{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Proposed Budget Worksheet","Rental Assistance Worksheet","Leased Units","Leased Structures","Supportive Services ","Operating"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":3,"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":"Proposed Budget Worksheet","index":0,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[[8,4,10,9],[1,0,1,1],[2,4,3,9],[4,4,4,9]]}
[]
["Proposed Budget"]
["FY 2024 HUD Estimated ARD",null,{"$f":"B3/1.1","v":0},null,"The FY 2024 Spokane, WA HUD Metro FMR Area FMRs for All Bedroom Sizes"]
[]
["Eligible Costs","Annual Assistance Requested",null,null,"Final FY 2024 & Final FY 2023 FMRs By Unit Bedrooms"]
["Leased Units",null,null,null,"Year","Efficiency","One-Bedroom","Two-Bedroom","Three-Bedroom","Four-Bedroom"]
["Leased Structures",null,null,null,"FY 2024 FMR",890,1012,1304,1835,2131]
["Rental Assistance",null,null,null,"FY 2023 FMR",812,926,1198,1703,1987]
["Supportive Services",null,null,null,"Spokane County, WA is part of the Spokane, WA HUD Metro FMR Area, which consists of the following counties: Spokane County, WA. All information here applies to the entirety of the Spokane, WA HUD Metro FMR Area."]
["Operating"]
["Sub-total Costs Requested",{"$f":"SUM(B6:B10)","v":0}]
["Agency Admin (up to 5% of the total of the HUD estimated amount)"]
["UFA City Admin Costs (5% of the HUD estimated amount)"]
["Total Assistance plus admin requested*",{"$f":"SUM(B11:B13)","v":0}]
["Cash Match"]
["In-Kind Match"]
["Total Match**",{"$f":"SUM(B15:B16)","v":0}]
["Total Budget",{"$f":"SUM(B14+B17)","v":0}]

{"sheet":"Rental Assistance Worksheet","index":1,"n_rows":255,"n_cols":20,"rows_kept":255,"cut":false,"hidden":false,"merged":[[209,3,209,7],[234,3,234,7],[0,3,0,7],[2,3,2,7],[4,3,4,7],[5,3,5,7],[9,3,9,7],[13,14,13,19],[17,14,19,19],[11,14,12,19],[184,3,184,7],[34,3,34,7],[59,3,59,7],[84,3,84,7],[109,3,109,7],[134,3,134,7],[159,3,159,7]]}
[null,null,null,"Rental Assistance Worksheet"]
[]
[]
[null,"Type of Rental Assistance"]
[null,"Project Name:"]
[null,"Project Number:"]
[null,"Rental Assistance:",null,{"$f":"SUM(J30,J55,J80,J105,J130,J155,J180,J205,J230,J255)","v":0}]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget",null,null,null,null,"The FY 2024 Spokane, WA HUD Metro FMR Area FMRs for All Bedroom Sizes"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D14*F14*H14)","v":0},null,null,null,null,"Final FY 2024 & Final FY 2023 FMRs By Unit Bedrooms"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Efficiency","One-Bedroom","Two-Bedroom","Three-Bedroom","Four-Bedroom"]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D16*F16*H16)","v":0},null,null,null,null,"FY 2024 FMR",890,1012,1304,1835,2131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY 2023 FMR",812,926,1198,1703,1987]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D18*F18*H18)","v":0},null,null,null,null,"Spokane County, WA is part of the Spokane, WA HUD Metro FMR Area, which consists of the following counties: Spokane County, WA. All information here applies to the entirety of the Spokane, WA HUD Metro FMR Area."]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D20*F20*H20)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D22*F22*H22)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D24*F24*H24)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D26*F26*H26)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D28*F28*H28)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D14,D16,D18,D20,D22,D24,D26,D28)","v":0},null,null,null,null,"=",{"$f":"SUM(J14,J16,J18,J20,J22,J24,J26,J28)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D39*F39*H39)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D41*F41*H41)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D43*F43*H43)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D45*F45*H45)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D47*F47*H47)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D49*F49*H49)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D51*F51*H51)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D53*F53*H53)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D39,D41,D43,D45,D47,D49,D51,D53)","v":0},null,null,null,null,"=",{"$f":"SUM(J39,J41,J43,J45,J47,J49,J51,J53)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D64*F64*H64)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D66*F66*H66)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D68*F68*H68)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D70*F70*H70)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D72*F72*H72)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D74*F74*H74)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D76*F76*H76)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D78*F78*H78)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D64,D66,D68,D70,D72,D74,D76,D78)","v":0},null,null,null,null,"=",{"$f":"SUM(J64,J66,J68,J70,J72,J74,J76,J78)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D89*F89*H89)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D91*F91*H91)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D93*F93*H93)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D95*F95*H95)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D97*F97*H97)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D99*F99*H99)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D101*F101*H101)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D103*F103*H103)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D89,D91,D93,D95,D97,D99,D101,D103)","v":0},null,null,null,null,"=",{"$f":"SUM(J89,J91,J93,J95,J97,J99,J101,J103)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D114*F114*H114)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D116*F116*H116)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D118*F118*H118)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D120*F120*H120)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D122*F122*H122)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D124*F124*H124)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D126*F126*H126)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D128*F128*H128)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D114,D116,D118,D120,D122,D124,D126,D128)","v":0},null,null,null,null,"=",{"$f":"SUM(J114,J116,J118,J120,J122,J124,J126,J128)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D139*F139*H139)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D141*F141*H141)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D143*F143*H143)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D145*F145*H145)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D147*F147*H147)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D149*F149*H149)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D151*F151*H151)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D153*F153*H153)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D139,D141,D143,D145,D147,D149,D151,D153)","v":0},null,null,null,null,"=",{"$f":"SUM(J139,J141,J143,J145,J147,J149,J151,J153)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D164*F164*H164)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D166*F166*H166)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D168*F168*H168)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D170*F170*H170)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D172*F172*H172)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D174*F174*H174)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D176*F176*H176)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D178*F178*H178)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D164,D166,D168,D170,D172,D174,D176,D178)","v":0},null,null,null,null,"=",{"$f":"SUM(J164,J166,J168,J170,J172,J174,J176,J178)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D189*F189*H189)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D191*F191*H191)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D193*F193*H193)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D195*F195*H195)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D197*F197*H197)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D199*F199*H199)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D201*F201*H201)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D203*F203*H203)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D189,D191,D193,D195,D197,D199,D201,D203)","v":0},null,null,null,null,"=",{"$f":"SUM(J189,J191,J193,J195,J197,J199,J201,J203)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D214*F214*H214)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D216*F216*H216)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D218*F218*H218)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D220*F220*H220)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D222*F222*H222)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D224*F224*H224)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D226*F226*H226)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D228*F228*H228)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D214,D216,D218,D220,D222,D224,D226,D228)","v":0},null,null,null,null,"=",{"$f":"SUM(J214,J216,J218,J220,J222,J224,J226,J228)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D239*F239*H239)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D241*F241*H241)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D243*F243*H243)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D245*F245*H245)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D247*F247*H247)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D249*F249*H249)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D251*F251*H251)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D253*F253*H253)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D239,D241,D243,D245,D247,D249,D251,D253)","v":0},null,null,null,null,"=",{"$f":"SUM(J239,J241,J243,J245,J247,J249,J251,J253)","v":0}]

