{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["DetailedWorksheet"],"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":"DetailedWorksheet","index":0,"n_rows":246,"n_cols":15,"rows_kept":246,"cut":false,"hidden":false,"merged":[[228,2,228,5],[113,0,113,14],[114,5,148,5],[150,0,150,14],[152,5,188,5],[190,0,190,14],[192,5,223,5],[8,5,37,5],[41,5,70,5],[77,5,110,5],[112,0,112,14],[39,0,39,14],[75,0,75,14],[2,9,6,14],[2,0,2,1],[2,2,2,7],[3,2,3,7],[4,2,4,7],[5,2,5,7],[6,2,6,7]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"OMB Approval No. 2501-0017"]
["Grant Application Detailed Budget Worksheet ",{"$nulls":12},"(Exp. 03/31/2011)"]
[" Name and Address of Applicant:",{"$nulls":8},"Public reporting burden for this collection of information is estimated to average 3 hours 12 minutes per response, including the time for reviewing instructions, searching existing data sources, gathering and maintaining the data needed, and completing and reviewing the collection of information.  This agency may not collect this information, and you are not required to complete this form, unless it displays a currently valid OMB control number.  Information collected will provide proposed budget data for multiple programs.  HUD will use this information in the selection of applicants.  Response to this request for information is required in order to receive the benefits to be derived.  The information requested does not lend itself to confidentiality.  "]
[]
[]
[]
[]
["Category","Detailed Description of Budget (for full grant period)"]
["1.  Personnel (Direct Labor)",null,"Estimated Hours","Rate per Hour","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
["Position or Individual"]
["asd",null,null,null,0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Total Direct Labor Cost",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["2.  Fringe Benefits",null,"Rate (%)","Base","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Total Fringe Benefits Cost",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["3.  Travel"]
["3a.  Transportation - Local Private Vehicle",null,"Mileage","Rate per Mile","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Trans - Local Private Vehicle",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},1,null," ",{"$nulls":4},"form HUD-424-CBW (2/2003)"]
["Grant Application Detailed Budget Worksheet"]
[null,"Detailed Description of Budget"]
["3b.  Transportation - Airfare (show destination)",null,"Trips","Fare","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Transportation - Airfare",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["3c.  Transportation - Other",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Transportation - Other",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["3d.  Per Diem or Subsistence (indicate location)",null,"Days","Rate per Day","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Per Diem or Subsistence",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["Total Travel Cost",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["4.  Equipment (Only items over $5,000 Depreciated value)",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["Total Equipment Cost",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},2,{"$nulls":6},"form HUD-424-CBW (2/2003)"]
[]
[]
[]
["Grant Application Detailed Budget Worksheet"]
[null,"Detailed Description of Budget"]
["5.  Supplies and Materials (Items under $5,000 Depreciated Value)"]
["5a.  Consumable Supplies",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Consumable Supplies",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["5b.  Non-Consumable Materials",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Non-Consumable Materials",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["Total Supplies and Materials Cost",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["6.  Consultants (Type)",null,"Days","Rate per Day","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["Total Consultants Cost",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["7.  Contracts and Sub-Grantees (List individually)",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["Total Subcontracts Cost",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},3,{"$nulls":6},"form HUD-424-CBW (2/2003)"]
["Grant Application Detailed Budget Worksheet"]
["                                                                                           Detailed Description of Budget"]
["8.  Construction Costs"]
["8a.  Administrative and legal expenses",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Administrative and legal expenses",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8b. Land, structures, rights-of way, appraisal, etc ",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal -  Land, structures, rights-of way, …",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8c. Relocation expenses and payments",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Relocation expenses and payments",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8d. Architectural and engineering fees",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Architectural and engineering fees",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8e. Other architectural and engineering fees",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Other architectural and engineering fees",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},4,{"$nulls":6},"form HUD-424-CBW (2/2003)"]
["Grant Application Detailed Budget Worksheet"]
[null,"Detailed Description of Budget"]
["8f. Project inspection fees",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal -  Project inspection fees",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8g. Site work ",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Site work",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8h. Demolition and removal",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Demolition and removal",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8i. Construction",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Construction",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8j. Equipment",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Equipment",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8k. Contingencies ",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Contingencies ",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["8l. Miscellaneous ",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["     Subtotal - Miscellaneous ",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["Total Construction Costs",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},5,{"$nulls":6},"form HUD-424-CBW (2/2003)"]
["Grant Application Detailed Budget Worksheet"]
[null,"Detailed Description of Budget"]
["9.  Other Direct Costs",null,"Quantity","Unit Cost","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[null,"Item"]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["Total Other Direct Costs",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[]
["Subtotal of Direct Costs",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[]
["10.  Indirect Costs",null,"Rate","Base","Estimated Cost",null,"HUD Share","Applicant Match",null,"Other HUD Funds","Other Federal Share","State Share","Local/Tribal Share","Other","Program Income"]
[null,"Type"]
{"$rows_empty":9}
["Total Indirect Costs",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
["Total Estimated Costs (Subtotal Direct + Total Indirect)",null,null,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},6,{"$nulls":6},"form HUD-424-CBW (2/2003)"]
[]
[null,null,"Grant Application Detailed Budget Worksheet"]
[null,null,"Detailed Description of Budget"]
[null,null,"Analysis of Total Estimated Costs",null,null,null,"Estimated Cost","Percent of Total"]
[]
[null,null,1,"Personnel (Direct Labor)",null,null,0,{"$error":"#DIV/0!"}]
[null,null,2,"Fringe Benefits",null,null,0,{"$error":"#DIV/0!"}]
[null,null,3,"Travel",null,null,0,{"$error":"#DIV/0!"}]
[null,null,4,"Equipment",null,null,0,{"$error":"#DIV/0!"}]
[null,null,5,"Supplies and Materials",null,null,0,{"$error":"#DIV/0!"}]
[null,null,6,"Consultants",null,null,0,{"$error":"#DIV/0!"}]
[null,null,7,"Contracts and Sub-Grants",null,null,0,{"$error":"#DIV/0!"}]
[null,null,8,"Construction",null,null,0,{"$error":"#DIV/0!"}]
[null,null,9,"Other Direct Costs",null,null,0,{"$error":"#DIV/0!"}]
[null,null,10,"Indirect Costs",null,null,0,{"$error":"#DIV/0!"}]
[null,null,null,"Total:",null,null,0,{"$error":"#DIV/0!"}]
[]
[null,null,"                            ","    HUD Share:",null,null,0]
[null,null,null,"    Match:","(as percentage of HUD Share)",null,0,{"$error":"#DIV/0!"}]
[]
[{"$nulls":7},"form HUD-424-CBW (2/2003)"]