{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Narrative","Instructions","LHC APP DATA","Summary","Hard Cost Containment","Adjusted TDC Cost Containment","HUD data TDC","HUD HCC"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":20,"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":"Narrative","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost Containment Initiative\nIn a July 1, 2024 letter to the Louisiana Housing Corporation (LHC), Governor Jeff Landry asked for an increased emphasis on a robust cost containment policy in the proposed 2025 Qualified Allocation Plan (QAP).  \n\n"]
[null,"The 2025-2026 Qualified Allocation Plan (QAP) requires a cost containment analysis to be\nsubmitted with each application for low-income housing credits (LIHTC Application). LHC’s\nCost Containment Template reviews and compares (i) the hard costs (Hard Costs) of\nconstructing and/or rehabilitating a project to the HUD limits for the project type and project\nlocation referenced in the LIHTC Application and (ii) total development costs (TDC Costs) of\na project to the HUD limits for the project type and location referenced in the LIHTC\nApplication. The cost containment analysis will utilize as a baseline (i) the HUD 2024 Unit\nHCC Limits as the construction/rehabilitation cost base (HUD’s Hard Cost Baseline) for\nevaluating construction costs that are specific to each geographical location throughout the\nState of Louisiana and (ii) the HUD 2024 Total Development Cost Limits (HUD’s TDC\nBaseline) for evaluating total development costs limits that are specific to geographical\nregions of the State of Louisiana."]
[null,"HUD’s Database establishes Hard Cost Limits and Total Development Cost Limits on the\nbasis of Unit Bedroom Size (i.e., Efficiency, 1-BR, 2-BR, 3-BR, 4-BR, 5-Br, and 6-BR) and\nDevelopment Type (i.e., Detached/Semi-Detached, Row House, Walkup, and Elevator) for\nseven regions across the State of Louisiana (Alexandria, Baton Rouge, Lafayette, Lake\nCharles, Monroe, New Orleans, and Shreveport. HUD’s Database takes into account climatic\nconditions which are assessed as standard, severe, and hostile. These conditions take into\nconsideration insulation requirements, seismic zones, average wind speeds, radon producing\nareas, average annual snowfall, annual average number of days with hail, annual average total\nheating degree days, annual average total cooling degree days, and annual average frost\npenetration. HUD’s Database for Louisiana regions features the base structure for that climate\nwith specific features subtracted and additional features added."]
[null,"Hard Cost Containment Worksheet: The Hard Cost Containment Worksheet is\ncomparable to HUD’ Estimate and Certificate of Cost that is certified by the developer.\nLHC is requiring the Hard Cost Containment Worksheet to be completed by the\ndeveloper’s Architect."]
[null,"• ARCHITECT ESTIMATED COST COLUMN: This worksheet should be completed by\nthe project’s architect to provide the costs of the Trade Items corresponding to the Hard Costs\nsubmitted in LHC’s Low-income Housing Tax Credit (LIHTC) Application."]
[null,"• Incremental Cost from Threshold Mandate Column: The 2025-2026 QAP contains mandates\nand policy thresholds that increase hard costs above what may otherwise be required for\nstandard moderately designed affordable housing. Absent policy mandates and policy\nthresholds, the Hard Costs submitted in LHC’s LIHTC Application may have been lower.\nThe Architect must use this column to estimate the portion of Hard Costs attributable to\nthreshold and policy mandates required by funding sources such as (i) LIHTCs under the\napplicable QAP (including selection criteria scoring incentives selected by the developer), (ii)\nPRIME Programs (including selection criteria scoring incentives selected by the developer),\nand (iii) other funding sources evidenced in the project’s development budget sources of\nfunds. For example, if a funding source mandates a fortified roof that involves a cost above a\nstandard roof cost, the Developer may state that the funding source mandates a cost for the\nfortified roof and thereafter input the additional cost above the standard roof cost in the\ncolumn labeled “Incremental Cost From Threshold Mandate.” Similarly, historic rehab\nprojects may require compliance with rehabilitation standards by the State Historic\nPreservation Office (SHPO) that involves costs exceeding the renovation of a non-historic\nbuilding. Such additional costs above standard renovation costs may be evidenced as an\nIncremental Cost from Threshold Mandate in the Hard Cost Containment Worksheet."]
[null,"LHC now requires each developer to use LHC’s Cost Containment Template to determine if\nthe Hard Costs and TDC Costs for the project exceed either the HUD Hard Cost Baseline\nand/or the HUD TDC baseline.\n"]
[null,"LHC’s Template automatically computes from the LIHTC Application the unique Hard Cost Baseline and Total Cost Baseline applicable to a project on the basis of the project’s Unit Bedroom Size mix, by its location within one of the seven areas of the State, and on the basis of Development Type.  "]
[null,"ADJUSTED TDC COST CONTAINMENT. This worksheet is to be used to input specified\ncosts associated with Complex Layered Financing."]
[null,"SUMMARY: This spreadsheet computes Soft Costs as a percentage of Total Development\nCosts and also summarizes the results from the threshold and mandate adjustments from the\nHard Cost Containment worksheet and from the Adjusted TDC Cost Containment worksheet\nwith respect to complex layered financing. Note that the 2025/2026 QAP limits Soft Costs to\nnot more than 30% of Total Development Costs; therefore, any review of the LIHTC\nApplication that evidences Soft Costs exceeding 30% of Total Development Costs will be\nrejected."]

