{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Instructions","GLBA","Budget Revision","New Year Budget"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":4,"comments":0,"pivot_tables":2},"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":"Instructions","index":0,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["In Datatel Run Report:   GLBA - Budget to Actual Report",null,null,null,null,null,null,null,null,"To Revise a Budget"]
[]
["Fiscal Year","Current Fiscal Year",null,null,null,null,null,null,null,"When the cursor is on the line you would like to revise, click on the Revise Budget button on top"]
["Calendar Ending Month of ",6]
["Include Accounts that have","A"]
[]
["GL Account Definition","Drill down"]
[]
["Select/List","Drill down"]
[]
["Inc/Exc",null,"Fund.Group,Fund"]
["Line 1","I ","71 and/or 72 and/or 73"]
[null,null,"GL.CLASS,GL.SUBCLASS,CATEGORY,SUBCATEGORY,OBJECT"]
["Line 9","I ","4 & 5"]
[]
["Prompt for additional selection criteria = N"]
["Save and Update"]
[]
["Sort","Drill down"]
["GLS.Fund","Break = Y"]
["Verify Criteria","No"]
["Detail or Summarize","Summary"]
[]
["Generate Spreadsheet","Yes"]
["Output Device","H"]
["The information is generated in an Excel file"]
[]
["Select all information and copy",null,"Shift Ctrl End will select all information"]
[]
["Paste the information in cell A1 on the GLBA Tab"]
[]
["Click on the Refresh Button"]

{"sheet":"GLBA","index":1,"n_rows":66,"n_cols":19,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["GL Account","GL Description","Allocated Budget","Actual","% Used","Available","Budget Officer","Fund","Fund Description","Account Number","Type","Activity Code","Activity Code Description","Object Code","Object Code Description","Current Year Budget","Current Year Actual","Budget Revision","New Budget"]
["71-0000-1960-696503-55669","Gen : Activ Events : AS-ASMJC Presents : Stdnt Development/Campus Life : Assoc Students",50000,5469.69,10.94,44530.31,"Unassigned",{"$f":"LEFT(A1:A2,2)","v":"71"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696503-55669"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696503"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-ASMJC Presents "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55669"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Activ Events "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":50000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":5469.69}]
["71-0000-1960-696504-55669","Gen : Activ Events : AS-Project LEAD : Stdnt Development/Campus Life : Assoc Students",5500,0,0,5500,"Unassigned",{"$f":"LEFT(A2:A66,2)","v":"71"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696504-55669"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696504"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Project LEAD "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55669"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Activ Events "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":5500},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696505-55669","Gen : Activ Events : AS-Cult Div & Ethnic Prog : Stdnt Development/Campus Life : Assoc Students",40000,3997.19,9.99,36002.81,"Unassigned",{"$f":"LEFT(A3:A4,2)","v":"71"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696505-55669"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696505"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Cult Div & Ethnic Prog "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55669"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Activ Events "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":40000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":3997.19}]
["71-0000-1960-696513-55669","Gen : Activ Events : AS-Senator Projects : Stdnt Development/Campus Life : Assoc Students",10000,0,0,10000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696513-55669"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696513"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Senator Projects "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55669"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Activ Events "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":10000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696514-55669","Gen : Activ Events : AS-Graduation Supplies : Stdnt Development/Campus Life : Assoc Students",30000,18284.400000000001,60.95,11715.6,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696514-55669"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696514"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Graduation Supplies "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55669"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Activ Events "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":30000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":18284.400000000001}]
["71-0000-1960-696530-48860","Gen : Int Incm : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",-500,-27.15,5.43,-472.85,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-48860"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48860"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Int Incm "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":500},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":27.15}]
["71-0000-1960-696530-48885","Gen : Other Stu Fees & Charges : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",-265000,-409420,154.5,144420,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-48885"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48885"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other Stu Fees & Charges "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":265000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":409420}]
["71-0000-1960-696530-52110","Gen : NonInstuc-Reg : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",50000,32628.5,65.260000000000005,17371.5,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-52110"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"52110"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"NonInstuc-Reg "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":50000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":32628.5}]
["71-0000-1960-696530-53000","Gen : Benefit Budget Pool : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",40000,0,0,40000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":40000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696530-53203","Gen : PERS-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,7463.6,0,-7463.6,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":7463.6}]
["71-0000-1960-696530-53303","Gen : OASDI-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,2022.97,0,-2022.97,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":2022.97}]
["71-0000-1960-696530-53313","Gen : Medicare-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,473.06,0,-473.06,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":473.06}]
["71-0000-1960-696530-53403","Gen : Health-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,8789.5,0,-8789.5,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":8789.5}]
["71-0000-1960-696530-53453","Gen : Dental-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,606.65,0,-606.65,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":606.65}]