{"sheet":"Leased Units","index":2,"n_rows":255,"n_cols":10,"rows_kept":255,"cut":false,"hidden":false,"merged":[[209,3,209,7],[234,3,234,7],[59,3,59,7],[84,3,84,7],[109,3,109,7],[134,3,134,7],[159,3,159,7],[184,3,184,7],[34,3,34,7],[0,3,0,7],[2,3,2,7],[4,3,4,7],[5,3,5,7],[9,3,9,7]]}
[null,null,null,"Leasing Units Worksheet"]
[]
[]
[]
[null,"Project Name:"]
[null,"Project Number:"]
[null,"Leasing",null,{"$f":"SUM(J30,J55,J80,J105,J130,J155,J180,J205,J230,J255)","v":0}]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D14*F14*H14)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D16*F16*H16)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D18*F18*H18)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D20*F20*H20)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D22*F22*H22)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D24*F24*H24)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D26*F26*H26)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D28*F28*H28)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D14,D16,D18,D20,D22,D24,D26,D28)","v":0},null,null,null,null,"=",{"$f":"SUM(J14,J16,J18,J20,J22,J24,J26,J28)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D39*F39*H39)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D41*F41*H41)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D43*F43*H43)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D45*F45*H45)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D47*F47*H47)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D49*F49*H49)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D51*F51*H51)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D53*F53*H53)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D39,D41,D43,D45,D47,D49,D51,D53)","v":0},null,null,null,null,"=",{"$f":"SUM(J39,J41,J43,J45,J47,J49,J51,J53)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D64*F64*H64)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D66*F66*H66)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D68*F68*H68)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D70*F70*H70)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D72*F72*H72)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D74*F74*H74)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D76*F76*H76)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D78*F78*H78)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D64,D66,D68,D70,D72,D74,D76,D78)","v":0},null,null,null,null,"=",{"$f":"SUM(J64,J66,J68,J70,J72,J74,J76,J78)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D89*F89*H89)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D91*F91*H91)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D93*F93*H93)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D95*F95*H95)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D97*F97*H97)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D99*F99*H99)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D101*F101*H101)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D103*F103*H103)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D89,D91,D93,D95,D97,D99,D101,D103)","v":0},null,null,null,null,"=",{"$f":"SUM(J89,J91,J93,J95,J97,J99,J101,J103)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D114*F114*H114)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D116*F116*H116)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D118*F118*H118)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D120*F120*H120)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D122*F122*H122)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D124*F124*H124)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D126*F126*H126)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D128*F128*H128)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D114,D116,D118,D120,D122,D124,D126,D128)","v":0},null,null,null,null,"=",{"$f":"SUM(J114,J116,J118,J120,J122,J124,J126,J128)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D139*F139*H139)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D141*F141*H141)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D143*F143*H143)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D145*F145*H145)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D147*F147*H147)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D149*F149*H149)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D151*F151*H151)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D153*F153*H153)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D139,D141,D143,D145,D147,D149,D151,D153)","v":0},null,null,null,null,"=",{"$f":"SUM(J139,J141,J143,J145,J147,J149,J151,J153)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D164*F164*H164)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D166*F166*H166)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D168*F168*H168)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D170*F170*H170)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D172*F172*H172)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D174*F174*H174)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D176*F176*H176)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D178*F178*H178)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D164,D166,D168,D170,D172,D174,D176,D178)","v":0},null,null,null,null,"=",{"$f":"SUM(J164,J166,J168,J170,J172,J174,J176,J178)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D189*F189*H189)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D191*F191*H191)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D193*F193*H193)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D195*F195*H195)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D197*F197*H197)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D199*F199*H199)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D201*F201*H201)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D203*F203*H203)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D189,D191,D193,D195,D197,D199,D201,D203)","v":0},null,null,null,null,"=",{"$f":"SUM(J189,J191,J193,J195,J197,J199,J201,J203)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D214*F214*H214)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D216*F216*H216)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D218*F218*H218)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D220*F220*H220)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D222*F222*H222)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D224*F224*H224)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D226*F226*H226)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D228*F228*H228)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D214,D216,D218,D220,D222,D224,D226,D228)","v":0},null,null,null,null,"=",{"$f":"SUM(J214,J216,J218,J220,J222,J224,J226,J228)","v":0}]
[]
[]
[]
[]
[null,"County/FMR Area:"]
[]
[null,"Size of Units",null,"# of Units",null,"FMR/Actual Rent",null,"# of Months",null,"Total Budget"]
[]
[null,"SRO",null,null,"x",null,"x",12,"=",{"$f":"(D239*F239*H239)","v":0}]
[]
[null,"0 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D241*F241*H241)","v":0}]
[]
[null,"1 Bedroom",null,null,"x",null,"x",12,"=",{"$f":"(D243*F243*H243)","v":0}]
[]
[null,"2 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D245*F245*H245)","v":0}]
[]
[null,"3 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D247*F247*H247)","v":0}]
[]
[null,"4 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D249*F249*H249)","v":0}]
[]
[null,"5 Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D251*F251*H251)","v":0}]
[]
[null,"6+ Bedrooms",null,null,"x",null,"x",12,"=",{"$f":"(D253*F253*H253)","v":0}]
[]
[null,"Total",null,{"$f":"SUM(D239,D241,D243,D245,D247,D249,D251,D253)","v":0},null,null,null,null,"=",{"$f":"SUM(J239,J241,J243,J245,J247,J249,J251,J253)","v":0}]