{"sheet":"Instructions","index":1,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[[8,2,8,12]]}
[]
[null,1,"Open the cost containment template, enable macros and save file locally"]
[null,2,"Open LIHTC application to pull data from, enable macros and save file locally"]
[null,3,"Ensure the cost reduction template year matches the year of the LIHTC application"]
[null,null,"(See below, and row 1 of the analysis tab, it should be the same year for both)"]
[null,4,"From the instructions tab, go to the top ribbon, go to data and then edit links"]
[null,5,"Click change source and then link to the LIHTC application to pull data"]
[null,6,"Go to HCC Cost Containment tab and complete any/all green fill cells"]
[null,7,"Incremental costs should include, but are not limited to the following:  Material costs that have significantly increased since the last publication of TDCs,  Site acquisition costs that  are unusual,   Transportation costs of materials that have increased since the last publication of TDCs,  Natural disasters occurring after the last TDC publication date that have caused an increase in material, shipping, labor, and other construction costs,   Special local conditions exist that result in higher construction costs as verified by historical cost data for building affordable housing in their community,  Significant additional costs for incorporating green building, energy efficiency or other innovative practices, and other reasons to be detailed.\n"]
[null,8,"Go to Adjusted TDC Cost Containment tab and complete any/all green fill cells"]
[null,9,"Save cost containment template when complete"]
[]
[]
[null,null,"Cost containment template year:",null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!D1","v":"For 2025 Application"}]
[null,null,"LIHTC Application:",null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!K1","v":"2025 QAP Underwriting Application v1.1"}]

{"sheet":"LHC APP DATA","index":2,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,{"$f":"+'[1]Development Costs'!B231","v":"HUD TDC Per Unit Limit"}]
[]
[null,{"$f":"+'[1]Development Costs'!B233","v":"Parish"},{"$f":"+'[1]Development Costs'!C233","v":"Select"}]
[null,{"$f":"+'[1]Development Costs'!B234","v":"Louisiana Cost Area for TDC Limit Purposes"},{"$f":"+'[1]Development Costs'!C234","v":{"$error":"#N/A"}}]
[null,{"$f":"+'[1]Development Costs'!B235","v":"Primary Building Type"},{"$f":"+'[1]Development Costs'!C235","v":"Missing"},null,null,{"$f":"+'[1]Development Costs'!F235","v":"Maximum"}]
[null,{"$f":"+'[1]Development Costs'!B236","v":"Building Type for TDC Limit Purposes"},{"$f":"+'[1]Development Costs'!C236","v":"Walkup"},null,{"$f":"+'[1]Development Costs'!E236","v":"TDC / Unit"},{"$f":"+'[1]Development Costs'!F236","v":"TDC      "}]
[]
[2,{"$f":"+'[1]Development Costs'!B238","v":"0 BR Units"},{"$f":"+'[1]Development Costs'!C238","v":0},null,{"$f":"VLOOKUP($K$10,'HUD data TDC'!$C$8:$J$35,A10,FALSE)","v":{"$error":"#N/A"}},{"$f":"+E10*C10","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"TRIM(C6&\" \"&C8)","v":{"$error":"#N/A"}}]
[3,{"$f":"+'[1]Development Costs'!B239","v":"1 BR Units"},{"$f":"+'[1]Development Costs'!C239","v":0},null,{"$f":"VLOOKUP($K$10,'HUD data TDC'!$C$8:$J$35,A11,FALSE)","v":{"$error":"#N/A"}},{"$f":"+E11*C11","v":{"$error":"#N/A"}}]
[4,{"$f":"+'[1]Development Costs'!B240","v":"2 BR Units"},{"$f":"+'[1]Development Costs'!C240","v":0},null,{"$f":"VLOOKUP($K$10,'HUD data TDC'!$C$8:$J$35,A12,FALSE)","v":{"$error":"#N/A"}},{"$f":"+E12*C12","v":{"$error":"#N/A"}}]
[5,{"$f":"+'[1]Development Costs'!B241","v":"3 BR Units"},{"$f":"+'[1]Development Costs'!C241","v":0},null,{"$f":"VLOOKUP($K$10,'HUD data TDC'!$C$8:$J$35,A13,FALSE)","v":{"$error":"#N/A"}},{"$f":"+E13*C13","v":{"$error":"#N/A"}}]
[6,{"$f":"+'[1]Development Costs'!B242","v":"4 BR Units"},{"$f":"+'[1]Development Costs'!C242","v":0},null,{"$f":"VLOOKUP($K$10,'HUD data TDC'!$C$8:$J$35,A14,FALSE)","v":{"$error":"#N/A"}},{"$f":"+E14*C14","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"+'[1]Development Costs'!B244","v":"Total"},{"$f":"+'[1]Development Costs'!C244","v":0},null,null,{"$f":"SUM(F9:F15)","v":{"$error":"#N/A"}},{"$f":"+'[1]Development Costs'!G244","v":"= Maximum TDC Limit"}]
[]
[]
[null,null,null,null,{"$f":"IF(C8=\"Elevator\", 1.6,1.75)","v":1.75}]
[]
[null,null,"HCC Derived",null,{"$f":"+F16/E19","v":{"$error":"#N/A"}}]
[]
[]
[null,"App adj TDC",{"$f":"+'[1]Development Costs'!$F$254","v":0}]
[null,"tsqft"]
[null,{"$f":"+'Adjusted TDC Cost Containment'!F6","v":0}]
[]
[null,"Hud tsft",null,null,null,null,{"$f":"+C10","v":0},500,null,{"$f":"+G28*H28","v":0}]
[null,{"$f":"SUM(J28:J32)","v":0},null,null,null,null,{"$f":"+C11","v":0},700,null,{"$f":"+G29*H29","v":0}]
[null,null,null,null,null,null,{"$f":"+C12","v":0},900,null,{"$f":"+G30*H30","v":0}]
