{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["Sheet1","SPR-3(074)","Sheet2","Sheet3"],"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,"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":"Sheet1","index":0,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[27,0,28,10]],"flags":["formulas_cached_only"]}
["Project No.: SPR-3(074)"]
["Project Manager: Leni Oman"]
["as of 12-12-11"]
[]
[]
[{"$nulls":6},"Invoiced","Total",null,"Actual ","Variance","Actual "]
[null,"$ Committed","Program","Originally Obligated","Obligated","Contribution ","Amount","Expenditures",null,"Expenditure","Over/","Expense"]
["State","on Website","Code","in FMIS","in FMIS","Percentage",558191.39,"Per State","UDO","Distribution","(Under)","%"]
["CALIFORNIA",null,"Q560",191100,191100,0.23706736136955714,132328.9599665054,132328.9599665054,58771.04003349459,127580.2,-4748.759966505415,0.228559956827711,63519.8]
["MINNESOTA",130000,860,35000,35000,0.043418930653765044,24236.073253938717,24236.073253938717,10763.926746061283,34772.08,10536.006746061285,0.06229418909524921,227.91999999999825]
["MINNESOTA",null,"Q560",110000,110000,0.1364594963404044,76170.51594095025,76170.51594095025,33829.48405904975,96218,20047.484059049748,0.17237456851493177,13782]
["TEXAS",45000,"Q560",125000,125000,0.1550676094777323,86557.40447835256,86557.40447835256,38442.59552164744,111122.99,24565.585521647445,0.19907686143277847,13877.009999999995]
["WASHINGTON",135000,"H560",60000,60000,0.0744324525493115,41547.55414960923,41547.55414960923,18452.445850390774,41523.54,-24.01414960922557,0.07438943119491685,18476.46]
["WASHINGTON",null,"L560",120000,120000,0.148864905098623,83095.10829921845,83095.10829921845,36904.89170078155,56974.58,-26120.52829921845,0.10206997280986366,63025.42]
["WASHINGTON",null,"L56E",45000,45000,0.05582433941198362,31160.66561220692,31160.66561220692,13839.334387793078,0,-31160.66561220692,0,45000]
["WASHINGTON",null,"Q560",120000,120000,0.148864905098623,83095.10829921845,83095.10829921845,36904.89170078155,90000,6904.891700781547,0.16123502012454904,30000]
["Totals",310000,null,806100,806100,1,558191.39,558191.39,247908.61,558191.39,1.0913936421275139e-11,0.9999999999999999,247908.61]
[]
["The above spreadsheet should be completed with information with transactions incurred under the Old Pooled Fund procedures (i.e. do not incl transfer information)."]
["If the amount committed on the website does not agree with the amount obligated in FMIS, please explain why"]
[]
[null,"Amount ","Amount",null,"Fund Value ","Fund Value ","Status ","Status "]
["Project #","obligated","Expensed",null,"used - Billing","used - Invoices","per Finance","Per Web site","Lead"]
["SPR-3(074)",{"$nulls":5},"CLOSED","CLOSED","WA"]
[]
[]
["Note:"]
["AK, TN, NV have different projects with the same study number. "]

{"sheet":"SPR-3(074)","index":1,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[28,0,29,10]],"flags":["formulas_cached_only"]}
["Project No.: SPR-3(074)"]
["Project Manager: Leni Oman"]
["as of 04-24-13"]
[]
[]
[{"$nulls":6},"Invoiced","Total",null,"Actual ","Variance","Actual "]
[null,"$ Committed","Program","Originally Obligated","Obligated","Contribution ","Amount","Expenditures",null,"Expenditure","Over/","Expense"]
["State","on Website","Code","in FMIS","in FMIS","Percentage",809371.65,"Per State","UDO","Distribution","(Under)","%"]
["CALIFORNIA",null,"Q560",134371.73,134371.73,0.16601979661434432,134371.71671841628,134371.71671841628,0.013281583727803081,134371.73,0.013281583727803081,0.16601981302409097]
["MINNESOTA",130000,860,35000,35000,0.043243417953330296,34999.99654052657,34999.99654052657,0.0034594734315760434,35000,0.0034594734315760434,0.04324342222760088]
["MINNESOTA",null,"Q560",110000,110000,0.13590788499618092,109999.9891273692,109999.9891273692,0.010872630795347504,110000,0.010872630795347504,0.13590789842960277]
["TEXAS",45000,"Q560",125000,125000,0.15444077840475107,124999.98764473775,124999.98764473775,0.012355262253549881,125000,0.012355262253549881,0.15444079367000313]
["WASHINGTON",135000,"H560",60000,60000,0.07413157363428051,59999.994069474116,59999.994069474116,0.005930525883741211,60000,0.005930525883741211,0.07413158096160151]
["WASHINGTON",null,"L560",120000,120000,0.14826314726856102,119999.98813894823,119999.98813894823,0.011861051767482422,120000,0.011861051767482422,0.14826316192320302]
["WASHINGTON",null,"L56E",75000,75000,0.09266446704285064,74999.99258684265,74999.99258684265,0.007413157349219546,74999.92,-0.07258684265252668,0.09266437735989393]
["WASHINGTON",null,"Q550",30000,30000,0.037065786817140255,29999.997034737058,29999.997034737058,0.0029652629418706056,30000,0.0029652629418706056,0.037065790480800755]
["WASHINGTON",null,"Q560",120000,120000,0.14826314726856102,119999.98813894823,119999.98813894823,0.011861051767482422,120000,0.011861051767482422,0.14826316192320302]
["Totals",310000,null,809371.73,809371.73,1,809371.65,809371.65,0.07999999991807272,809371.65,-8.36735125631094e-11,0.9999999999999999]
[]
["The above spreadsheet should be completed with information with transactions incurred under the Old Pooled Fund procedures (i.e. do not incl transfer information)."]
["If the amount committed on the website does not agree with the amount obligated in FMIS, please explain why"]
[]
[null,"Amount ","Amount",null,"Fund Value ","Fund Value ","Status ","Status "]
["Project #","obligated","Expensed",null,"used - Billing","used - Invoices","per Finance","Per Web site","Lead"]
["SPR-3(074)",{"$nulls":5},"CLOSED","CLOSED","WA"]
[]
[]
["Note:"]
["AK, TN, NV have different projects with the same study number. "]

{"sheet":"Sheet2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}