{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Lists","Summary Page","Sheet1","Street Outreach B.1"," Emergency Shelter B.2","Rapid Re-Housing B.3","Homelessness Prevention B.4","HMIS B.5 AND ADMIN B.6"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":7,"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":"Lists","index":0,"n_rows":16,"n_cols":1,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Subrecipients"]
["Arkansas River Valley Area Council, Inc"]
["Black River Area Development Corp"]
["Central Arkansas Development Council"]
["Community Action Program for Central Arkansas"]
["Crowley's Ridge Development Council"]
["Crawford-Sebastian Community Development Council"]
["Community Services Office, Inc"]
["Economic Opportunity Agency of Washington County"]
["Mississippi County, AR EOC"]
["Mid-Delt Community Services"]
["Northcentral Arkansas Development Council"]
["Office of Human Concern"]
["Ozark Opportunities, Inc"]
["Pine Bluff Jefferson County EOC"]
["Southeast Arkansas Community Action Corp"]

{"sheet":"Summary Page","index":1,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[10,0,10,1],[9,0,9,1],[4,1,4,3],[5,1,5,3],[8,0,8,1],[8,2,8,3],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[6,2,6,3],[6,0,6,1],[33,0,33,1],[34,0,34,1],[21,0,21,1],[22,0,22,1],[7,0,7,3],[12,0,12,1],[13,0,13,1],[14,0,14,1],[16,0,16,1],[9,2,9,3],[10,2,10,3],[11,2,11,3],[11,0,11,1],[23,0,23,1],[25,2,25,3],[23,2,23,3],[24,2,24,3],[31,0,31,1],[24,0,24,1],[30,0,30,1],[28,0,28,1],[25,0,25,1],[26,0,26,3],[27,0,27,1],[21,2,21,3],[22,2,22,3],[20,0,20,1],[20,2,20,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[19,0,19,1],[17,0,17,1],[18,0,18,1],[15,0,15,1]]}
["DCO/OFFICE OF COMMUNITY SERVICES"]
["EMERGENCY SOLUTIONS GRANT PROGRAM"]
["PROJECTED LINE ITEM BUDGET FORM"]
["Please enter the requested information into the yellow highlighted cells \non each page and sign the Summary Page below"]
["Subrecipient:"]
["County(s) Service"]
["ESG GRANT AWARD",null,0]
["IMPORTANT! This \"Summary Page\" will self-populate as you complete each of the worksheets (B.1 - B.6):"]
["BUDGET COMPONENTS",null,"AMOUNT"]
["  B1. STREET OUTREACH",null,0]
["  B2. EMERGENCY SHELTER",null,{"$f":"C12+C13+C14","v":0}]
["SHELTER OPERATIONS",null,0]
["ESSENTIAL SERVICES",null,0]
["RENOVATIONS",null,0]
["B.3 RAPID RE-HOUSING",null,{"$f":"C16+C17+C18","v":0}]
["RENTAL ASSISTANCE",null,0]
["FINANCIAL ASSISTANCE",null,0]
["SERVICES",null,0]
["B.4 HOMELESSNESS PREVENTION",null,{"$f":"C20+C21+C22","v":0}]
["RENTAL ASSISTANCE",null,0]
["FINANCIAL ASSISTANCE",null,0]
["SERVICES",null,0]
["B.5 HMIS (Paid directly to Domestic Violence Agencies only)",null,0]
["    B.6 ADMINISTRATIVE COST",null,0]
["TOTAL AMOUNT REQUESTED",null,{"$f":"C10+C11+C15+C19+C23+C24","v":0}]
[]
["Sub-Grantee and Office of Community Services Approval"]
[]
["Signature of Preparer",null,null,"Date"]
[]
[]
["Signature of Executive Director/CEO",null,null,"Date"]

{"sheet":"Sheet1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Street Outreach B.1","index":3,"n_rows":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,1,0,5],[1,0,1,5],[43,0,43,5],[42,0,42,4],[41,0,41,4],[7,0,7,3],[8,0,8,3],[9,0,9,3],[10,0,10,3],[11,0,11,3],[2,0,2,5],[3,0,3,3],[4,0,4,3],[5,0,5,3],[6,0,6,3],[14,0,14,3],[15,0,15,3],[16,0,16,3],[17,0,17,3],[12,0,12,3],[13,0,13,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[21,0,21,3],[22,0,22,3],[23,0,23,3],[24,0,24,3],[25,0,25,3],[26,0,26,3],[27,0,27,3],[28,0,28,3],[29,0,29,3],[30,0,30,3],[31,0,31,3],[37,0,37,3],[38,0,38,3],[39,0,39,3],[40,0,40,3],[32,0,32,3],[33,0,33,3],[34,0,34,3],[35,0,35,3],[36,0,36,3]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
[]
[]
["Line Item Budget",null,null,null,"QUANTITY","AMOUNT"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL AMOUNT ",null,null,null,null,{"$f":"SUM(F5:F41)","v":0}]
["TOTAL  REQUESTED FOR STREET OUTREACH",null,null,null,null,{"$f":"'Summary Page'!C10","v":0}]