[null,null,null,null,null,null,{"$f":"+C13","v":0},1200,null,{"$f":"+G31*H31","v":0}]
[null,null,null,null,null,null,{"$f":"+C14","v":0},1500,null,{"$f":"+G32*H32","v":0}]

{"sheet":"Summary","index":3,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[45,7,45,9],[35,7,35,9],[37,7,37,9],[40,7,40,9],[42,7,42,9],[43,7,43,9],[11,7,11,9],[34,7,34,9],[13,7,13,9],[15,7,15,9],[14,7,14,9],[17,7,17,9],[20,7,20,9],[22,7,22,9],[23,7,23,9],[24,7,24,9],[26,7,26,9],[32,7,32,9]]}
[]
[null,"Summary"]
[]
[null,"Asset",null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!F3","v":0}]
[null,"Parish",null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!F4","v":"Select"}]
[null,"Number of Units",null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!F5","v":0},null,"Square footage",null,{"$f":"+'Adjusted TDC Cost Containment'!F6","v":0}]
[]
[null,"Soft Costs as a percentage of TDC:",null,null,null,null,null,{"$f":"IF(H36=0,\"\",(H36-H14)/H36)","v":""},null,{"$f":"IF(H8>0.3,\"!!!!!!!\",\"\")","v":"!!!!!!!"}]
[]
[null,"Hard Cost Containment"]
[]
[null,"HUD HCC LIMIT",null,null,null,null,null,{"$f":"+'Hard Cost Containment'!D2","v":{"$error":"#N/A"}}]
[]
[null,"Architect Estimate Total Costs",null,null,null,null,null,{"$f":"+'Hard Cost Containment'!C62","v":0}]
[null,"Incremental Costs From Threshold Mandates",null,null,null,null,null,{"$f":"+'Hard Cost Containment'!D62","v":0}]
[null,"Net Cost without Threshold Mandates",null,null,null,null,null,{"$f":"+'Hard Cost Containment'!E62","v":0}]
[]
[null,"Amount over Limit",null,null,null,null,null,{"$f":"MAX(0,+H16-H12)","v":{"$error":"#N/A"}}]
[]
[]
[null,"IMPUTED HUD HCC / SQFT LIMIT",null,null,null,null,null,{"$f":"+'Hard Cost Containment'!N2","v":""}]
[]
[null,"Architect Estimate Total Costs / SQFT",null,null,null,null,null,{"$f":"IF($J$6=0,\"\",+'Hard Cost Containment'!$C$62/$J$6)","v":""}]
[null,"Incremental Costs From Threshold Mandates / SQFT",null,null,null,null,null,{"$f":"IF($J$6=0,\"\",+'Hard Cost Containment'!$D$62/$J$6)","v":""}]
[null,"Net Cost without Threshold Mandates / SQFT",null,null,null,null,null,{"$f":"IF($J$6=0,\"\",+'Hard Cost Containment'!$E$62/$J$6)","v":""}]
[]
[null,"Amount over Limit",null,null,null,null,null,{"$f":"IF(H21=\"\",\"\",MAX(0,+H25-H21))","v":""}]
[]
[]
[null,"TDC Cost Containment"]
[]
[null,{"$f":"+'Adjusted TDC Cost Containment'!B14","v":"Appraisal Date :"},null,{"$f":"IF('Adjusted TDC Cost Containment'!E14=\"\",\"\",'Adjusted TDC Cost Containment'!E14)","v":""},null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!F14","v":"Appraisal Amount :"},null,{"$f":"+'Adjusted TDC Cost Containment'!I14","v":0}]
[null,"HUD TDC LIMIT",null,null,null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!F9","v":{"$error":"#N/A"}}]
[]
[null,"Application Adjusted TDC",null,null,null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!K22","v":0}]
[null,"Post Application Adjusted TDC ",null,null,null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!F10","v":0}]
[]
[null,"Amount over Limit",null,null,null,null,null,{"$f":"MAX(0,H36-H33)","v":{"$error":"#N/A"}}]
[]
[]
[null,"HUD TDC/SQFT LIMIT",null,null,null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!O9","v":""}]
[]
[null,"Application Adjusted TDC / SQFT",null,null,null,null,null,{"$f":"IF(J6=0,\"\",'LHC APP DATA'!C24/Summary!J6)","v":""}]
[null,"Post Application Adjusted TDC / SQFT",null,null,null,null,null,{"$f":"+'Adjusted TDC Cost Containment'!O10","v":""}]
[]
[null,"Amount over Limit",null,null,null,null,null,{"$f":"IF(H41=\"\",\"\",MAX(0,H44-H41))","v":""}]

{"sheet":"Hard Cost Containment","index":4,"n_rows":62,"n_cols":15,"rows_kept":62,"cut":false,"hidden":false,"merged":[[60,9,60,14],[61,9,61,14],[1,3,1,4],[55,9,55,14],[56,9,56,14],[57,9,57,14],[58,9,58,14],[59,9,59,14],[49,9,49,14],[50,9,50,14],[51,9,51,14],[53,9,53,14],[54,9,54,14],[45,9,45,14],[46,9,46,14],[47,9,47,14],[48,9,48,14],[39,9,39,14],[40,9,40,14],[42,9,42,14],[43,9,43,14],[34,9,34,14],[35,9,35,14],[36,9,36,14],[37,9,37,14],[38,9,38,14],[29,9,29,14],[30,9,30,14],[31,9,31,14],[32,9,32,14],[33,9,33,14],[24,9,24,14],[25,9,25,14],[26,9,26,14],[27,9,27,14],[28,9,28,14],[19,9,19,14],[20,9,20,14],[21,9,21,14],[22,9,22,14],[23,9,23,14],[14,9,14,14],[15,9,15,14],[16,9,16,14],[17,9,17,14],[18,9,18,14],[9,9,9,14],[10,9,10,14],[11,9,11,14],[12,9,12,14],[13,9,13,14],[2,3,2,4],[3,3,3,4],[1,13,1,14],[2,13,2,14],[3,13,3,14]]}
[]
[null,"HUD HCC LIMIT",null,{"$f":"'LHC APP DATA'!E21","v":{"$error":"#N/A"}},null,null,null,null,null,"HUD HCC/SQFT Limit",null,null,null,{"$f":"IF('LHC APP DATA'!B29=0,\"\",D2/'LHC APP DATA'!B29)","v":""}]
[null,"Total Hard Cost Contractor W/O Thresholds",null,{"$f":"E62","v":0},null,null,null,null,null,"Total HCC W/O Thresholds/SQFT",null,null,null,{"$f":"IF('Adjusted TDC Cost Containment'!F6=0,\"\",E62/'Adjusted TDC Cost Containment'!F6)","v":""}]
