{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["project revision"],"not_rendered":{"comments":23},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"project revision","index":0,"n_rows":49,"n_cols":9,"rows_kept":49,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[5,2,5,8],[6,2,6,8],[9,0,9,8],[10,0,15,8],[17,0,17,2],[17,4,17,8],[24,0,24,2],[42,0,42,2],[42,6,42,8],[46,4,48,8]],"flags":["formulas_cached_only"]}
["CITY OF OVERLAND PARK"]
["2013-2017 CAPITAL IMPROVEMENT PROGRAM"]
["PROJECT REVISION FORM"]
[]
[]
["Project Description:"]
["Project Number:"]
[]
[]
["Reason For Revision"]
{"$rows_empty":7}
["Revised Project Schedule",{"$nulls":3},"Total Project Funding (Revised)"]
[]
["Design Year",{"$nulls":3},"CDBG","$",null,null,"Comm. Devo. Block Grant"]
["Construction Year",{"$nulls":3},"CTY","$",null,null,"Johnson County Funds"]
["Finance Year",{"$nulls":3},"KDOT","$",null,null,"KS Dept. of Transportation"]
[{"$nulls":4},"TFED","$",null,null,"Federal Transportaion Funding"]
[{"$nulls":4},"OCTY","$",null,null,"Other City Funding"]
["Revised Capital Improvement Costs",{"$nulls":3},"SA","$",null,null,"Special Assessments"]
["Construction Costs","$",null,null,"ESC","$",null,null,"Escrow Funds"]
["Estimated Change Orders","$",null,null,"UESC","$",null,null,"Unspecified Escrow Funds"]
["Inspections","$",null,null,"GCR","$",null,null,"Golf Course Revenues"]
["Materials Testing","$",null,null,"PRIV","$",null,null,"Private Funds"]
["Design","$",null,null,"SPR","$",null,null,"Special Parks & Rec. Fund"]
["Consultant EDC","$",null,null,"OFIN","$",null,null,"Other Financing Sources"]
["ROW and Easement Acquisition","$",null,null,"ERF","$",null,null,"Equipment Reserve Fund"]
["Utility Relocations","$",null,null,"OFED","$",null,null,"Other Federal Funding"]
["Financing","$",null,null,"EDSTX","$",null,null,"Economic Dev. Sales Tax"]
["Administrative Costs","$",null,null,"PAYG","$",null,null,"Pay-As-You-Go Funds"]
["Land Acquisition","$",null,null,"GO","$",null,null,"General Obligation Bonds"]
["Other","$",null,null,"EXCIS","$",null,null,"Excise Tax"]
[{"$nulls":4},"1/8STX","$",null,null,"1/8-cent Sales Tax"]
["TOTAL","$",{"v":0,"d":"0 "},null,"SWU","$",null,null,"Stormwater Utility Funds"]
[]
["Additional Annual Operating Expenses","$",{"$nulls":3},"$",{"v":0,"d":"0 "},null,"TOTAL"]
[]
["Change Classification",{"$nulls":3},"Submitted by:"]
["Council Action",{"$nulls":3},"Date:"]
["Council Approved Changes"]
["Revised Costs - Revised Est.",{"$nulls":3},"INSTRUCTIONS"]
["Revised Funding - SAME SCOPE",{"$nulls":3},"Complete applicable blanks.  In green (shaded) areas, use data from the March adopted 2013-2017 CIP.  In other areas, use updated information, if available."]
["Annual Program"]
["Change in Timing or Scope"]