Indian Housing Operating Cost Study |
Attachment D: Spreadsheet Format for Operating Costs of 1937 Act Units |
FISCAL YEAR: |
|
|
|
|
|
|
|
|
|
TRIBE: |
|
|
# of units |
________LR |
_______MH |
|
|
|
|
|
Note: Indicate the number of LR and MH that were operated at the beginning of the fiscal year. |
|
|
|
Insert lines in this spreadsheet if that makes entering expenses easier. For example, you could insert a line for each trip that occurred and enter costs from travel vouchers, or you could take the total for Administrative Travel from existing records an |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enter the Fiscal Year 2002 |
|
Estimated |
|
|
|
|
|
|
total annual cost |
|
|
|
|
|
|
|
all units |
LR |
MH |
|
|
Comments |
|
Administration |
|
|
|
|
|
|
|
|
|
|
|
Administrative Employee Costs |
|
|
|
|
|
|
|
|
|
|
Administrative Salaries |
|
|
|
|
|
|
|
|
|
|
Administrative Benefits |
|
|
|
|
|
|
|
|
|
|
Legal Expenses |
|
|
|
|
|
|
|
|
|
|
Training |
|
|
|
|
|
|
|
|
|
|
Travel |
|
|
|
|
|
|
|
|
|
|
Accounting/Auditing Fees |
|
|
|
|
|
|
|
|
|
|
Office Rent |
|
|
|
|
|
|
|
|
|
|
Sundry |
|
|
|
|
|
|
|
|
|
|
Telephone/Pagers |
|
|
|
|
|
|
|
|
|
|
Computers |
|
|
|
|
|
|
|
|
|
|
Shipping |
|
|
|
|
|
|
|
|
|
|
Materials and Supplies |
|
|
|
|
|
|
|
|
|
|
All Other Administrative |
|
|
|
|
|
|
|
|
|
|
Outside Management Fees |
|
|
|
|
|
|
|
|
|
|
Capital Expenditure |
|
|
|
|
|
|
|
|
|
TOTAL Administrative Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant Services/ Housing Services |
|
|
|
|
|
|
|
|
|
|
|
Employee Costs |
|
|
|
|
|
|
|
|
|
|
Salaries |
|
|
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
Training |
|
|
|
|
|
|
|
|
|
|
Travel |
|
|
|
|
|
|
|
|
|
|
Supplies and Materials |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
Telephone/Pagers |
|
|
|
|
|
|
|
|
|
|
Shipping |
|
|
|
|
|
|
|
|
|
|
All Other Tenant Services |
|
|
|
|
|
|
|
|
|
|
Capital Expenditure |
|
|
|
|
|
|
|
|
|
TOTAL Tenant Services/ Housing Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utilities |
|
|
|
|
|
|
|
|
|
|
|
Water (& Sewer) |
|
|
|
|
|
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
|
Resident |
|
|
|
|
|
|
|
|
|
|
Electricity |
|
|
|
|
|
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
|
Resident |
|
|
|
|
|
|
|
|
|
|
Gas |
|
|
|
|
|
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
|
Resident |
|
|
|
|
|
|
|
|
|
|
Fuel |
|
|
|
|
|
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
|
Resident |
|
|
|
|
|
|
|
|
|
|
Labor |
|
|
|
|
|
|
|
|
|
|
Other Utilities Expenses |
|
|
|
|
|
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
|
Resident |
|
|
|
|
|
|
|
|
|
TOTAL Utilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRIBE: |
|
|
# of units |
________LR |
_______MH |
|
|
|
|
|
Note: Indicate the number of LR and MH that were operated at the beginning of the fiscal year. |
|
|
|
Insert lines in this spreadsheet if that makes entering expenses easier. For example, you could insert a line for each trip that occurred and enter costs from travel vouchers, or you could take the total for Administrative Travel from existing records an |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enter the Fiscal Year 2002 |
|
Estimated |
|
|
|
|
|
|
total annual cost |
|
|
|
|
|
|
|
all units |
LR |
MH |
|
|
Comments |
|
Ordinary Maintenance and Operation |
|
|
|
|
|
|
|
|
|
|
|