[null,"Delta",null,{"$f":"INT(D3-D2)","v":{"$error":"#N/A"}},null,{"$f":"IF(D4=0,\"\",\"!!!!!!!!!!\")","v":{"$error":"#N/A"}},null,null,null,"Delta",null,null,null,{"$f":"INT(N3-N2)","v":0}]
[null,null,null,null,{"$f":"IF(D4>0,\"!!!!!!!!!!\",\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(N4>0,\"!!!!!!!!!!\",\"\")","v":""}]
["Based on form :HUD-92331-B"]
[null,null,"Architect","Incremental Cost From ","Net Cost Without "]
[null,"TRADE ITEM","Estimated Cost","Threshold Mandate","Threshold Mandate","TOTAL","VARIANCE","%",null,"Developer Comments"]
[]
[1," Concrete",null,null,{"$f":"C10-D10","v":0},{"$f":"D10+E10","v":0},{"$f":"IF(C10=\"0\",0,+C10-F10)","v":0},{"$f":"IF(C10=\"0\",0,+G10/C10)","v":0}]
[{"$f":"A10+1","v":2}," Masonry",null,null,{"$f":"C11-D11","v":0},0,{"$f":"IF(C11=\"0\",0,+C11-F11)","v":0},{"$f":"IF(C11=\"0\",0,+G11/C11)","v":0}]
[{"$f":"A11+1","v":3}," Metals",null,null,0,0,0,0]
[4," Rough Carpentry",null,null,0,0,0,0]
[5," Finish Carpentry",null,null,0,0,0,0]
[6," Waterproofing",null,null,0,0,0,0]
[7," Insulation",null,null,0,0,0,0]
[8," Roofing",null,null,0,0,0,0]
[9," Sheet Metal",null,null,0,0,0,0]
[10," Doors",null,null,0,0,0,0]
[11," Windows",null,null,0,0,0,0]
[12," Glass",null,null,0,0,0,0]
[13," Lath and Plaster",null,null,0,0,0,0]
[14," Drywall",null,null,0,0,0,0]
[15," Tile Work",null,null,0,0,0,0]
[16," Acoustical",null,null,0,0,0,0]
[17," Wood Flooring",null,null,0,0,0,0]
[18," Resilient Flooring",null,null,0,0,0,0]
[19," Painting and Decorating",null,null,0,0,0,0]
[20," Specialties",null,null,0,0,0,0]
[21," Special Equipment",null,null,0,0,0,0]
[22," Cabinets",null,null,0,0,0,0]
[23," Appliances",null,null,0,0,0,0]
[24," Blinds and Shades",null,null,0,0,0,0]
[25," Carpets",null,null,0,0,0,0]
[26," Special Construction ",null,null,0,0,0,0]
[27," Elevators",null,null,0,0,0,0]
[28," Plumbing and Hot Water",null,null,0,0,0,0]
[29," Heat and Ventilation",null,null,0,0,0,0]
[30," Air Conditioning",null,null,0,0,0,0]
[31," Electrical",null,null,0,0,0,0]
[32,"SUBTOTAL (Structures)",{"$f":"SUM(C9:C40)","v":0},{"$f":"SUM(D9:D40)","v":0},{"$f":"SUM(E9:E40)","v":0},0,0,0]
[]
[{"$f":"A41+1","v":33},"Accessory Structures",null,null,{"$f":"C43-D43","v":0},0,0,0]
[34,"TOTAL (Structures)",{"$f":"C41+C43","v":0},{"$f":"D41+D43","v":0},{"$f":"E41+E43","v":0},0,0,0]
[]
[{"$f":"A44+1","v":35},"Earthwork",null,null,{"$f":"C46-D46","v":0},0,0,0]
[36," Site Utilities",null,null,0,0,0,0]
[37," Roads and Walks",null,null,0,0,0,0]
[38," Site Improvement",null,null,0,0,0,0]
[39," Lawns and Planting",null,null,0,0,0,0]
[40," Unusual Site Conditions",null,null,0,0,0,0]
[41,"TOTAL (Land Improvements)",{"$f":"SUM(C46:C51)","v":0},{"$f":"SUM(D46:D51)","v":0},0,0,0,0]
[]
[{"$f":"A52+1","v":42}," General Requirements",null,null,0,0,0,0]
[43," Builder's Overhead",null,null,0,0,0,0]
[44," Builder's Profit",null,null,0,0,0,0]
[45,"Architects Fee ",null,null,0,0,0,0]
[46,"Architects Fee ",null,null,0,0,0,0]
[47,"Other Fee",null,null,0,0,0,0]
[48,"Bond Premium (Contractor)",null,null,0,0,0,0]
[49,"Misc. (Labor and Materials)",null,null,0,0,0,0]
[50,"TOTAL HARD COST",{"$f":"C44+C52+(SUM(C54:C61))","v":0},{"$f":"D44+D52+(SUM(D54:D61))","v":0},{"$f":"E44+E52+(SUM(E54:E61))","v":0},0,0,0]

{"sheet":"Adjusted TDC Cost Containment","index":5,"n_rows":62,"n_cols":20,"rows_kept":62,"cut":false,"hidden":false,"merged":[[52,16,52,18],[59,16,59,18],[61,16,61,18],[45,16,45,18],[46,16,46,18],[47,16,47,18],[50,16,50,18],[51,16,51,18],[55,16,55,18],[53,16,53,18],[57,16,57,18],[38,16,38,18],[39,16,39,18],[40,16,40,18],[41,16,41,18],[42,16,42,18],[31,16,31,18],[32,16,32,18],[33,16,33,18],[34,16,34,18],[37,16,37,18],[15,16,15,18],[19,16,19,18],[21,16,21,18],[25,16,25,18],[30,16,30,18],[13,16,13,18],[13,5,13,6],[9,5,9,6],[5,5,5,6],[0,1,0,2],[7,5,7,6],[4,5,4,6],[2,5,2,14],[8,5,8,6],[3,5,3,6]]}
["V",5.4,null,"For 2025 Application",null,null,null,null,"Application:",null,{"$f":"+'[1]Project Description'!$A$3","v":"2025 QAP Underwriting Application v1.1"}]
[]
[null,"Asset",null,null,null,{"$f":"+'[1]Project Description'!$E$84","v":0}]
[null,"Parish",null,null,null,{"$f":"+'LHC APP DATA'!C5","v":"Select"},null,null,"Development Type",null,{"$f":"+'[1]Project Description'!$H$95","v":"Missing"}]
[null,"Number of Units",null,null,null,{"$f":"+'LHC APP DATA'!C16","v":0},null,null,"Max Developer Fee",null,{"$f":"+'[1]Development Costs'!$C$326","v":0}]
[null,"Total Square footage",null,null,null,{"$f":"+'[1]Unit Mix and Rents'!$E$41","v":0},null,null,"Developer Fee",null,{"$f":"+'[1]Development Costs'!$C$226+'[1]Development Costs'!$C$227","v":0},null,null,null,{"$f":"IF(K6>K5,\"!!!!!!!!!!\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Delta"]