["71-0000-1960-696530-53463","Gen : Vision-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,121.55,0,-121.55,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":121.55}]
["71-0000-1960-696530-53473","Gen : LTD-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,66.55,0,-66.55,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":66.55}]
["71-0000-1960-696530-53493","Gen : Ret Hlth Liab-Class Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,713.57,0,-713.57,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":713.57}]
["71-0000-1960-696530-53503","Gen : St Unempl-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,187.58,0,-187.58,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":187.58}]
["71-0000-1960-696530-53603","Gen : WC-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,478.01,0,-478.01,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":478.01}]
["71-0000-1960-696530-53903","Gen : Life-Class Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,32.119999999999997,0,-32.119999999999997,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":32.119999999999997}]
["71-0000-1960-696530-54431","Gen : NonInstruc-Supplies : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",28000,3317.4,11.85,24682.6,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-54431"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"54431"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"NonInstruc-Supplies "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":28000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":3317.4}]
["71-0000-1960-696530-54464","Gen : NonInstruc-Food/Hospitality : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",2000,0,0,2000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-54464"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"54464"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"NonInstruc-Food/Hospitality "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":2000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696530-54501","Gen : NonInstruc-Dup Use : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",4000,251.08,6.28,3748.92,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-54501"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"54501"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"NonInstruc-Dup Use "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":4000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":251.08}]
["71-0000-1960-696530-55446","Gen : Services-Repair/Maintenance : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",5000,3404.91,68.099999999999994,1595.09,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-55446"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55446"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Services-Repair/Maintenance "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":5000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":3404.91}]
["71-0000-1960-696530-55669","Gen : Activ Events : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",1000,0,0,1000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-55669"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55669"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Activ Events "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":1000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696530-55771","Gen : Rentals-Equipment : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",8000,4378,54.73,3622,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-55771"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55771"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Rentals-Equipment "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":8000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":4378}]
["71-0000-1960-696530-55991","Gen : Other-Unrest : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",0,0.14000000000000001,0,-0.14000000000000001,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0.14000000000000001}]
["71-0000-1960-696530-56400","Gen : Equipment<$5K : AS-Oper Activities : Stdnt Development/Campus Life : Assoc Students",2000,0,0,2000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696530-56400"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"56400"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Equipment<$5K "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":2000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696532-55991","Gen : Other-Unrest : AS-Club Development : Stdnt Development/Campus Life : Assoc Students",20000,627.66999999999996,3.14,19372.330000000002,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696532-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696532"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Club Development "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":20000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":627.66999999999996}]
["71-0000-1960-696534-55991","Gen : Other-Unrest : AS-Leadership : Stdnt Development/Campus Life : Assoc Students",5000,0,0,5000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696534-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696534"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Leadership "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":5000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696536-55991","Gen : Other-Unrest : AS-Awards & Recognition : Stdnt Development/Campus Life : Assoc Students",10000,487.29,4.87,9512.7099999999991,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696536-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696536"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Awards & Recognition "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":10000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":487.29}]
["71-0000-1960-696540-55991","Gen : Other-Unrest : AS-Activity Fee Expense : Stdnt Development/Campus Life : Assoc Students",8000,1242.6600000000001,15.53,6757.34,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696540-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696540"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Activity Fee Expense "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":8000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":1242.6600000000001}]
["71-0000-1960-696546-55991","Gen : Other-Unrest : AS-FLOW : Stdnt Development/Campus Life : Assoc Students",60000,47893.34,79.819999999999993,12106.66,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696546-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696546"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-FLOW "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":60000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":47893.34}]