{"sheet":" Emergency Shelter B.2","index":4,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,1,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,3],[4,0,4,5],[16,0,16,3],[5,0,5,3],[6,0,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,3],[10,0,10,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[14,0,14,3],[15,0,15,3],[23,0,23,3],[24,0,24,3],[25,0,25,3],[26,0,26,3],[27,0,27,3],[17,0,17,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[22,0,22,3],[21,0,21,5],[39,0,39,3],[40,0,40,4],[41,0,41,4],[42,0,42,5],[28,0,28,3],[34,0,34,5],[35,0,35,3],[36,0,36,3],[37,0,37,3],[38,0,38,3],[29,0,29,3],[30,0,30,3],[31,0,31,3],[32,0,32,3],[33,0,33,3]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
[]
[]
["Line Item Budget",null,null,null,"QUANTITY","AMOUNT"]
["Shelter Operations"]
[]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Total",null,null,null,null,{"$f":"SUM(F6:F20)","v":0}]
["Essential Services"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Total",null,null,null,null,{"$f":"SUM(F23:F33)","v":0}]
["Renovations"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Total ",null,null,null,null,{"$f":"SUM(F36:F39)","v":0}]
["Grand Total for Emergency Shelter",null,null,null,null,{"$f":"F21+F34+F40","v":0}]
["TOTAL  REQUESTED FOR EMERGENCY SHELTER ",null,null,null,null,{"$f":"'Summary Page'!C11","v":0}]

{"sheet":"Rapid Re-Housing B.3","index":5,"n_rows":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":false,"merged":[[5,0,5,3],[0,1,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,3],[4,0,4,5],[17,0,17,3],[6,0,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,3],[10,0,10,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[14,0,14,3],[15,0,15,3],[16,0,16,3],[29,0,29,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[21,0,21,3],[22,0,22,5],[23,0,23,3],[24,0,24,3],[25,0,25,3],[26,0,26,3],[27,0,27,3],[28,0,28,3],[42,0,42,4],[43,0,43,5],[41,0,41,4],[30,0,30,3],[31,0,31,3],[32,0,32,3],[33,0,33,3],[34,0,34,3],[35,0,35,5],[36,0,36,3],[37,0,37,3],[38,0,38,3],[39,0,39,3],[40,0,40,3]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
[]
[]
["Line Item Budget",null,null,null,"QUANTITY","AMOUNT"]
["Rental Assistance"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL RENTAL ASSISTANCE",null,null,null,null,{"$f":"SUM(F6:F21)","v":0}]
["Financial Assistance"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL FINANCIAL ASSISTANCE",null,null,null,null,{"$f":"SUM(F24:F34)","v":0}]
["Services"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL SERVICES",null,null,null,null,{"$f":"SUM(F37:F40)","v":0}]
[" Total for Rapid Re-Housing",null,null,null,null,{"$f":"F22+F35+F41","v":0}]
["TOTAL  REQUESTED FOR RAPID RE-HOUSING ",null,null,null,null,{"$f":"'Summary Page'!C15","v":0}]

{"sheet":"Homelessness Prevention B.4","index":6,"n_rows":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":false,"merged":[[5,0,5,3],[0,1,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,3],[4,0,4,5],[17,0,17,3],[6,0,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,3],[10,0,10,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[14,0,14,3],[15,0,15,3],[16,0,16,3],[29,0,29,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[21,0,21,3],[22,0,22,5],[23,0,23,3],[24,0,24,3],[25,0,25,3],[26,0,26,3],[27,0,27,3],[28,0,28,3],[42,0,42,4],[43,0,43,5],[41,0,41,4],[30,0,30,3],[31,0,31,3],[32,0,32,3],[33,0,33,3],[34,0,34,3],[35,0,35,5],[36,0,36,3],[37,0,37,3],[38,0,38,3],[39,0,39,3],[40,0,40,3]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
[]
[]
["Line Item Budget",null,null,null,"QUANTITY","AMOUNT"]
["Rental Assistance"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL RENTAL ASSISTANCE",null,null,null,null,{"$f":"SUM(F6:F21)","v":0}]
["Financial Assistance"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL FINANCIAL ASSISTANCE",null,null,null,null,{"$f":"SUM(F24:F34)","v":0}]
["Services"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["TOTAL SERVICES",null,null,null,null,{"$f":"SUM(F37:F40)","v":0}]
[" Total for Homelessness Prevention",null,null,null,null,{"$f":"F22+F35+F41","v":0}]
["TOTAL  REQUESTED FOR HOMELESSNESS PREVENTION ",null,null,null,null,{"$f":"'Summary Page'!C19","v":0}]

{"sheet":"HMIS B.5 AND ADMIN B.6","index":7,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,1,0,5],[34,0,34,5],[15,0,15,5],[3,0,3,4],[1,0,1,5],[2,0,2,5],[14,0,14,4],[9,0,9,4],[10,0,10,4],[4,0,4,4],[7,0,7,4],[8,0,8,4],[5,0,5,4],[6,0,6,4],[20,0,20,4],[11,0,11,4],[12,0,12,4],[13,0,13,4],[16,0,16,5],[17,0,17,4],[18,0,18,4],[19,0,19,4],[33,0,33,5],[21,0,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,4],[28,0,28,4],[29,0,29,4],[31,0,31,4],[30,0,30,4],[25,0,25,4],[26,0,26,4],[27,0,27,4],[32,0,32,5]]}
["Subrecipient:",{"$f":"'Summary Page'!B5","v":0}]
["HMIS B.5 (For Domestic Violence Agencies Only)"]
[]
["Items",null,null,null,null,"Amount"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Total HMIS",null,null,null,null,{"$f":"SUM(F5:F13)","v":0}]
["TOTAL REQUESTED FOR HMIS",null,null,null,null,{"$f":"'Summary Page'!C23","v":0}]
[]
["ADMINISTRATIVE COST B.6"]
["Items",null,null,null,null,"Amount"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Total Administrative Cost",null,null,null,null,{"$f":"SUM(F19:F30)","v":0}]
["TOTAL REQUESTED FOR ADMINISTRATIVE COST",null,null,null,null,{"$f":"'Summary Page'!C24","v":0}]