[null,"Maximum TDC Limit",null,null,null,{"$f":"+'LHC APP DATA'!F16","v":{"$error":"#N/A"}},null,null,{"$f":"IF(F10>F9,\"!!!!!!!!!!\",\"\")","v":{"$error":"#N/A"}},null,"HUD TDC/sqft Limit",null,null,null,{"$f":"IF('LHC APP DATA'!B29=0,\"\",+F9/'LHC APP DATA'!B29)","v":""},{"$f":"IF(O10>O9,\"!!!!!!!!!!\",\"\")","v":""},null,null,null,{"$f":"IF(S9>R9,\"!!!!!!!!!!\",\"\")","v":""}]
[null,"Post App. Adjusted TDC",null,null,null,{"$f":"+K62","v":0},null,null,{"$f":"+F10-F$9","v":{"$error":"#N/A"}},null,"Adjusted TDC/sqft",null,null,null,{"$f":"IF(F6=0,\"\",+F10/F6)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer Comments"]
[]
[null,"Appraisal Date :",null,null,null,"Appraisal Amount :"]
[]
[null,"TDC From Application",null,null,null,null,null,null,null,null,{"$f":"+'[1]Development Costs'!$D$140","v":0}]
[]
[null,null,"Less Community Facilities Costs",null,null,null,null,null,null,null,{"$f":"+'[1]Development Costs'!$F249","v":0}]
[null,null,"Less Community Service Facility Costs",null,null,null,null,null,null,null,{"$f":"+'[1]Development Costs'!$F250","v":0}]
[null,null,"Less Reserves",null,null,null,null,null,null,null,{"$f":"+'[1]Development Costs'!$F252","v":0}]
[]
[null,"Adjusted TDC",null,null,null,null,null,null,null,null,{"$f":"SUM(K16:K20)","v":0}]
[]
[null,null,"Less Construction Costs Due to threshold Mandates",null,null,null,null,null,null,null,{"$f":"-'Hard Cost Containment'!D62","v":0},null,null,null,null,null,"From Hard Cost Containment Tab"]
[]
[null,"Subtotal",null,null,null,null,null,null,null,null,{"$f":"+K22+K24","v":0}]
[]
[null,"Less Costs Associated with Complex Layered Financing",null,null,null,null,null,null,null,null,"Enter below as  negative numbers"]
[]
[null,"I. Application and Allocation Fees for Bonds and Tax Credits"]
[null,null,"a. Tax Credit Application Fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K31>0,\"!!!!!\",\"\")","v":""}]
[null,null,"b. Tax Credit Allocation Fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K32>0,\"!!!!!\",\"\")","v":""}]
[null,null,"c. Bond Application Fees to Issuer",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"d. Bond Application Fees to State Bond Commission",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"e. Subordinate Loan Application Fees",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,"II. Bond Issuance Costs"]
[null,null,"a. Bond Counsel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K38>0,\"!!!!!\",\"\")","v":""}]
[null,null,"b. Bond Issuer Counsel",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"c. Bond Issuer Financing Fee",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"d. State Bond Commission Fee",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"e. Trustee Fee",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"f. Trustee Counsel Fee",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,"III. Subordinate Loan Costs"]
[null,null,"a. Subordinate Lenders Financing Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K46>0,\"!!!!!\",\"\")","v":""}]
[null,null,"b. Subordinate Lender Counsel Fee",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"c. Subordinate Loan Document Recording Costs",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,"IV. Tax Credit Equity Costs"]
[null,null,"a. Syndication Fee",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K51>0,\"!!!!!\",\"\")","v":""}]
[null,null,"b. Equity Counsel Fee",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"c. CPA Certification of 50% Test",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"d. Bridge Loan Costs"]
[]
[null,"V. Developer Fee Associated with Complex Layered Financing"]
[]
[null,"VI. Other (Subject to LHC Approval)"]
[]
[null,"Total Costs Associated with Complex Layered Financing",null,null,null,null,null,null,null,null,{"$f":"SUM(K30:K59)","v":0},null,null,null,{"$f":"IF(K60>0,\"!!!!!\",\"\")","v":""}]
[]
[null,"Post Application Adjusted TDC",null,null,null,null,null,null,null,null,{"$f":"+K26+K60","v":0}]

{"sheet":"HUD data TDC","index":6,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["HUD 2024 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"},189946,246451,295485,353332,416823,457190,493765]
["Alexandria","Row House","Alexandria Row House",164154,215653,262716,323299,385122,425561,462707]
["Alexandria","Walkup","Alexandria Walkup",148235,201398,254416,334680,414094,466090,517300]
["Alexandria","Elevator","Alexandria Elevator",153222,214511,275800,367734,459667,520956,582245]
["Baton Rouge","Detached / Semi-Detached","Baton Rouge Detached / Semi-Detached",192990,250235,299913,358464,422736,463615,500548]
["Baton Rouge","Row House","Baton Rouge Row House",167482,219776,267505,328760,391384,432370,469949]
["Baton Rouge","Walkup","Baton Rouge Walkup",152046,206801,261412,344058,425863,479464,532316]
