{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["p1","p2","Module1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"p1","index":0,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"                                                                                                        "]
["Uses ($)*",null,"Choice Neighborhoods",null,"Non-Choice Neighborhoods"]
[null,null,"Uses ($)   ","+","Uses ($)","=","Total"]
["Administration"]
["  Administration",{"$nulls":5},0]
["Management Improvements"]
["  Management Improvements - Dev",{"$nulls":5},0]
["Supportive Services",{"$nulls":5},0]
["  Supportive Services"]
["  Education-related",{"$nulls":5},0]
["Acquisition"]
["  Site Acquisition",{"$nulls":5},0]
["  Building Acquisition, Turnkey",{"$nulls":5},0]
["  Building Acquisition, Rehabilitation",{"$nulls":5},0]
["  Building Acquisition, Non-Dwelling",{"$nulls":5},0]
["Building Remediation/Demolition"]
["  Remediation, Dwelling Units",{"$nulls":5},0]
["  Demolition, Dwelling Units",{"$nulls":5},0]
["  Remediation, Non-Dwelling Units",{"$nulls":5},0]
["  Demolition, Non-Dwelling Units",{"$nulls":5},0]
["  Demolition, Other",{"$nulls":5},0]
["Site Improvements"]
["  Site Remediation",{"$nulls":5},0]
["  Site Infrastructure",{"$nulls":5},0]
["  Off-site Improvements",{"$nulls":5},0]
["Construction"]
["  Dwelling Structures - Hard Costs",{"$nulls":5},0]
["  Non-Dwelling - Hard Costs",{"$nulls":5},0]
["  General Requirements",{"$nulls":5},0]
["  Builder’s Profit",{"$nulls":5},0]
["  Builder’s Overhead",{"$nulls":5},0]
["  Bond Premium",{"$nulls":5},0]
["  Hard Cost Contingency",{"$nulls":5},0]
["Equipment"]
["  Dwelling Equipment",{"$nulls":5},0]
["  Non-Dwelling Equipment",{"$nulls":5},0]
["Professional Fees/Consultant Services"]
["  Program Management Services",{"$nulls":5},0]
["  Architectural",{"$nulls":5},0]
["  Engineering",{"$nulls":5},0]
["  Construction Management Services",{"$nulls":5},0]
["  Appraisal",{"$nulls":5},0]
["  Environmental",{"$nulls":5},0]
["  Market Study",{"$nulls":5},0]
["  Historic Preservation Documentation",{"$nulls":5},0]
["  Other [Enter name]",{"$nulls":5},0]
["Legal"]
["  Organizational",{"$nulls":5},0]
["  Syndication",{"$nulls":5},0]
["  Outside Counsel",{"$nulls":5},0]
["  Other [Enter name]",{"$nulls":5},0]
["Tax Credit"]
["  Accounting",{"$nulls":5},0]
["  Tax Credit Application",{"$nulls":5},0]
["  Tax Credit Monitoring Fee",{"$nulls":5},0]
["  Consultant",{"$nulls":5},0]
["  Other [Enter name]",{"$nulls":5},0]
[]
["Page 1 Total","$",0,"$",0,"$",0]
[]
[{"$nulls":8},"HUD Form 53236 (3/2011)"]

{"sheet":"p2","index":1,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":10},"OMB Approval No. 2577-0269 (exp. 2/28/2011)"]
[]
[]
[]
[]
["Uses ($)*",null,"Choice Neighborhoods",null,"Non-Choice Neighborhoods",null,null,null,"Sources ($)",null,null,null,"Status"]
[null,null,"Uses ($)     ","+","Uses ($)     ","=","Total",null,null,null,"Sources ($)",null,"Indicate if Source is Already Committed, In Process, or Not Yet Applied For"]
[]
["Other Development Costs ",{"$nulls":7},"  HUD Funds"]
["(Soft Costs)"]
[]
["  Accounting Fees",{"$nulls":5},0,null,"  HOPE VI Revitalization"]
["  Financing Fees",{"$nulls":5},0,null,"  PH Capital Fund"]
["  Permit Fees",{"$nulls":5},0,null,"  Modernization"]
["  Title/Recording/Settlement Fees",{"$nulls":5},0,null,"  PH Development"]
["  Real Estate Taxes During",{"$nulls":7},"  MROP"]
["    Construction",{"$nulls":5},0,null,"  HOPE VI Demo Grant"]
["  Insurance During Construction",{"$nulls":5},0,null,"  HOME"]
["  Interest During Construction",{"$nulls":5},0,null,"  CDBG"]
["  Bridge Loan Interest",{"$nulls":5},0,null,"  Other [Enter name]"]
["  Marking/Rent-up Expenses",{"$nulls":5},0,null,"  Other [Enter name]"]
["  Initial Operating Deficit",{"$nulls":5},0,null,"  Other [Enter name]"]
["  Soft Cost Contingency",{"$nulls":5},0,null,"  Other [Enter name]"]
["  Other",{"$nulls":5},0]
["Relocation",{"$nulls":7},"  Total HUD Funds","$",0]
["  Relocation Costs",{"$nulls":5},0]
["Developer Fee",{"$nulls":7},"  Non-HUD Public Funds"]
["  Developer Fee",{"$nulls":5},0,null,"  State Funds"]
["Reserves",{"$nulls":7},"  Local Funds (Non Applicant)"]
["  Operating Reserve",{"$nulls":5},0,null,"  Applicant Funds"]
["  Other Reserves",{"$nulls":5},0,null,"  Other [Enter name]"]
["Critical Community Improvements",{"$nulls":7},"  Other [Enter name]"]
["  Transit-related",{"$nulls":5},0]
["  Retail-related",{"$nulls":5},0,null,"  Total Non-HUD","$",0]
["  Comm'ty financial institution-related",{"$nulls":5},0]
["  Public Services-related",{"$nulls":5},0,null," Total Public Funds","$",0]
["  Other [Enter name]"]
["  Other [Enter name]"]
[{"$nulls":8},"  Private Funds"]
["Page 2 Total",{"$nulls":5},0,null,"  Tax Exempt Bonds"]
[{"$nulls":6},0,null,"  Taxable Bonds"]
["GRAND TOTAL USES:",{"$nulls":7},"  Private LIHTC"]
[null,"$",0,"$",0,"$",0,null,"  Other Equity"]
[{"$nulls":8},"  Homebuyer Down Payment"]
[null,"$",0,"$",0,"$",0,null,"  Donations/Grants"]
[{"$nulls":8},"  Private Lender"]
[{"$nulls":8},"  Other [Enter name]"]
[{"$nulls":8},"  Other [Enter name]"]
[]
[{"$nulls":8},"Total Private Funds","$",0]
[]
[]
[]
[{"$nulls":4},"Total Uses","$",0,null,"Total Sources","$",0]
[]
[{"$nulls":11},"        HUD Form 53236 (3/2011)"]

{"sheet":"Module1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}