max","U.A.","Net",null,"Approved net rent:",null,null,null,null,{"$f":"+'MGR 30%'!M27:O27","v":"2024-12-25"}]
["1 Bedroom",null,null,725,72,{"$f":"+D28-E28","v":653},null,653,null,null,null,null,"HUD Utility Schedule Model"]
[]
[]
[null,null,null,null,null,null,"LEASE TERM"]
[]
["3.  On Initial Certification, lease term is for 12 months, unless prior approval from Regional Supervisor"]
[]
["4.  New Lease Term",null,null,null,null,null,"TO"]
[]
[]
[null,null,null,null,null,null,"STUDENT STATUS"]
[]
["5.  Are all of the household members full-time students (Yes/No)?"]
[]
["6.  Number of full-time students in the household?"]
[]
["7.  Number of part-time students in the household?"]
[]
["8.  If you answered yes to #5, does this household qualify under"]
["the student Status Provision (Yes/No)?"]
[]
[]
["Management has completed the required procedures to verify eligibility of the above household in compliance with Section 42 of the Internal Revenue code and minimum requirements as set forth in the management agreement.  Furthermore, it is management's belief the information used in verifying eligibility is true and correct and to the best of their knowledge, believes the above household is qualified for the Section 42 Tax Credit Housing Program."]
[]
[]
[]
[]
[]
["File Preparer's Signature",null,null,null,null,"Manager's Final Signature",null,null,null,null,null,"Compliance Date Certified"]
[]
[]
[]
["Compliance Preliminary Approval",null,null,null,null,"Compliance Final Paperwork Approval",null,null,null,null,null,"Compliance File Audit Approval"]

{"sheet":"MGR 50%","index":2,"n_rows":60,"n_cols":13,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,0,57,4],[56,5,57,10],[56,11,57,14],[55,0,55,4],[55,5,55,10],[37,6,37,10],[37,13,37,14],[39,9,39,11],[41,9,41,11],[43,9,43,11],[34,3,34,5],[34,7,34,9],[24,0,24,6],[25,0,25,6],[24,7,24,14],[25,12,25,14],[28,12,28,14],[20,6,20,10],[20,13,20,14],[22,5,22,6],[22,13,22,14],[30,6,30,10],[30,13,30,14],[9,0,9,14],[10,13,10,14],[14,2,14,3],[17,2,17,3],[17,4,17,5],[17,7,17,8],[17,9,17,10],[14,7,14,8],[14,9,14,10],[15,2,15,3],[15,4,15,5],[15,7,15,8],[15,9,15,10],[17,13,17,14],[60,11,61,14],[59,0,59,4],[59,5,59,10],[60,0,61,4],[60,5,61,10],[0,0,0,3],[0,4,0,11],[1,4,1,11],[2,7,2,8],[4,1,4,4],[4,7,4,9],[45,9,45,11],[49,0,52,14],[55,11,55,14],[5,1,5,4],[5,8,5,9],[6,1,6,4],[26,12,26,14],[27,12,27,14],[15,13,15,14],[14,4,14,5],[11,0,11,3],[11,6,11,9],[13,0,13,14],[14,13,14,14],[6,8,6,9],[6,12,6,13]]}
[{"$f":"+'MGR 30%'!A1:D1","v":"Effective 04/08/2025"},null,null,null,"VILLAS OF LEON VALLEY"]
["State Issued Rent/Income Limits",null,null,null,{"$f":"+'MGR 30%'!E2:L2","v":"2025 MANAGERS CERTIFICATION"}]
[{"$f":"+'MGR 30%'!A3","v":"on 04/01/2025"},null,null,null,null,null,null,0.5,null,null,null,"INITIAL CERTIFICATION"]
["Section 8",null,"Yes",null,"No",null,null,null,null,null,null,"ANNUAL RECERTIFICATION"]
["Building"," ",null,null,null,null,"Apt. Size"]
["Apartment",null,null,null,null,null,"No. Of  Tenants",null,null,null,null,"TRANSFER DATE"]
["Tenant Name",null,null,null,null,null,"Move-In Date",null,null,null,null,"From Unit #"]
[]
[]
["INCOME QUALIFICATION"]
[]
["1.  Total Household Income"]
[]
["CIRCLE MAXIMUM ALLOWABLE INCOME FOR HOUSEHOLD SIZE"]
["# of Tenants",null,1,null,2,null,3,4,null,5]
["Certification",null,33850,null,38650,null,43500,48300,null,52200]
[]
[]
[]
[]
[null,null,null,null,null,null,"RENT QUALIFICATIONS"]
[]
["2a.  Base Rent charged Per Lease",null,null,null,null,null,null,null,"2b.  If Section 8, tenant portion of rent"]
[]
["MAXIMUM ALLOWABLE RENT:",null,null,null,null,null,null,"CURRENT RENT SCHEDULE:"]
["LIHTC RENTAL RATES",null,null,null,null,null,null,null,null,null,null,null,"UA Effective Date:"]
[null,null,null,"Max","U.A.","Net",null,"Approved net rent:",null,null,null,null,{"$f":"+'MGR 30%'!M27:O27","v":"2024-12-25"}]
["1 Bedroom",null,null,906,72,{"$f":"+D28-E28","v":834},null,834,null,null,null,null,"HUD Utility Schedule Model"]
[]
[]
[null,null,null,null,null,null,"LEASE TERM"]
[]
["3.  On Initial Certification, lease term is for 12 months, unless prior approval from Regional Supervisor"]
[]
["4.  New Lease Term",null,null,null,null,null,"TO"]
[]
[]
[null,null,null,null,null,null,"STUDENT STATUS"]
[]
["5.  Are all of the household members full-time students (Yes/No)?"]