["Baton Rouge","Elevator","Baton Rouge Elevator",155694,217971,280249,373665,467081,529539,591637]
["Lafayette","Detached / Semi-Detached","Lafayette Detached / Semi-Detached",195259,253241,303557,362882,428000,469411,506866]
["Lafayette","Row House","Lafayette Row House",169184,222105,270429,332518,395951,437457,475541]
["Lafayette","Walkup","Lafayette Walkup",153284,208399,263367,346565,428903,482839,536009]
["Lafayette","Elevator","Lafayette Elevator",157518,220526,285533,378044,472555,535562,598569]
["Lake Charles","Detached / Semi-Detached","Lake Charles Detached / Semi-Detached",192990,250235,299913,358464,422736,463615,500548]
["Lake Charles","Row House","Lake Charles Row House",167482,219776,267505,328760,391384,432370,469949]
["Lake Charles","Walkup","Lake Charles Walkup",152046,206801,261412,344058,425863,479464,532316]
["Lake Charles","Elevator","Lake Charles Elevator",155694,217971,280249,373665,467081,429359,591637]
["Monroe","Detached / Semi-Detached","Monroe Detached / Semi-Detached",192305,249637,299388,358124,422583,463555,500757]
["Monroe","Row House","Monroe Row House",165663,217824,265539,327100,389837,430855,468586]
["Monroe","Walkup","Monroe Walkup",148985,202245,255355,335784,415332,467388,518664]
["Monroe","Elevator","Monroe Elevator",155113,217158,279204,372271,465332,527385,589430]
["New Orleans","Detached / Semi-Detached","New Orleans Detached / Semi-Detached",199618,258890,310326,370970,437537,479869,518155]
["New Orleans","Row House","New Orleans Row House",172976,227077,276477,339946,404791,447222,468151]
["New Orleans","Walkup","New Orleans Walkup",156737,213098,269309,354388,438588,493745,548119]
["New Orleans","Elevator","New Orleans Elevator",161035,225448,289862,386483,483104,547517,611931]
["Shreveport","Detached / Semi-Detached","Shreveport Detached / Semi-Detached",192036,249094,298610,357003,421096,461852,498736]
["Shreveport","Row House","Shreveport Row House",166244,218297,265842,326969,389395,430237,467726]
["Shreveport","Walkup","Shreveport Walkup",150450,204499,258403,339996,420738,473621,525746]
["Shreveport","Elevator","Shreveport Elevator",154914,216880,278846,371794,464743,526708,588674]
[]
["Source:"]
["TDCs_2022.pdf (hud.gov)"]

{"sheet":"HUD HCC","index":7,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["HUD 2024 Unit HCC 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",{"$f":"A8&\" \"&B8","v":"Alexandria Detached / Semi-Detached"},{"$f":"+'HUD data TDC'!D8/1.75","v":108540.57142857143},{"$f":"+'HUD data TDC'!E8/1.75","v":140829.14285714287},{"$f":"+'HUD data TDC'!F8/1.75","v":168848.57142857142},{"$f":"+'HUD data TDC'!G8/1.75","v":201904},{"$f":"+'HUD data TDC'!H8/1.75","v":238184.57142857142},{"$f":"+'HUD data TDC'!I8/1.75","v":261251.42857142858},{"$f":"+'HUD data TDC'!J8/1.75","v":282151.42857142858}]
["Alexandria","Row House","Alexandria Row House",{"$f":"+'HUD data TDC'!D9/1.75","v":93802.28571428571},{"$f":"+'HUD data TDC'!E9/1.75","v":123230.28571428571},{"$f":"+'HUD data TDC'!F9/1.75","v":150123.42857142858},{"$f":"+'HUD data TDC'!G9/1.75","v":184742.28571428571},{"$f":"+'HUD data TDC'!H9/1.75","v":220069.71428571429},{"$f":"+'HUD data TDC'!I9/1.75","v":243177.71428571429},{"$f":"+'HUD data TDC'!J9/1.75","v":264404}]
["Alexandria","Walkup","Alexandria Walkup",{"$f":"+'HUD data TDC'!D10/1.75","v":84705.71428571429},{"$f":"+'HUD data TDC'!E10/1.75","v":115084.57142857143},{"$f":"+'HUD data TDC'!F10/1.75","v":145380.57142857142},{"$f":"+'HUD data TDC'!G10/1.75","v":191245.71428571429},{"$f":"+'HUD data TDC'!H10/1.75","v":236625.14285714287},{"$f":"+'HUD data TDC'!I10/1.75","v":266337.14285714284},{"$f":"+'HUD data TDC'!J10/1.75","v":295600}]
["Alexandria","Elevator","Alexandria Elevator",{"$f":"+'HUD data TDC'!D11/1.6","v":95763.75},{"$f":"+'HUD data TDC'!E11/1.6","v":134069.375},{"$f":"+'HUD data TDC'!F11/1.6","v":172375},{"$f":"+'HUD data TDC'!G11/1.6","v":229833.75},{"$f":"+'HUD data TDC'!H11/1.6","v":287291.875},{"$f":"+'HUD data TDC'!I11/1.6","v":325597.5},{"$f":"+'HUD data TDC'!J11/1.6","v":363903.125}]
["Baton Rouge","Detached / Semi-Detached","Baton Rouge Detached / Semi-Detached",{"$f":"+'HUD data TDC'!D12/1.75","v":110280},{"$f":"+'HUD data TDC'!E12/1.75","v":142991.42857142858},{"$f":"+'HUD data TDC'!F12/1.75","v":171378.85714285713},{"$f":"+'HUD data TDC'!G12/1.75","v":204836.57142857142},{"$f":"+'HUD data TDC'!H12/1.75","v":241563.42857142858},{"$f":"+'HUD data TDC'!I12/1.75","v":264922.85714285716},{"$f":"+'HUD data TDC'!J12/1.75","v":286027.42857142858}]
["Baton Rouge","Row House","Baton Rouge Row House",{"$f":"+'HUD data TDC'!D13/1.75","v":95704},{"$f":"+'HUD data TDC'!E13/1.75","v":125586.28571428571},{"$f":"+'HUD data TDC'!F13/1.75","v":152860},{"$f":"+'HUD data TDC'!G13/1.75","v":187862.85714285713},{"$f":"+'HUD data TDC'!H13/1.75","v":223648},{"$f":"+'HUD data TDC'!I13/1.75","v":247068.57142857142},{"$f":"+'HUD data TDC'!J13/1.75","v":268542.28571428574}]
