{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":41,"n_cols":4,"rows_kept":41,"flags":["formulas_cached_only"]}
["PROJECT STATUS REPORT"]
[]
[]
["CIP Number  TH-0303 & TH-0303A"]
["Project Description:  Antioch, 143rd to 151st Street"]
[]
[{"$nulls":3},"1999-07-21T11:31:44.170"]
[{"$nulls":3},36362.48037233797]
[null,"Total Estimated","Total Paid","Total Estimated"]
[null,"Costs","To Date","Balance"]
["Design Team Through 12-31-97 (TH-0303)",{"v":72622,"d":"$72,622"},{"v":72622,"d":"$72,622"},{"v":0,"d":"$0"}]
["Engineering (TH-0303)",{"v":246300,"d":"246,300"},{"v":246300,"d":"246,300"},0]
["Construction",{"v":2189822.03,"d":"2,189,822"},{"v":2189822.03,"d":"2,189,822"},0]
["Relocate Utilities",{"v":86982,"d":"86,982"},{"v":86982.29,"d":"86,982"},{"v":-0.28999999999359716,"d":"-0"}]
["Operating Equipment",{"v":1048,"d":"1,048"},{"v":1047.96,"d":"1,048"},{"v":0.03999999999996362,"d":"0"}]
["Testing/Drilling",{"v":13544,"d":"13,544"},{"v":13544,"d":"13,544"},0]
["Publications/Misc/Filing Fees",{"v":4591,"d":"4,591"},{"v":4591.35,"d":"4,591"},{"v":-0.3500000000003638,"d":"-0"}]
["Appraisers Fees",{"v":25125,"d":"25,125"},{"v":25125,"d":"25,125"},0]
["Ownerships ",{"v":8125,"d":"8,125"},{"v":8125,"d":"8,125"},0]
["Right of Way Awards",{"v":69030,"d":"69,030"},{"v":69030,"d":"69,030"},0]
["Easements",{"v":29873,"d":"29,873"},{"v":29873,"d":"29,873"},0]
["Temporary Note Interest",0,0,0]
["Cost of Issuing Temporary Notes",0,0,0]
["Bonding Costs ",0,0,0]
["Total Project Costs",{"v":2747062.03,"d":"$2,747,062"},{"v":2747061.63,"d":"$2,747,062"},{"v":0.40000000000600267,"d":"$0"}]
[]
[]
["Interest earned",{"v":4865,"d":"4,865 "}]
["Excise Tax",{"v":1821500,"d":"1,821,500 "}]
["Escrow",{"v":559192,"d":"559,192 "}]
["Cap Impr Fund (PAYG)",{"v":361505.0299999998,"d":"361,505.03"}]
["Total Funding",{"v":2747062.03,"d":"$2,747,062"}]
[]
["-All expenses as of 7-12-99."]
["-This worksheet combines TH0303 and TH0303A, design engineering and construction."]
["-All escrows on Antioch have been rolled out.  See list. Amounts rolled out were more than amounts"]
[" shown on this list."]
["-CIP Budget showed County funds.  However, there were no CARS funding for this project, per Wayne G"]
["-No PAYG funding has been used on this project to date.  CIP Budget showed $481,880 for TH0303A."]
["$400,000 was used on the TH0303A (design)"]
["-Divided Design Engineering (TH-0303) into Design Team Through 12-31-97 (TH-0303) and Engineering (TH-0303)."]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}