{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["A"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"A","index":0,"n_rows":94,"n_cols":15,"rows_kept":94,"flags":["formulas_cached_only"]}
[null,"City of Overland Park Cash Flow Projection (May 2009 - December 2011)",{"$nulls":12},"2009-04-30"]
[]
[null,"Project Description:","159th Street: Antioch to Switzer"]
[]
[null,"C.I.P. Project Number:","TH-0870"]
[]
[null,"Estimated Start Date:"]
[]
[null,"Estimated Completion Date:"]
[]
[null,"Total Project Amount:",{"v":13850000,"d":"$13,850,000"}]
[]
[{"$nulls":9},"To-Date","September","October","November","December","Total"]
[{"$nulls":10},2009,2009,2009,2009,"Estimate"]
[]
[null,"Construction Costs:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Estimated Change Orders:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"City Inspection:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Materials Testing:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"}]
[null,"Design:",{"$nulls":7},{"v":500000,"d":"$500,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":640000,"d":"$640,000"}]
[null,"Consultant EDC:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"ROW and Easement Acquisition:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Utility Relocations:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Financing:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Administrative Costs:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Land Acquisition:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Other:",{"$nulls":12},{"v":0,"d":"$0"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Subtotal:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":500000,"d":"$500,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":640000,"d":"$640,000"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Reimbursement:"]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Non-Eligible Costs:",{"$nulls":12},{"v":0,"d":"$0"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Monthly Total:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":500000,"d":"$500,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":640000,"d":"$640,000"}]
[]
[]
[null,null,"January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,"Estimate"]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Construction Costs:"]
[null,"Estimated Change Orders:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"City Inspection:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Materials Testing:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"}]
[null,"Design:",{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":600000,"d":"$600,000"}]
[null,"Consultant EDC:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"ROW and Easement Acquisition:",null,{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":150000,"d":"$150,000"},{"$nulls":7},{"v":750000,"d":"$750,000"}]
[null,"Utility Relocations:",{"$nulls":5},{"v":150000,"d":"$150,000"},{"$nulls":6},{"v":150000,"d":"$150,000"}]
[null,"Financing:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Administrative Costs:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Land Acquisition:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Other:",{"$nulls":12},{"v":0,"d":"$0"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Subtotal:",{"v":50000,"d":"$50,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":1500000,"d":"$1,500,000"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Reimbursement:"]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Non-Eligible Costs:",{"$nulls":12},{"v":0,"d":"$0"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Monthly Total:",{"v":50000,"d":"$50,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":1500000,"d":"$1,500,000"}]
[]
[]
[]
[null,null,"January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,"Estimate"]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Construction Costs:",null,null,{"v":275000,"d":"$275,000"},{"v":500000,"d":"$500,000"},{"v":1000000,"d":"$1,000,000"},{"v":1000000,"d":"$1,000,000"},{"v":1150000,"d":"$1,150,000"},{"v":1200000,"d":"$1,200,000"},{"v":1500000,"d":"$1,500,000"},{"v":2000000,"d":"$2,000,000"},{"v":1000000,"d":"$1,000,000"},{"v":500000,"d":"$500,000"},{"v":10125000,"d":"$10,125,000"}]
[null,"Estimated Change Orders:",{"$nulls":4},{"v":100000,"d":"$100,000"},null,{"v":100000,"d":"$100,000"},null,{"v":100000,"d":"$100,000"},null,{"v":160000,"d":"$160,000"},null,{"v":460000,"d":"$460,000"}]
[null,"City Inspection:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Materials Testing:",null,null,{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},null,null,{"v":50000,"d":"$50,000"}]
[null,"Design:",{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"},{"v":25000,"d":"$25,000"},{"v":410000,"d":"$410,000"}]
[null,"Consultant EDC:",null,null,{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"},{"v":50000,"d":"$50,000"}]
[null,"ROW and Easement Acquisition:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Utility Relocations:",{"v":500000,"d":"$500,000"},{"v":600000,"d":"$600,000"},{"$nulls":10},{"v":1100000,"d":"$1,100,000"}]
[null,"Financing:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Administrative Costs:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Land Acquisition:",{"$nulls":12},{"v":0,"d":"$0"}]
[null,"Other:",{"$nulls":3},{"v":15000,"d":"$15,000"},{"$nulls":8},{"v":15000,"d":"$15,000"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Subtotal:",{"v":535000,"d":"$535,000"},{"v":635000,"d":"$635,000"},{"v":320000,"d":"$320,000"},{"v":560000,"d":"$560,000"},{"v":1145000,"d":"$1,145,000"},{"v":1045000,"d":"$1,045,000"},{"v":1295000,"d":"$1,295,000"},{"v":1245000,"d":"$1,245,000"},{"v":1650000,"d":"$1,650,000"},{"v":2050000,"d":"$2,050,000"},{"v":1200000,"d":"$1,200,000"},{"v":530000,"d":"$530,000"},{"v":12210000,"d":"$12,210,000"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Reimbursement:",{"v":0,"d":"$0"},{"$nulls":11},{"v":0,"d":"$0"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Non-Eligible Costs:",{"$nulls":12},{"v":0,"d":"$0"}]
[{"$nulls":14},{"v":0,"d":"$0"}]
[null,"Monthly Total:",{"v":535000,"d":"$535,000"},{"v":635000,"d":"$635,000"},{"v":320000,"d":"$320,000"},{"v":560000,"d":"$560,000"},{"v":1145000,"d":"$1,145,000"},{"v":1045000,"d":"$1,045,000"},{"v":1295000,"d":"$1,295,000"},{"v":1245000,"d":"$1,245,000"},{"v":1650000,"d":"$1,650,000"},{"v":2050000,"d":"$2,050,000"},{"v":1200000,"d":"$1,200,000"},{"v":530000,"d":"$530,000"},{"v":12210000,"d":"$12,210,000"}]
[]
[null,"Completed By:","Brian Scovill"]
[]
[]
[]
[]
[]
[{"$nulls":14},{"v":14350000,"d":"$14,350,000"}]