{"sheet":"Leased Structures","index":3,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[[8,1,8,4],[1,0,1,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[7,1,7,4]]}
[]
["Leased Structures Budget"]
[]
[]
["Structure Name"]
["Street Address"]
["City"]
["State"]
["Zip Code"]
["Confidential Location?","Yes/No"]
[]
["HUD Paid Rent (per Month)*"]
["12 months",12]
["Total Request for Grant Term",{"$f":"SUM(B12*B13)","v":0}]
[]
["*must use FMR numbers from table"]

{"sheet":"Supportive Services ","index":4,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,0,20,4],[18,1,18,4],[19,1,19,4],[1,0,1,5],[13,1,13,4],[14,1,14,4],[15,1,15,4],[17,1,17,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[3,1,3,4],[4,1,4,4],[16,1,16,4],[5,1,5,4],[6,1,6,4]]}
[]
["Supportive Services "]
[]
["Eligible Cost","Quantity AND Description",null,null,null,"Annual Assistance Requested"]
["Assessment Of Service Needs"]
["Assistance With Moving Costs"]
["Case Management"]
["Child Care"]
["Education Services"]
["Employment Assistance "]
["Food"]
["Housing/Counseling Services"]
["Legal Services"]
["Life Skills "]
["Mental Health Services"]
["Outpatient Health Services"]
["Outreach Services"]
["Substance Abuse Treatment Services"]
["Transportation "]
["Utility Deposits"]
["TOTAL ",null,null,null,null,{"$f":"SUM(F5:F20)","v":0}]

{"sheet":"Operating","index":5,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,2],[11,0,11,1]]}
["Operating"]
[]
["Eligible Costs","Quantity AND Description","Annual Assistance Requested"]
["Maintenance/Repair"]
["Property Taxes and Insurance"]
["Replacement Reserve"]
["Building Security"]
["Electricity, Gas, Water, sewer, trash removal"]
["Furniture"]
["Equipment (lease, buy)"]
["Staff time spent carrying out the above eligible operating activities that are part of the approved grant"]
["TOTAL",null,{"$f":"SUM(C4:C10)","v":0}]