Employee Costs |
|
|
|
|
|
|
|
|
|
|
Salaries |
|
|
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
Training |
|
|
|
|
|
|
|
|
|
|
Travel |
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
Contract Costs |
|
|
|
|
|
|
|
|
|
|
Garbage & Trash Removal |
|
|
|
|
|
|
|
|
|
|
Yard Maintenance |
|
|
|
|
|
|
|
|
|
|
Snow removal |
|
|
|
|
|
|
|
|
|
|
Mowing and Others |
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
Rent |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
Telephone/Pagers |
|
|
|
|
|
|
|
|
|
|
Shipping |
|
|
|
|
|
|
|
|
|
|
All Other Maintenance and Operation |
|
|
|
|
|
|
|
|
|
TOTAL Maintenance and Operation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Expenses |
|
|
|
|
|
|
|
|
|
|
|
Insurance |
|
|
|
|
|
|
|
|
|
|
Payments |
|
|
|
|
|
|
|
|
|
|
PILOT |
|
|
|
|
|
|
|
|
|
|
Other, including payments to Tribes |
|
|
|
|
|
|
|
|
|
|
Protective Services |
|
|
|
|
|
|
|
|
|
TOTAL General Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ROUTINE OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Modernization |
|
|
|
|
|
|
|
|
|
|
|
Employee Costs |
|
|
|
|
|
|
|
|
|
|
Salaries |
|
|
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
Training |
|
|
|
|
|
|
|
|
|
|
Travel |
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
Contract Costs |
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
TOTAL Modernization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EXPENDITURES INCLUDING MODERNIZATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indian Housing Operating Cost Study |
Attachment D: Spreadsheet Format for Operating Costs of 1937 Act Units |
Note: Enter energy use and cost for 1937 Act residential units seperately from all Tribe/TDHE spaces or public outdoor spaces. Insert lines in this spreadsheet if that makes entering expenses easier. For example, if you have two electrical companies, you might insert rows for each company. |
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year: |
|
Enter the Usage and Cost |
|
|
|
|
|
Energy Costs for 1937 Units |
|
|
of All Energy by Month |
|
|
|
|
|
|
|
Amount |
Cost |
Rate |
|
|
Comments |
|
Electricity |
|
|
|
|
|
|
|
|
|
|
|
Office, Street Lights, other TDHE |
|
Kilowatt Hours |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
1937 Act Residential Unit |
|
Kilowatt Hours |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas |
|
|
|
|
|
|
|
|
|
|
|
Office & other TDHE buildings |
|
Therms-MCF |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
1937 Act Residential Units |
|
Therms-MCF |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Propane |
|
|
|
|
|
|
|
|
|
|
|
Office & other TDHE buildings |
|
Therms-MCF |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
1937 Act Residential Units |
|
Therms-MCF |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fuel Oil |
|
|
|
|
|
|
|
|
|
|
|
Office & other TDHE buildings |
|
Gallons |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
1937 Act Residential Units |
|
Therms-MCF |
$ Cost |
Rate |
|
|
|
|
|
|
January |
|
|
|
|
|
|
|
|
|
|
February |
|
|
|
|
|
|
|
|
|
|
March |
|
|
|
|
|
|
|
|
|
|
April |
|
|
|
|
|
|
|
|
|
|
May |
|
|
|
|
|
|
|
|
|
|
June |
|
|
|
|
|
|
|
|
|
|
July |
|
|
|
|
|
|
|
|
|
|
August |
|
|
|
|
|
|
|
|
|
|
September |
|
|
|
|
|
|
|
|
|
|
October |
|
|
|
|
|
|
|
|
|
|
November |
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|