{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Sheet1","index":0,"n_rows":107,"n_cols":11,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"TESTING"]
[null,"Draw #01"]
[null,"2021-10-21"]
[]
[]
["Original ","Previous",null,null,"Current ",null,"Previous","Current ","Cumulative","Remaining","% Bal."]
["Budget","Adjustments",null,null,"Budget",null,"Fundings","Disbursement","Fundings","to Fund","to Fund"]
[]
[690000,0,null,null,{"$f":"SUM(A10:B10)","v":690000},null,0,{"$f":"H40+H44+H79","v":278040},{"$f":"SUM(G10:H10)","v":278040},{"$f":"E10-I10","v":411960},{"$f":"IF( (E10=0), 0, SUM( J10 / E10 ) )","v":0.59704347826086956}]
[2855000,0,null,null,{"$f":"SUM(A11:B11)","v":2855000},null,0,0,{"$f":"SUM(G11:H11)","v":0},{"$f":"E11-I11","v":2855000},{"$f":"IF( (E11=0), 0, SUM( J11 / E11 ) )","v":1}]
[721500,0,null,null,721500,null,0,0,0,721500,1]
[1805604,0,null,null,1805604,null,0,{"$f":"H35+H36","v":46000},46000,{"$f":"E13-I13","v":1759604},0.97452376047018063]
[2333573.6,0,null,null,2333573.6,null,0,{"$f":"H41+H49+H66","v":52942.26},{"$f":"SUM(G14:H14)","v":52942.26},2280631.3400000003,0.97731279613379252]
[2000000,0,null,null,2000000,null,0,0,0,2000000,1]
[768426,0,null,null,768426,null,0,0,0,{"$f":"E16-I16","v":768426},1]
[321639,0,null,null,321639,null,0,0,0,321639,1]
[837472,0,null,null,837472,null,0,0,0,837472,1]
[564593,0,null,null,564593,null,0,0,0,564593,1]
[403654.40000000002,0,null,null,403654.40000000002,null,0,0,0,403654.40000000002,1]
[{"$f":"SUM(A10:A20)","v":13301462},{"$f":"SUM(B10:B20)","v":0},{"$f":"SUM(C10:C20)","v":0},{"$f":"SUM(D10:D20)","v":0},{"$f":"SUM(E10:E20)","v":13301462},null,{"$f":"SUM(G10:G20)","v":0},{"$f":"SUM(H10:H20)","v":376982.26},{"$f":"SUM(I10:I20)","v":376982.26},{"$f":"SUM(J10:J20)","v":12924479.74},{"$f":"IF( (E21=0), 0, SUM( J21 / E21 ) )","v":0.97165858459769316}]
[null,null,null,null,{"$f":"E21-A21","v":0}]
[]
[]
[100,0,0,0,{"$f":"A25+B25+C25+D25","v":100},null,{"$f":"+'[1]Draw Invoices'!D10","v":0},0,{"$f":"SUM(G25:H25)","v":0},{"$f":"E25-I25","v":100},{"$f":"IF( (E25=0), 0, SUM( J25 / E25 ) )","v":1}]
[100,0,null,null,{"$f":"A26+B26+C26+D26","v":100},null,0,0,0,100,1]
[5387598,0,0,0,5387598,null,0,0,0,5387598,1]
[100,0,null,null,100,null,0,0,0,100,1]
[151917,0,null,null,151917,null,0,0,0,151917,1]
[4462,0,null,null,4462,null,0,0,0,4462,1]
[1715400,0,0,0,1715400,null,0,0,0,1715400,1]
[{"$f":"SUM(A25:A31)","v":7259677},{"$f":"SUM(B25:B31)","v":0},{"$f":"SUM(C25:C31)","v":0},{"$f":"SUM(D25:D31)","v":0},{"$f":"SUM(E25:E31)","v":7259677},null,{"$f":"SUM(G25:G31)","v":0},{"$f":"SUM(H25:H31)","v":0},{"$f":"SUM(I25:I31)","v":0},{"$f":"SUM(J25:J31)","v":7259677},1]
[]
[]
[41500,0,0,0,{"$f":"SUM(A35:D35)","v":41500},null,0,39500,{"$f":"SUM(G35:H35)","v":39500},{"$f":"E35-I35","v":2000},4.8192771084337352E-2]
[6500,0,null,0,{"$f":"SUM(A36:D36)","v":6500},null,0,6500,{"$f":"SUM(G36:H36)","v":6500},{"$f":"E36-I36","v":0},0]
[51600,0,0,0,51600,null,0,0,0,51600,1]
[0,0,0,0,0,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0]
[40000,0,0,0,40000,null,0,40000,40000,0,0]
[50000,0,null,null,50000,null,0,47353.68,47353.68,2646.3199999999997,5.2926399999999992E-2]
[100000,0,null,null,100000,null,0,0,0,100000,1]
[0,0,0,0,0,null,0,0,0,0,0]
[606364,0,0,0,606364,null,0,195000,195000,411364,0.67841098745967765]
[201512,0,null,null,201512,null,0,0,0,201512,1]
[68000,0,0,0,68000,null,0,0,0,68000,1]
[0,0,0,0,0,null,0,0,0,0,0]
[50000,0,0,0,50000,null,0,0,0,50000,1]
[40000,0,0,0,40000,null,0,2088,2088,37912,0.94779999999999998]
[56000,0,0,0,56000,null,0,0,0,56000,1]