["Baton Rouge","Walkup","Baton Rouge Walkup",{"$f":"+'HUD data TDC'!D14/1.75","v":86883.428571428565},{"$f":"+'HUD data TDC'!E14/1.75","v":118172},{"$f":"+'HUD data TDC'!F14/1.75","v":149378.28571428571},{"$f":"+'HUD data TDC'!G14/1.75","v":196604.57142857142},{"$f":"+'HUD data TDC'!H14/1.75","v":243350.28571428571},{"$f":"+'HUD data TDC'!I14/1.75","v":273979.42857142858},{"$f":"+'HUD data TDC'!J14/1.75","v":304180.57142857142}]
["Baton Rouge","Elevator","Baton Rouge Elevator",{"$f":"+'HUD data TDC'!D15/1.6","v":97308.75},{"$f":"+'HUD data TDC'!E15/1.6","v":136231.875},{"$f":"+'HUD data TDC'!F15/1.6","v":175155.625},{"$f":"+'HUD data TDC'!G15/1.6","v":233540.625},{"$f":"+'HUD data TDC'!H15/1.6","v":291925.625},{"$f":"+'HUD data TDC'!I15/1.6","v":330961.875},{"$f":"+'HUD data TDC'!J15/1.6","v":369773.125}]
["Lafayette","Detached / Semi-Detached","Lafayette Detached / Semi-Detached",{"$f":"+'HUD data TDC'!D16/1.75","v":111576.57142857143},{"$f":"+'HUD data TDC'!E16/1.75","v":144709.14285714287},{"$f":"+'HUD data TDC'!F16/1.75","v":173461.14285714287},{"$f":"+'HUD data TDC'!G16/1.75","v":207361.14285714287},{"$f":"+'HUD data TDC'!H16/1.75","v":244571.42857142858},{"$f":"+'HUD data TDC'!I16/1.75","v":268234.85714285716},{"$f":"+'HUD data TDC'!J16/1.75","v":289637.71428571426}]
["Lafayette","Row House","Lafayette Row House",{"$f":"+'HUD data TDC'!D17/1.75","v":96676.571428571435},{"$f":"+'HUD data TDC'!E17/1.75","v":126917.14285714286},{"$f":"+'HUD data TDC'!F17/1.75","v":154530.85714285713},{"$f":"+'HUD data TDC'!G17/1.75","v":190010.28571428571},{"$f":"+'HUD data TDC'!H17/1.75","v":226257.71428571429},{"$f":"+'HUD data TDC'!I17/1.75","v":249975.42857142858},{"$f":"+'HUD data TDC'!J17/1.75","v":271737.71428571426}]
["Lafayette","Walkup","Lafayette Walkup",{"$f":"+'HUD data TDC'!D18/1.75","v":87590.857142857145},{"$f":"+'HUD data TDC'!E18/1.75","v":119085.14285714286},{"$f":"+'HUD data TDC'!F18/1.75","v":150495.42857142858},{"$f":"+'HUD data TDC'!G18/1.75","v":198037.14285714287},{"$f":"+'HUD data TDC'!H18/1.75","v":245087.42857142858},{"$f":"+'HUD data TDC'!I18/1.75","v":275908},{"$f":"+'HUD data TDC'!J18/1.75","v":306290.85714285716}]
["Lafayette","Elevator","Lafayette Elevator",{"$f":"+'HUD data TDC'!D19/1.6","v":98448.75},{"$f":"+'HUD data TDC'!E19/1.6","v":137828.75},{"$f":"+'HUD data TDC'!F19/1.6","v":178458.125},{"$f":"+'HUD data TDC'!G19/1.6","v":236277.5},{"$f":"+'HUD data TDC'!H19/1.6","v":295346.875},{"$f":"+'HUD data TDC'!I19/1.6","v":334726.25},{"$f":"+'HUD data TDC'!J19/1.6","v":374105.625}]
["Lake Charles","Detached / Semi-Detached","Lake Charles Detached / Semi-Detached",{"$f":"+'HUD data TDC'!D20/1.75","v":110280},{"$f":"+'HUD data TDC'!E20/1.75","v":142991.42857142858},{"$f":"+'HUD data TDC'!F20/1.75","v":171378.85714285713},{"$f":"+'HUD data TDC'!G20/1.75","v":204836.57142857142},{"$f":"+'HUD data TDC'!H20/1.75","v":241563.42857142858},{"$f":"+'HUD data TDC'!I20/1.75","v":264922.85714285716},{"$f":"+'HUD data TDC'!J20/1.75","v":286027.42857142858}]
["Lake Charles","Row House","Lake Charles Row House",{"$f":"+'HUD data TDC'!D21/1.75","v":95704},{"$f":"+'HUD data TDC'!E21/1.75","v":125586.28571428571},{"$f":"+'HUD data TDC'!F21/1.75","v":152860},{"$f":"+'HUD data TDC'!G21/1.75","v":187862.85714285713},{"$f":"+'HUD data TDC'!H21/1.75","v":223648},{"$f":"+'HUD data TDC'!I21/1.75","v":247068.57142857142},{"$f":"+'HUD data TDC'!J21/1.75","v":268542.28571428574}]
["Lake Charles","Walkup","Lake Charles Walkup",{"$f":"+'HUD data TDC'!D22/1.75","v":86883.428571428565},{"$f":"+'HUD data TDC'!E22/1.75","v":118172},{"$f":"+'HUD data TDC'!F22/1.75","v":149378.28571428571},{"$f":"+'HUD data TDC'!G22/1.75","v":196604.57142857142},{"$f":"+'HUD data TDC'!H22/1.75","v":243350.28571428571},{"$f":"+'HUD data TDC'!I22/1.75","v":273979.42857142858},{"$f":"+'HUD data TDC'!J22/1.75","v":304180.57142857142}]
["Lake Charles","Elevator","Lake Charles Elevator",{"$f":"+'HUD data TDC'!D23/1.6","v":97308.75},{"$f":"+'HUD data TDC'!E23/1.6","v":136231.875},{"$f":"+'HUD data TDC'!F23/1.6","v":175155.625},{"$f":"+'HUD data TDC'!G23/1.6","v":233540.625},{"$f":"+'HUD data TDC'!H23/1.6","v":291925.625},{"$f":"+'HUD data TDC'!I23/1.6","v":268349.375},{"$f":"+'HUD data TDC'!J23/1.6","v":369773.125}]
["Monroe","Detached / Semi-Detached","Monroe Detached / Semi-Detached",{"$f":"+'HUD data TDC'!D24/1.75","v":109888.57142857143},{"$f":"+'HUD data TDC'!E24/1.75","v":142649.71428571429},{"$f":"+'HUD data TDC'!F24/1.75","v":171078.85714285713},{"$f":"+'HUD data TDC'!G24/1.75","v":204642.28571428571},{"$f":"+'HUD data TDC'!H24/1.75","v":241476},{"$f":"+'HUD data TDC'!I24/1.75","v":264888.57142857142},{"$f":"+'HUD data TDC'!J24/1.75","v":286146.85714285716}]
