{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["ACTIVE"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"ACTIVE","index":0,"n_rows":133,"n_cols":32,"rows_kept":133,"cut":false,"hidden":false,"merged":[[130,3,130,5],[70,3,70,5],[82,3,82,5],[94,3,94,5],[106,3,106,5],[46,3,46,5],[58,3,58,5],[71,9,71,10],[72,9,72,10],[84,9,84,10],[2,0,4,4],[2,20,3,22],[118,3,118,5],[131,9,131,10],[132,9,132,10],[95,9,95,10],[96,9,96,10],[107,9,107,10],[108,9,108,10],[119,9,119,10],[120,9,120,10],[83,9,83,10],[24,9,24,10],[23,9,23,10],[35,9,35,10],[36,9,36,10],[5,21,5,24],[47,9,47,10],[48,9,48,10],[59,9,59,10],[60,9,60,10],[12,0,12,4],[22,3,22,5],[34,3,34,5],[29,26,29,28],[41,25,41,26],[5,26,5,29],[37,25,37,26],[38,25,38,26],[39,25,39,26],[42,25,42,26],[43,25,43,26],[37,21,37,23],[41,21,41,23],[32,25,32,26],[33,25,33,26],[34,25,34,26],[35,25,35,26],[36,25,36,26],[40,25,40,26]],"flags":["formulas_cached_only"]}
["EDA  PROJECT NO. XX-XX-XXXXX    NAME OF RECIPIENT(S)",{"$nulls":19},"EDA  PROJECT NO. XX-XX-XXXXX    NAME OF RECIPIENT(S)"]
[]
["PROJECT SCOPE/DESCRIPTION:",{"$nulls":5},"      EDA FUNDING:",null,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$nulls":6},"PROJECT SCOPE/DESCRIPTION:"]
[{"$nulls":6},"OWNER FUNDING:",null,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]
[{"$nulls":6},"  TOTAL FUNDING:",null,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]
[{"$nulls":21},"CONSTRUCTION CONTRACTS",{"$nulls":4},"NON-CONSTRUCTION CONTRACTS"]
[{"$nulls":7},"LAND &","BASIC","OTHER"," ","LAND ","RELOCATION","DEMO",{"$nulls":6}," ","CONTRACT #1","CONTRACT #2","CONTRACT #3"," TOTAL",null,"CONTRACT #4","CONTRACT #5","CONTRACT #6"," TOTAL"]
[{"$nulls":6},"ADMIN","RIGHTS-","A/E","A/E","PROJECT","DEVEL.","EXPENSES/","& ","CONSTRXN","EQUIPMENT","CONTINGXY","TOTAL","TOTALS",null,"CONTRACT VENDOR/TYPE",null,null,null,"CONSTRXN",{"$nulls":4},"ALL"]
[{"$nulls":6},"FEES","OF-WAY","FEES","FEES","INSPECTION","SITE WORK","PAYMENTS","REMOVAL",null,null,null,"BUDGET","CHECK",null," ",null,null,null,"CONTRACTS",{"$nulls":4},"CONTRACTS"]
["(At Grant Award)",null,"APPROVED EDA BUDGET============>",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"ORIGINAL CONTRACT AMOUNT",0,0,0,0,null,0,0,0,0]
["(After Bid Award)",null,"REVISED EDA BUDGET ============>",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CHANGE ORDER #1",null," "]
["(At Closeout)",null,"REVISED EDA BUDGET ============>",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CHANGE ORDER #2",{"$nulls":5}," "]
["    <====== LIST INVOICES / VENDORS =======>",{"$nulls":4},"DATE"," ",{"$nulls":13},"CHANGE ORDER #3",{"$nulls":5}," "]
[{"$nulls":15}," ",null,0,null,null,"CHANGE ORDER #4"]
[{"$nulls":17},0,null,null,"CHANGE ORDER #5"]
[{"$nulls":17},0,null,null,"TOTAL CHANGE ORDERS",0,0,0,0,null,0,0,0,0]
[{"$nulls":17},0,null,null,"TOTAL ADJUSTED CONTRACTS ",0,0,0,0,null,0,0,0,0]
[{"$nulls":17},0,null,null,"PAYMENT #1"]
[{"$nulls":17},0,null,null,"PAYMENT #2",{"$nulls":5}," "]
[{"$nulls":17},0,null,null,"PAYMENT #3",{"$nulls":5}," "]
[{"$nulls":17},0,null,null,"PAYMENT #4"," "," ",null,null,null," "]
["CALCULATIONS FOR EDA PAYMENT #1",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"PAYMENT #5"]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"PAYMENT #6"]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"},null,null,"PAYMENT #7"]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"},null,null,"PAYMENT #8"]
[{"$nulls":5}," ",null,null,null," ",{"$nulls":6}," ",0,null,null,"PAYMENT #9"]
[{"$nulls":17},0,null,null,"PAYMENT #10"," ",{"$nulls":4}," "]
[{"$nulls":17},0,null,null,"PAYMENTS TO DATE",0,0,0,0,null,0,0,0,0]
[{"$nulls":17},0,null,null,"BALANCE TO DATE",0,0,0,0,null,0,0,0,0]
[{"$nulls":17},0,{"$nulls":8},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0,null,null,null,"AT GRANT","AFTER  ","AT PROJECT",null,"EDA PAYMENTS:",null,"DATE","AMOUNT","CUMUL.","EDA BAL.","DISB"]
["CALCULATIONS FOR EDA PAYMENT #2",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"AWARD","BIDS","CLOSEOUT",null," ",null,null," ",0," "," "]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CONSTRUCTION BUDGET",0,0,0,null,"REIMBURSEMENT #1",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"},null,null,"CONTINGENCY",0,0,0,null,"REIMBURSEMENT #2",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"},null,null,"TOTAL CONSTRUCTION (INCL EQUIP)",0,0,0,null,"REIMBURSEMENT #3",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5}," "," ",{"$nulls":8}," ",null,0,null,null,"TOTAL ADJUSTED CONTRACTS",0,null,null,null,"REIMBURSEMENT #4",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":17},0,null,null,"CONSTRXN UNDERRUN(+)/OVERRUN(-)",0,0,0,null,"REIMBURSEMENT #5",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":17},0,{"$nulls":7},"REIMBURSEMENT #6",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":17},0,null,null,"NON CONSTRUCTION BUDGET",0,0,0,null,"REIMBURSEMENT #7",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":17},0,null,null,"CUMULATIVE ACTUALS",0,null,null,null,"REIMBURSEMENT #8",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":17},0,{"$nulls":7},"REIMBURSEMENT #9",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":17},0,{"$nulls":7},"REIMBURSEMENT #10",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #3",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":5}," ",null,null," "," "," ",{"$nulls":6},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #4",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #5",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #6",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":5}," "," ",null," ",{"$nulls":6}," ",null,0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #7",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":5}," ",null,null," "," "," ",{"$nulls":6},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #8",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #9",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
["CALCULATIONS FOR EDA PAYMENT #10",null,null,null,"  CURRENT PERIOD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CUMULATIVE TOTALS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"CURRENT",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]
[{"$nulls":6}," "," "," ","CUMULATIVE",{"$nulls":4},"EDA SHARE @ ",{"$error":"#DIV/0!"},">>>>>>>",{"$error":"#DIV/0!"}]