[100000,0,null,null,100000,null,0,0,0,100000,1]
[0,0,0,0,0,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0]
[147158,0,0,0,147158,null,0,0,0,147158,1]
[216551,0,0,0,216551,null,0,0,0,216551,1]
[0,0,0,0,0,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0]
[457814,0,0,0,457814,null,0,0,0,457814,1]
[606869,0,0,0,606869,null,0,0,0,606869,1]
[19863,0,0,0,19863,null,0,0,0,19863,1]
[5416,0,0,0,5416,null,0,0,0,5416,1]
[0,0,0,0,0,null,0,0,0,0,0]
[{"$f":"0","v":0},0,0,0,0,null,0,0,0,0,0]
[65750,0,0,0,65750,null,0,0,0,65750,1]
[100000,0,0,0,100000,null,0,0,0,100000,1]
[100602,0,0,0,100602,null,0,3500.58,3500.58,97101.42,0.96520367388322303]
[0,0,0,0,0,null,0,0,0,0,0]
[8500,0,0,0,8500,null,0,0,0,8500,1]
[100000,0,null,null,100000,null,0,0,0,100000,1]
[91064,0,0,0,91064,null,0,0,0,91064,1]
[0,0,null,null,0,null,0,0,0,0,0]
[121500,0,null,null,121500,null,0,0,0,121500,1]
[0,0,0,0,0,null,0,0,0,0,0]
[90900,0,0,0,90900,null,0,0,0,90900,1]
[0,0,0,0,0,null,0,0,0,0,0]
[6690,0,0,0,6690,null,0,0,0,6690,1]
[33450,0,0,0,33450,null,0,0,0,33450,1]
[0,0,0,0,0,null,0,0,0,0,0]
[90000,0,0,0,90000,null,0,43040,43040,46960,0.52177777777777778]
[10000,0,null,null,10000,null,0,0,0,10000,1]
[56420,0,null,null,56420,null,0,0,0,56420,1]
[0,0,0,0,0,null,0,0,0,0,0]
[40000,0,0,0,40000,null,0,0,0,40000,1]
[0,0,0,0,0,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,{"$f":"SUM(G85:H85)","v":0},{"$f":"E85-I85","v":0},0]
[{"$f":"SUM(A35:A85)","v":3780023},{"$f":"SUM(B35:B85)","v":0},{"$f":"SUM(C35:C85)","v":0},{"$f":"SUM(D35:D85)","v":0},{"$f":"SUM(E35:E85)","v":3780023},null,{"$f":"SUM(G35:G85)","v":0},{"$f":"SUM(H35:H85)","v":376982.26},{"$f":"SUM(I35:I85)","v":376982.26},{"$f":"E86-I86","v":3403040.74},0.90026985020990624]
[]
[482555,0,0,0,{"$f":"A88+B88+C88+D88","v":482555},null,0,{"$f":"'[1]Draw Invoices'!D297","v":0},{"$f":"SUM(G88:H88)","v":0},{"$f":"E88-I88","v":482555},1]
[321639,0,null,null,{"$f":"A89+B89+C89+D89","v":321639},null,0,0,{"$f":"SUM(G89:H89)","v":0},{"$f":"E89-I89","v":321639},{"$f":"IF( (E89=0), 0, SUM( J89 / E89 ) )","v":1}]
[203000,0,0,0,{"$f":"A90+B90+C90+D90","v":203000},null,0,{"$f":"'[1]Draw Invoices'!D302","v":0},{"$f":"SUM(G90:H90)","v":0},{"$f":"E90-I90","v":203000},1]
[{"$f":"SUM(A88:A90)","v":1007194},{"$f":"SUM(B88:B90)","v":0},{"$f":"SUM(C88:C90)","v":0},{"$f":"SUM(D88:D90)","v":0},{"$f":"A91+B91+C91+D91","v":1007194},null,{"$f":"SUM(G88:G90)","v":0},{"$f":"SUM(H88:H90)","v":0},{"$f":"SUM(I88:I90)","v":0},{"$f":"SUM(J88:J90)","v":1007194},1]
[]
[850914,0,null,null,{"$f":"A93+B93+C93+D93","v":850914},null,0,0,0,{"$f":"E93-I93","v":850914},1]
[403654,0,0,0,{"$f":"A94+B94+C94","v":403654},null,0,{"$f":"'[1]Draw Invoices'!D308","v":0},{"$f":"G94+H94","v":0},{"$f":"E94-I94","v":403654},1]
[{"$f":"SUM(A93:A94)","v":1254568},{"$f":"SUM(B93:B94)","v":0},{"$f":"SUM(C93:C94)","v":0},{"$f":"SUM(D93:D94)","v":0},{"$f":"SUM(E93:E94)","v":1254568},null,null,null,null,{"$f":"SUM(J93:J94)","v":1254568},1]
[]
[]
[{"$f":"A32+A86+A91+A95","v":13301462},{"$f":"B32+B86+B91+B94","v":0},{"$f":"C32+C86+C91+C94","v":0},{"$f":"D32+D86+D91+D94","v":0},{"$f":"E32+E86+E91+E95","v":13301462},null,{"$f":"G32+G86+G91+G94","v":0},{"$f":"H32+H86+H91+H94","v":376982.26},{"$f":"I32+I86+I91+I94","v":376982.26},{"$f":"J32+J86+J91+J95","v":12924479.74},0.97165858459769316]
[null,null,null,null,null,null,null,null,{"$f":"I21-I98","v":0}]
[{"$f":"A21-A98","v":0},{"$f":"B21-B98","v":0},{"$f":"C21-C98","v":0},{"$f":"D21-D98","v":0},{"$f":"E21-E98","v":0},null,{"$f":"G21-G98","v":0},{"$f":"H21-H98","v":0},{"$f":"I21-I98","v":0},{"$f":"J21-J98","v":0}]
[]
[]
[]
[]
[]
[]
[" "]