{"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":51,"n_cols":25,"rows_kept":51,"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,V2021",null,"%,LCC_DET_PRE,UPOSTED_TOTAL_AMT,SYTD,FBUDGET_PERIOD,V2021",null,"%,C"]
[null,null,{"$f":"RTT","v":"Budget Position"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Position","56011DCX","BP_FY21D","2021-05-31","2021","21","56010003","UCF RESEARCH FOUNDATION"]
[null,null,{"$f":"\"As of: \"& TEXT(ASD,\"mmmm dd, yyyy\")","v":"As of: May 31, 2021"}]
[null,null,{"$f":"SFV&\" \"&SFD","v":"56010003 UCF RESEARCH FOUNDATION"}]
[]
[null,null,null,null,"Current Period",null,"PO Rollover ","Budget",null,"Year to Date",null,"Encumb",null,"Pre-",null,"Balance"]
[null,null,null,null,"Totals",null,"Budget","Control****",null,"Totals***",null,null,null,"Encumb",null,"Available"]
[]
[null,"Account","Description"]
[]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N711000,N712000",{"$f":"IF(C11=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Salary",null,0,null,0,0,null,0,null,0,null,0]
["%,V741901","741901","OTHER INSURANCE",null,0,null,0,0,null,0,null,0,null,0]
["%,V749999","749999","OTHER MISC EXP NON-COMMODITIES",null,0,null,0,0,null,0,null,0,null,0]
["%,V781999","781999","AGENCY FUND TRANSFERS",null,0,null,0,0,null,0,null,0,null,0]
["%,V782110","782110","TSFR TO UCF",null,0,null,0,0,null,0,null,0,null,0]
["%,V789201","789201","INVESTMENT EXPENSE ST",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",{"$f":"IF(C17=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Other Expenses",null,0,null,0,0,null,0,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N750000",{"$f":"IF(C18=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Equipment",null,0,null,0,0,null,0,null,0,null,0]
["%,V713106","713106","PROF SVCS-LEGAL",null,0,null,0,0,null,0,null,0,null,0]
["%,V713906","713906","PROF SVCS-MERCHANT SERVICES",null,0,null,0,0,null,0,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYYYY01,N713000,N714000,N713951",{"$f":"IF(C21=\"\",\" \",\"SubTotal\")","v":"SubTotal"},"Sub contract",null,0,null,0,0,null,0,null,0,null,0]
[]
[null,null,"Total",null,{"$f":"E11+E17+E18+E21","v":0},{"$f":"F11+F17+F18+F21","v":0},{"$f":"G11+G17+G18+G21","v":0},{"$f":"H43","v":1000000},null,{"$f":"J11+J17+J18+J21","v":0},null,{"$f":"L11+L17+L18+L21","v":0},null,{"$f":"N11+N17+N18+N21","v":0},null,{"$f":"+H23-(J23+L23+N23)","v":1000000}]
[]
["%,V604181","604181","OPTION INCOME - RFD",null,0,null,0,0,null,0,null,0,null,0]
["%,V604184","604184","LEGAL FEES - RFD",null,0,null,0,0,null,0,null,0,null,0]
["%,V605002","605002","INTEREST - INVESTMENTS",null,0,null,0,0,null,0,null,0,null,0]
["%,V677000","677000","REALIZED GAIN/LOSS SALE OF INV",null,0,null,0,0,null,0,null,0,null,0]
["%,R,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N600000",null,"Revenues",null,0,null,0,0,null,0,null,0,null,0]
[]
["%,V155100","155100","RESEARCH FOUNDATION REC",null,0,null,0,0,null,-105440.95,null,0,null,0]
["%,V167009","167009","INTER UNIT DUE TO DUE FM",null,0,null,0,0,null,133849.91,null,0,null,0]
["%,V357009","357009","DUE TO DSO UCF INTER UNIT",null,868871.03,null,0,0,null,-5747257.7999999998,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYYYY01N120000,N150000,N160000,N170000,N180000,N190000,N200000,N300000,N400000,N500000",null,"Other Balance Sheet Accounts",null,868871.03,null,0,0,null,-5718848.8399999999,null,0,null,0]
[]
["%,V112000","112000","CASH IN BANK",null,-868871.03,null,0,0,null,5718848.8399999999,null,0,null,0]
["%,V112001","112001","CASH INTERDEPARTMENTAL TFRS",null,0,null,0,0,null,0,null,0,null,0]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N110000",null,"Cash",null,-868871.03,null,0,0,null,5718848.8399999999,null,0,null,0]
[]
["%,FACCOUNT,TACCOUNT_ROLLUP,XDYYNYY01,N140000",null,"Investments",null,0,null,0,0,null,0,null,0,null,0]
[]
[]
["%,FACCOUNT,V000000","000000","Budget Rollup",null,0,null,0,1000000,null,0,null,0,null,0]
[null,"             Budget Information:"]
[null,null,"Less PO Rollover Transferred to Next Fiscal Year",null,null,null,null,{"$f":"IF(MID(ASD,6,2)<>\"06\",0,H46)","v":0},null,null,null,null,null,null,null,{"$f":"H45","v":0}]
[null,null,null,null,null,null,null,0]
[]
[null,"             Total Available Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P23+P45","v":1000000}]
[]
[null,"***","May not agree with online budget inquiry page"]
[null,"****","Including PO Rollover"]