["71-0000-1960-696553-55991","Gen : Other-Unrest : AS-Raza Graduation : Stdnt Development/Campus Life : Assoc Students",3000,0,0,3000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696553-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696553"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Raza Graduation "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":3000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696554-55991","Gen : Other-Unrest : AS-African American Conf : Stdnt Development/Campus Life : Assoc Students",3000,0,0,3000,"Unassigned",{"$f":"LEFT(A35:A36,2)","v":"71"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696554-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696554"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-African American Conf "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":3000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-1960-696555-55991","Gen : Other-Unrest : AS-Hispanic Education Conf : Stdnt Development/Campus Life : Assoc Students",3000,996.06,33.200000000000003,2003.94,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696555-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696555"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Hispanic Education Conf "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":3000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":996.06}]
["71-0000-1960-696556-55991","Gen : Other-Unrest : AS-Pride Education Conf : Stdnt Development/Campus Life : Assoc Students",3000,1275,42.5,1725,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696556-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696556"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Pride Education Conf "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":3000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":1275}]
["71-0000-1960-696557-55991","Gen : Other-Unrest : AS-Vet Education Week : Stdnt Development/Campus Life : Assoc Students",3000,0,0,3000,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-1960-696557-55991"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696557"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Vet Education Week "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55991"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other-Unrest "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":3000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["71-0000-4960-696517-48840","Gen : Sales and Commissions : AS-Activity Stickers : Stdnt Development/Campus Life : Assoc Students",0,0,0,0,"Unassigned","71",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"71 - Assoc Students"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"71-0000-4960-696517-48840"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696517"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Activity Stickers "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48840"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Sales and Commissions "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["72-0000-1960-696530-48860","Gen : Int Incm : AS-Oper Activities : Stdnt Development/Campus Life : Student Rep Fee",0,-28.72,0,28.72,"Unassigned","72",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"72 - Student Rep Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"72-0000-1960-696530-48860"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48860"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Int Incm "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":28.72}]
["72-0000-1960-696530-48884","Gen : Student Representation Fee : AS-Oper Activities : Stdnt Development/Campus Life : Student Rep Fee",-50000,-81885,163.77000000000001,31885,"Unassigned","72",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"72 - Student Rep Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"72-0000-1960-696530-48884"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48884"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Student Representation Fee "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":50000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":81885}]
["72-0000-1960-696530-48890","Gen : Other Loc Rev : AS-Oper Activities : Stdnt Development/Campus Life : Student Rep Fee",0,-2094.98,0,2094.98,"Unassigned","72",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"72 - Student Rep Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"72-0000-1960-696530-48890"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48890"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other Loc Rev "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":2094.98}]
["72-0000-1960-696530-52331","Gen : Stu-NonInstruc-Hourly : AS-Oper Activities : Stdnt Development/Campus Life : Student Rep Fee",0,0,0,0,"Unassigned","72",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"72 - Student Rep Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"72-0000-1960-696530-52331"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"52331"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Stu-NonInstruc-Hourly "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["72-0000-1960-696530-55666","Gen : Activities-Workshops/Conferenc : AS-Oper Activities : Stdnt Development/Campus Life : Student Rep Fee",20000,4724.7700000000004,23.62,15275.23,"Unassigned","72",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"72 - Student Rep Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"72-0000-1960-696530-55666"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55666"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Activities-Workshops/Conferenc "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":20000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":4724.7700000000004}]
["72-0000-1960-696530-55881","Gen : Other Expenses : AS-Oper Activities : Stdnt Development/Campus Life : Student Rep Fee",40000,6525,16.309999999999999,33475,"Unassigned","72",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"72 - Student Rep Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"72-0000-1960-696530-55881"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"55881"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other Expenses "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":40000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":6525}]
["72-0000-1960-696530-57400","Gen : Other Transfers : AS-Oper Activities : Stdnt Development/Campus Life : Student Rep Fee",25000,0,0,25000,"Unassigned","72",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"72 - Student Rep Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"72-0000-1960-696530-57400"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"57400"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Other Transfers "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":25000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["73-0000-1960-696530-48860","Gen : Int Incm : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,-16.7,0,16.7,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-48860"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48860"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Int Incm "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":16.7}]
["73-0000-1960-696530-48883","Gen : Student Center Fee : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",-92000,-144990.5,157.6,52990.5,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-48883"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Revenue"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"48883"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Student Center Fee "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":92000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":144990.5}]
