{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["BudPosD"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":39,"comments":1,"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":"BudPosD","index":0,"n_rows":37,"n_cols":25,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["%,FBUSINESS_UNIT,VUCF01,FFUND_CODE,TFUNDCODE_ALL,NDEPT","%,ATF,FACCOUNT,UNODE","%,ATT,FDESCR,UDESCR",null,"%,LACTUALS,UPOSTED_TOTAL_AMT,SPER",null,"%,LBUDGET,UPOSTED_TOTAL_AMT,SPER1","%,LCC_DEP_BUD,UPOSTED_TOTAL_AMT,SYTD,R",null,"%,LACTUALS,UPOSTED_TOTAL_AMT,SBAL",null,"%,LCC_DET_ENC,UPOSTED_TOTAL_AMT,SYTD,FBUDGET_PERIOD,V2022",null,"%,LCC_DET_PRE,UPOSTED_TOTAL_AMT,SYTD,FBUDGET_PERIOD,V2022",null,"%,C"]
[null,null,{"$f":"RTT","v":"Budget Position"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Position","56011DCX","BP_FY22D","2021-06-30","2021","21","56010031","RF EHS"]
[null,null,{"$f":"\"As of: \"& TEXT(ASD,\"mmmm dd, yyyy\")","v":"As of: June 30, 2021"}]
[null,null,{"$f":"SFV&\" \"&SFD","v":"56010031 RF EHS"}]
[]
[null,null,null,null,"Current Period",null,"PO Rollover ","Budget",null,"Year to Date",null,"Encumb",null,"Pre-",null,"Balance"]
[null,null,null,null,"Totals",null,"Budget","Control****",null,"Totals***",null,null,null,"Encumb",null,"Available"]
[]
[null,"Account","Description"]
[]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N711000,N712000",{"$f":"IF(C11=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Salary",null,0,null,0,0,null,0,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N715000,N716000,N717000,N718000,N719000,N720000,N730000,N740000,N760000,N770000,N780000,N790000",{"$f":"IF(C12=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Other Expenses",null,0,null,0,0,null,0,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N750000",{"$f":"IF(C13=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Equipment",null,0,null,0,0,null,0,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYYYY01,N713000,N714000,N713951",{"$f":"IF(C14=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Sub contract"]
[]
[null,null,"Total",null,{"$f":"E11+E12+E13+E14","v":0},{"$f":"F11+F12+F13+F14","v":0},{"$f":"G11+G12+G13+G14","v":0},{"$f":"H29","v":5000},null,{"$f":"J11+J12+J13+J14","v":0},null,{"$f":"L11+L12+L13+L14","v":0},null,{"$f":"N11+N12+N13+N14","v":0},null,{"$f":"+H16-(J16+L16+N16)","v":5000}]
[]
["%,R,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N600000",null,"Revenues",null,0,null,0,0,null,0,null,0,null,0]
[]
["%,V357009","357009","DUE TO DSO UCF INTER UNIT",null,0,null,0,0,null,6990.35,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYYYY01N120000,N150000,N160000,N170000,N180000,N190000,N200000,N300000,N400000,N500000",null,"Other Balance Sheet Accounts",null,0,null,0,0,null,6990.35,null,0,null,0]
[]
["%,V112000","112000","CASH IN BANK",null,0,null,0,0,null,-6990.35,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N110000",null,"Cash",null,0,null,0,0,null,-6990.35,null,0,null,0]
[]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N140000",null,"Investments",null,0,null,0,0,null,0,null,0,null,0]
[]
[]
["%,FACCOUNT,V000000","000000","Budget Rollup",null,0,null,0,5000,null,0,null,0,null,0]
[null,"             Budget Information:"]
[null,null,"Less PO Rollover Transferred to Next Fiscal Year",null,null,null,null,{"$f":"IF(MID(ASD,6,2)<>\"06\",0,H32)","v":0},null,null,null,null,null,null,null,{"$f":"H31","v":0}]
[null,null,null,null,null,null,null,0]
[]
[null,"             Total Available Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P16+P31","v":5000}]
[]
[null,"***","May not agree with online budget inquiry page"]
[null,"****","Including PO Rollover"]