["Monroe","Row House","Monroe Row House",{"$f":"+'HUD data TDC'!D25/1.75","v":94664.571428571435},{"$f":"+'HUD data TDC'!E25/1.75","v":124470.85714285714},{"$f":"+'HUD data TDC'!F25/1.75","v":151736.57142857142},{"$f":"+'HUD data TDC'!G25/1.75","v":186914.28571428571},{"$f":"+'HUD data TDC'!H25/1.75","v":222764},{"$f":"+'HUD data TDC'!I25/1.75","v":246202.85714285713},{"$f":"+'HUD data TDC'!J25/1.75","v":267763.42857142858}]
["Monroe","Walkup","Monroe Walkup",{"$f":"+'HUD data TDC'!D26/1.75","v":85134.28571428571},{"$f":"+'HUD data TDC'!E26/1.75","v":115568.57142857143},{"$f":"+'HUD data TDC'!F26/1.75","v":145917.14285714287},{"$f":"+'HUD data TDC'!G26/1.75","v":191876.57142857142},{"$f":"+'HUD data TDC'!H26/1.75","v":237332.57142857142},{"$f":"+'HUD data TDC'!I26/1.75","v":267078.85714285716},{"$f":"+'HUD data TDC'!J26/1.75","v":296379.42857142858}]
["Monroe","Elevator","Monroe Elevator",{"$f":"+'HUD data TDC'!D27/1.6","v":96945.625},{"$f":"+'HUD data TDC'!E27/1.6","v":135723.75},{"$f":"+'HUD data TDC'!F27/1.6","v":174502.5},{"$f":"+'HUD data TDC'!G27/1.6","v":232669.375},{"$f":"+'HUD data TDC'!H27/1.6","v":290832.5},{"$f":"+'HUD data TDC'!I27/1.6","v":329615.625},{"$f":"+'HUD data TDC'!J27/1.6","v":368393.75}]
["New Orleans","Detached / Semi-Detached","New Orleans Detached / Semi-Detached",{"$f":"+'HUD data TDC'!D28/1.75","v":114067.42857142857},{"$f":"+'HUD data TDC'!E28/1.75","v":147937.14285714287},{"$f":"+'HUD data TDC'!F28/1.75","v":177329.14285714287},{"$f":"+'HUD data TDC'!G28/1.75","v":211982.85714285713},{"$f":"+'HUD data TDC'!H28/1.75","v":250021.14285714287},{"$f":"+'HUD data TDC'!I28/1.75","v":274210.85714285716},{"$f":"+'HUD data TDC'!J28/1.75","v":296088.57142857142}]
["New Orleans","Row House","New Orleans Row House",{"$f":"+'HUD data TDC'!D29/1.75","v":98843.428571428565},{"$f":"+'HUD data TDC'!E29/1.75","v":129758.28571428571},{"$f":"+'HUD data TDC'!F29/1.75","v":157986.85714285713},{"$f":"+'HUD data TDC'!G29/1.75","v":194254.85714285713},{"$f":"+'HUD data TDC'!H29/1.75","v":231309.14285714287},{"$f":"+'HUD data TDC'!I29/1.75","v":255555.42857142858},{"$f":"+'HUD data TDC'!J29/1.75","v":267514.85714285716}]
["New Orleans","Walkup","New Orleans Walkup",{"$f":"+'HUD data TDC'!D30/1.75","v":89564},{"$f":"+'HUD data TDC'!E30/1.75","v":121770.28571428571},{"$f":"+'HUD data TDC'!F30/1.75","v":153890.85714285713},{"$f":"+'HUD data TDC'!G30/1.75","v":202507.42857142858},{"$f":"+'HUD data TDC'!H30/1.75","v":250621.71428571429},{"$f":"+'HUD data TDC'!I30/1.75","v":282140},{"$f":"+'HUD data TDC'!J30/1.75","v":313210.85714285716}]
["New Orleans","Elevator","New Orleans Elevator",{"$f":"+'HUD data TDC'!D31/1.6","v":100646.875},{"$f":"+'HUD data TDC'!E31/1.6","v":140905},{"$f":"+'HUD data TDC'!F31/1.6","v":181163.75},{"$f":"+'HUD data TDC'!G31/1.6","v":241551.875},{"$f":"+'HUD data TDC'!H31/1.6","v":301940},{"$f":"+'HUD data TDC'!I31/1.6","v":342198.125},{"$f":"+'HUD data TDC'!J31/1.6","v":382456.875}]
["Shreveport","Detached / Semi-Detached","Shreveport Detached / Semi-Detached",{"$f":"+'HUD data TDC'!D32/1.75","v":109734.85714285714},{"$f":"+'HUD data TDC'!E32/1.75","v":142339.42857142858},{"$f":"+'HUD data TDC'!F32/1.75","v":170634.28571428571},{"$f":"+'HUD data TDC'!G32/1.75","v":204001.71428571429},{"$f":"+'HUD data TDC'!H32/1.75","v":240626.28571428571},{"$f":"+'HUD data TDC'!I32/1.75","v":263915.42857142858},{"$f":"+'HUD data TDC'!J32/1.75","v":284992}]
["Shreveport","Row House","Shreveport Row House",{"$f":"+'HUD data TDC'!D33/1.75","v":94996.571428571435},{"$f":"+'HUD data TDC'!E33/1.75","v":124741.14285714286},{"$f":"+'HUD data TDC'!F33/1.75","v":151909.71428571429},{"$f":"+'HUD data TDC'!G33/1.75","v":186839.42857142858},{"$f":"+'HUD data TDC'!H33/1.75","v":222511.42857142858},{"$f":"+'HUD data TDC'!I33/1.75","v":245849.71428571429},{"$f":"+'HUD data TDC'!J33/1.75","v":267272}]
["Shreveport","Walkup","Shreveport Walkup",{"$f":"+'HUD data TDC'!D34/1.75","v":85971.428571428565},{"$f":"+'HUD data TDC'!E34/1.75","v":116856.57142857143},{"$f":"+'HUD data TDC'!F34/1.75","v":147658.85714285713},{"$f":"+'HUD data TDC'!G34/1.75","v":194283.42857142858},{"$f":"+'HUD data TDC'!H34/1.75","v":240421.71428571429},{"$f":"+'HUD data TDC'!I34/1.75","v":270640.57142857142},{"$f":"+'HUD data TDC'!J34/1.75","v":300426.28571428574}]
["Shreveport","Elevator","Shreveport Elevator",{"$f":"+'HUD data TDC'!D35/1.6","v":96821.25},{"$f":"+'HUD data TDC'!E35/1.6","v":135550},{"$f":"+'HUD data TDC'!F35/1.6","v":174278.75},{"$f":"+'HUD data TDC'!G35/1.6","v":232371.25},{"$f":"+'HUD data TDC'!H35/1.6","v":290464.375},{"$f":"+'HUD data TDC'!I35/1.6","v":329192.5},{"$f":"+'HUD data TDC'!J35/1.6","v":367921.25}]
[]
["Source:"]
["TDCs_2022.pdf (hud.gov)"]