{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Budget Form Part I","Budget Form Part II"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":3,"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":"Budget Form Part I","index":0,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[11,1,11,2],[8,0,8,1],[0,5,0,6],[0,3,0,4],[1,3,1,4],[7,0,7,1]],"flags":["formulas_cached_only"]}
["Choice Neighborhoods Budget",null,null,"U.S. Department of Housing\nand Urban Development"]
["Implementation Grants",null,null,"Office of Public and Indian Housing",null,null," OMB Approval No.  2577-0269"]
["Part I: Summary",{"$nulls":5}," (exp. 1/31/2015)"]
[]
[]
[]
[]
["Grantee Name:",null,null,null,"CN Grant Number:"]
["Devel. Name:",null,null,null,"Budget Revision Number:"]
[]
[]
["Line No.","Summary by Budget Line Item",null,"Revised Overall \nChoice Neighborhoods Budget \nfor All Project Phases","Previous \nAuthorized Amount\nof Funds in LOCCS","Requested \nChanges to LOCCS Authorized Amount in this Revision","HUD-Approved Total\nAuthorized Amount\nof Funds in LOCCS"]
[1,1405,"Supportive Services"]
[2,1408,"Management Improvements"]
[3,1409,"Evaluation"]
[4,1410,"Administration"]
[5,1430,"Fees and Costs"]
[6,1440,"Site Acquisition"]
[7,1450,"Site Improvement"]
[8,1460,"Dwelling Structures"]
[9,1465,"Dwelling Equipment-Nonexpendable"]
[10,1470,"Nondwelling Structures"]
[11,1475,"Nondwelling Equipment"]
[12,1480,"Critical Community Improvements"]
[13,1485,"Demolition"]
[14,1495,"Relocation Costs - Residents"]
[15,1496,"Relocation Costs - Non-Residents"]
[16,"Total Funds Authorization",null,null,0,0,0]
[17,"U2000","Funds held in Reserve",null,0,null,0]
[18,"Amount of Grant",null,0,null,null,0]
[]
["Signature of Executive Officer",null,null,null,"HUD Certification: In approving this budget and providing assistance to a specific housing development(s),"]
[{"$nulls":4},"I hereby certify that the assistance will not be more than is necessary to make the assisted activity feasible"]
[{"$nulls":4},"after taking into account assistance from other government sources (24 CFR 12.50)."]
[{"$nulls":4},"Signature of Authorized HUD Official"]
["X",null,"                                                            Date",null,"X",null,"               Date"]
[]
[null,null,null,"Page 1 of 1",null,null,"HUD 53236 (3/2011)"]

{"sheet":"Budget Form Part II","index":1,"n_rows":236,"n_cols":8,"rows_kept":236,"cut":false,"hidden":false,"merged":[[210,0,211,0],[226,0,227,0],[181,0,182,0],[168,0,169,0],[49,0,50,0],[68,0,69,0],[84,0,85,0],[100,0,101,0],[120,0,121,0],[136,0,137,0],[152,0,153,0],[194,0,195,0],[1,6,1,7],[2,6,2,7],[1,4,1,5],[2,4,2,5],[30,1,30,4],[1,1,1,3],[2,1,2,3],[6,1,6,4],[22,1,22,4]],"flags":["formulas_cached_only"]}
[]
[null,0,null,null,"Budget Revision Number",null,"Grant Number"]
[null,0,null,null,0,null,0]
[]
["Budget Line Item Number","Description of Proposed/Approved Action\nUse of Additional Authorized Funds","Current Overall HOPE VI Budget\n(All phases)","Requested Change in Overall HOPE VI Budget (All phases)","Requested Change in Disbursed Funds (Realignment)","Current Authorized Amount \n(Current Spread)","Requested Change in Amount Authorized for Expenditure (Change in Spread)","Total Funds to be Authorized for Expenditure\n(New Spread)"]
[1,2,3,4,5,6,7,8]
[1405,"SUPPORTIVE SERVICES"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,null,0,0,0,0,0,0]
[null,"Percentage of BLI Budget"]
[]
[1408,"MANAGEMENT IMPROVEMENTS"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,null,0,0,0,0,0,0]
[]
[1409,"EVALUATION"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,null,0,0,0,0,0,0]
[]
[1410,"ADMINISTRATION"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[]
[]
[null,"Percentage of authorized funds spread in LOCCS (Check for 10% holdback)"]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1430,"FEES AND COSTS"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1440,"SITE ACQUISITION"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Prior Bdgt Date","Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1450,"SITE IMPROVEMENTS"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1460,"DWELLING STRUCTURES"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1465,"DWELLING EQUIPMENT - NONEXPENDABLE"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Prior Bdgt Date","Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1470,"NONDWELLING STRUCTURES"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1475,"NONDWELLING EQUIPMENT"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1480,"CRITICAL COMMUNITY IMPROVEMENTS"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1485,"DEMOLITION"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1495,"RELOCATION COSTS - RESIDENTS"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[1496,"RELOCATION COSTS - NON RESIDENTS"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[null,"Total Changes"]
[]
[null,"  Previous Approved Budget Totals "]
[null,"NEW TOTALS FOR HUD APPROVAL"]
[null,"Percentage of BLI Budget"]
[]
[]
[null,"Total Changes"]
[null,"  Previous Approved Budget Totals "]
[null,"NEW BLI TOTAL "]