[]
["6.  Number of full-time students in the household?"]
[]
["7.  Number of part-time students in the household?"]
[]
["8.  If you answered yes to #5, does this household qualify under"]
["the student Status Provision (Yes/No)?"]
[]
[]
["Management has completed the required procedures to verify eligibility of the above household in compliance with Section 42 of the Internal Revenue code and minimum requirements as set forth in the management agreement.  Furthermore, it is management's belief the information used in verifying eligibility is true and correct and to the best of their knowledge, believes the above household is qualified for the Section 42 Tax Credit Housing Program."]
[]
[]
[]
[]
[]
["File Preparer's Signature",null,null,null,null,"Manager's Final Signature",null,null,null,null,null,"Compliance Date Certified"]
[]
[]
[]
["Compliance Preliminary Approval",null,null,null,null,"Compliance Final Paperwork Approval",null,null,null,null,null,"Compliance File Audit Approval"]

{"sheet":"MGR 60%","index":3,"n_rows":60,"n_cols":13,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,4,0,11],[1,4,1,11],[2,7,2,8],[4,1,4,4],[4,7,4,9],[5,1,5,4],[5,8,5,9],[6,1,6,4],[6,8,6,9],[6,12,6,13],[9,0,9,14],[10,13,10,14],[11,0,11,3],[11,6,11,9],[13,0,13,14],[14,13,14,14],[15,2,15,3],[15,4,15,5],[15,7,15,8],[15,9,15,10],[15,13,15,14],[14,2,14,3],[14,4,14,5],[14,7,14,8],[14,9,14,10],[17,2,17,3],[17,4,17,5],[17,7,17,8],[17,9,17,10],[17,13,17,14],[20,6,20,10],[20,13,20,14],[22,5,22,6],[22,13,22,14],[24,0,24,6],[25,0,25,6],[24,7,24,14],[30,6,30,10],[30,13,30,14],[34,3,34,5],[34,7,34,9],[26,12,26,14],[27,12,27,14],[25,12,25,14],[28,12,28,14],[37,6,37,10],[37,13,37,14],[39,9,39,11],[41,9,41,11],[43,9,43,11],[45,9,45,11],[49,0,52,14],[55,11,55,14],[60,11,61,14],[59,0,59,4],[59,5,59,10],[60,0,61,4],[60,5,61,10],[56,0,57,4],[56,5,57,10],[56,11,57,14],[55,0,55,4],[55,5,55,10]]}
[{"$f":"+'MGR 30%'!A1:D1","v":"Effective 04/08/2025"},null,null,null,"VILLAS OF LEON VALLEY"]
["State Issued Rent/Income Limits",null,null,null,{"$f":"+'MGR 30%'!E2:L2","v":"2025 MANAGERS CERTIFICATION"}]
[{"$f":"+'MGR 30%'!A3","v":"on 04/01/2025"},null,null,null,null,null,null,0.6,null,null,null,"INITIAL CERTIFICATION"]
["Section 8",null,"Yes",null,"No",null,null,null,null,null,null,"ANNUAL RECERTIFICATION"]
["Building"," ",null,null,null,null,"Apt. Size"]
["Apartment",null,null,null,null,null,"No. Of  Tenants",null,null,null,null,"TRANSFER DATE"]
["Tenant Name",null,null,null,null,null,"Move-In Date",null,null,null,null,"From Unit #"]
[]
[]
["INCOME QUALIFICATION"]
[]
["1.  Total Household Income"]
[]
["CIRCLE MAXIMUM ALLOWABLE INCOME FOR HOUSEHOLD SIZE"]
["# of Tenants",null,1,null,2,null,3,4,null,5]
["Initial Certification",null,40620,null,46380,null,52200,57960,null,62640]
[]
["Recertification",null,{"$f":"SUM(C16*140%)","v":56868},null,{"$f":"SUM(E16*140%)","v":64931.999999999993},null,{"$f":"SUM(G16*140%)","v":73080},{"$f":"SUM(H16*140%)","v":81144},null,{"$f":"SUM(J16*140%)","v":87696}]
[]
[]
[null,null,null,null,null,null,"RENT QUALIFICATIONS"]
[]
["2a.  Base Rent charged Per Lease",null,null,null,null,null,null,null,"2b.  If Section 8, tenant portion of rent"]
[]
["MAXIMUM ALLOWABLE RENT:",null,null,null,null,null,null,"CURRENT RENT SCHEDULE:"]
["LIHTC RENTAL RATES",null,null,null,null,null,null,null,null,null,null,null,"UA Effective Date:"]
[null,null,null,"Max","U.A.","Net",null,"Approved net rent:",null,null,null,null,{"$f":"+'MGR 30%'!M27:O27","v":"2024-12-25"}]
["1 Bedroom",null,null,1087,72,{"$f":"+D28-E28","v":1015},null,924,null,null,null,null,"HUD Utility Schedule Model"]
["2 Bedroom",null,null,1305,94,{"$f":"SUM(D29-E29)","v":1211},null,1175]
[]
[null,null,null,null,null,null,"LEASE TERM"]
[]
["3.  On Initial Certification, lease term is for 12 months, unless prior approval from Regional Supervisor"]
[]
["4.  New Lease Term",null,null,null,null,null,"TO"]
[]
[]
[null,null,null,null,null,null,"STUDENT STATUS"]
[]
["5.  Are all of the household members full-time students (Yes/No)?"]
[]
["6.  Number of full-time students in the household?"]
[]
["7.  Number of part-time students in the household?"]
[]
["8.  If you answered yes to #5, does this household qualify under"]
["the student Status Provision (Yes/No)?"]
[]
[]
["Management has completed the required procedures to verify eligibility of the above household in compliance with Section 42 of the Internal Revenue code and minimum requirements as set forth in the management agreement.  Furthermore, it is management's belief the information used in verifying eligibility is true and correct and to the best of their knowledge, believes the above household is qualified for the Section 42 Tax Credit Housing Program."]
[]
[]
[]
[]
[]
["File Preparer's Signature",null,null,null,null,"Manager's Final Signature",null,null,null,null,null,"Compliance Date Certified"]
[]
[]
[]
["Compliance Preliminary Approval",null,null,null,null,"Compliance Final Paperwork Approval",null,null,null,null,null,"Compliance File Audit Approval"]

{"sheet":"MKT CERT","index":4,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[[39,11,39,13],[41,11,41,13],[43,11,43,13],[50,0,50,5],[50,6,50,10],[50,11,50,14],[7,1,7,3],[7,8,7,9],[12,0,12,14],[22,5,22,6],[22,0,22,4],[0,0,0,14],[1,0,1,14],[3,0,3,14],[6,8,6,9],[5,7,5,9],[6,1,6,3],[37,0,37,14],[14,0,14,3],[14,6,14,10],[18,0,18,14],[20,0,20,4],[20,5,20,6],[20,8,21,12],[21,0,21,4],[21,5,21,6],[24,0,24,4],[24,5,24,6],[27,0,27,14],[31,3,31,6],[31,8,31,11],[23,0,23,4],[23,5,23,6],[51,0,52,5],[51,6,55,10],[51,11,55,14],[53,0,53,5],[54,0,55,5]]}
["VILLAS OF LEON VALLEY"]
["2025 MANAGERS CERTIFICATION"]
["Effective 04/08/2025"]
["MARKET RATE MANAGER CERTIFICATION"]
[]
["Section 8",null,"Yes",null,"No",null,"Apt. Size",null,null,null,null,"INITIAL CERTIFICATION"]
["Building",null,null,null,null,null,"No. Of Tenants",null,null,null,null,"RENEWAL RECERTIFICATION"]
["Apartment",null,null,null,null,null,"Move-In Date",null,null,null,null,"TRANSFER  DATE"]
["Tenant Name",null,null,null,null,null,null,null,null,null,null,"Transfer Unit #"]
[]
[]
[]
["INCOME QUALIFICATION"]
[]
["Total Household Income"]
[]
[]
[]
["RENT"]
[]
["2a. Base Rent charged Per Lease",null,null,null,null,null,null,null,"2b.  If section 8, tenant portion  of rent  "]
[]
["1 Bedroom",null,null,null,null,1150]
["2 Bedroom",null,null,null,null,1290]
[]
[]
[]
["LEASE TERM"]
[]
["3.  On Certification, lease term is for 12 months, uless prior approval from Regional Supervisor"]
[]
["4.  New Lease Term ",null,null,null,null,null,null,"to"]
[]
[]
[]
[]
[]
["STUDENT STATUS"]
[]
["5.  Are all of the household members full-time students (Yes/No)?"]
[]
["6.  Number of full-time students in the household?"]
[]
["7.  Number of part-time students in the household?"]
[]
[]
[]
[]
[]
[]
["Property Manager's Signature",null,null,null,null,null,"Compliance Preliminary Approval",null,null,null,null,"Compliance Final Paperwork Approval"]
[]
[]
["Manager's Final Approval"]