["73-0000-1960-696530-52110","Gen : NonInstuc-Reg : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",110000,88596.9,80.540000000000006,21403.1,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-52110"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"52110"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"NonInstuc-Reg "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":110000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":88596.9}]
["73-0000-1960-696530-52331","Gen : Stu-NonInstruc-Hourly : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",20000,6456.47,32.28,13543.53,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-52331"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"52331"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Stu-NonInstruc-Hourly "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":20000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":6456.47}]
["73-0000-1960-696530-53000","Gen : Benefit Budget Pool : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",75000,0,0,75000,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":75000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["73-0000-1960-696530-53203","Gen : PERS-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,20266.599999999999,0,-20266.599999999999,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":20266.599999999999}]
["73-0000-1960-696530-53303","Gen : OASDI-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,5493.05,0,-5493.05,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":5493.05}]
["73-0000-1960-696530-53313","Gen : Medicare-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,1284.6300000000001,0,-1284.6300000000001,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":1284.6300000000001}]
["73-0000-1960-696530-53403","Gen : Health-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,37552,0,-37552,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":37552}]
["73-0000-1960-696530-53453","Gen : Dental-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,2214.3000000000002,0,-2214.3000000000002,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":2214.3000000000002}]
["73-0000-1960-696530-53463","Gen : Vision-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,486.2,0,-486.2,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":486.2}]
["73-0000-1960-696530-53473","Gen : LTD-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,181.06,0,-181.06,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":181.06}]
["73-0000-1960-696530-53493","Gen : Ret Hlth Liab-Class Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,2854.5,0,-2854.5,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":2854.5}]
["73-0000-1960-696530-53503","Gen : St Unempl-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,509.46,0,-509.46,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":509.46}]
["73-0000-1960-696530-53603","Gen : WC-Classif Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,1337.35,0,-1337.35,"Unassigned",{"$f":"LEFT(A61:A62,2)","v":"73"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":1337.35}]
["73-0000-1960-696530-53903","Gen : Life-Class Non Class : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,128.69999999999999,0,-128.69999999999999,"Unassigned","73",{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-53000"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"53000"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Fringe Benefits"},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":128.69999999999999}]
["73-0000-1960-696530-54431","Gen : NonInstruc-Supplies : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",5000,0,0,5000,"Unassigned",{"$f":"LEFT(A63:A64,2)","v":"73"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-54431"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"54431"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"NonInstruc-Supplies "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":5000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]
["73-0000-1960-696530-54501","Gen : NonInstruc-Dup Use : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",0,0.4,0,-0.4,"Unassigned",{"$f":"LEFT(A64:A65,2)","v":"73"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-54501"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"54501"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"NonInstruc-Dup Use "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":0},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0.4}]
["73-0000-1960-696530-56400","Gen : Equipment<$5K : AS-Oper Activities : Stdnt Development/Campus Life : Student Body Ctr Fee",10000,0,0,10000,"Unassigned",{"$f":"LEFT(A65:A66,2)","v":"73"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Fund]],Table1[[Fund]:[Fund Description]],2,FALSE),LEFT(Table1[[#This Row],[GL Account]],2)&\" - \"&MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)+1)+2,40))","v":"73 - Student Body Ctr Fee"},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",LEFT(Table1[[#This Row],[GL Account]],20)&\"53000\",Table1[[#This Row],[GL Account]])","v":"73-0000-1960-696530-56400"},{"$f":"+IF(MID(Table1[[#This Row],[GL Account]],21,1)=\"4\",\"Revenue\",\"Expenditures\")","v":"Expenditures"},{"$f":"MID(Table1[[#This Row],[GL Account]],14,6)","v":"696530"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Activity Code]],Table1[[#All],[Activity Code]:[Activity Code Description]],2,FALSE),MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-2))","v":"AS-Oper Activities "},{"$f":"IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"53000\",RIGHT(Table1[[#This Row],[GL Account]],5))","v":"56400"},{"$f":"IF(CELL(\"type\",Table1[[#This Row],[GL Description]])=\"b\",VLOOKUP(Table1[[#This Row],[Object Code]],Table1[[Object Code]:[Object Code Description]],2,FALSE),IF(MID(Table1[[#This Row],[GL Account]],21,2)=\"53\",\"Fringe Benefits\",MID(Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+2,FIND(\":\",Table1[[#This Row],[GL Description]],FIND(\":\",Table1[[#This Row],[GL Description]],1)+1)-FIND(\":\",Table1[[#This Row],[GL Description]],1)-2)))","v":"Equipment<$5K "},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Allocated Budget]],Table1[[#This Row],[Allocated Budget]])","v":10000},{"$f":"IF(Table1[[#This Row],[Type]]=\"Revenue\",-Table1[[#This Row],[Actual]],Table1[[#This Row],[Actual]])","v":0}]

{"sheet":"Budget Revision","index":2,"n_rows":500,"n_cols":12,"rows_kept":500,"cut":false,"hidden":false,"merged":[]}
["ASMJC Budget Revision",null,"ASMJC President/Designee:",null,"Date:"]
[null,null,"Dean of Student Services:",null,"Date:"]
[]
[]
[]
["Fund Description","(All)"]
[null,null,null,"Estimated Surplus(Deficit)",{"$f":"IFERROR(GETPIVOTDATA(\"Current Budget\",$A$8,\"Type\",\"Revenue\"),0)-IFERROR(GETPIVOTDATA(\"Current Budget\",$A$8,\"Type\",\"Expenditures\"),0)","v":-291000},null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Revision\",$A$8,\"Type\",\"Revenue\"),0)-IFERROR(GETPIVOTDATA(\"Revision\",$A$8,\"Type\",\"Expenditures\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"Revised Budget\",$A$8,\"Type\",\"Revenue\"),0)-IFERROR(GETPIVOTDATA(\"Revised Budget\",$A$8,\"Type\",\"Expenditures\"),0)","v":-291000}]
["Type","Activity Code Description","Account Number","Object Code Description","Current Budget","Actuals","Balance","Revision","Revised Budget","Revised Balance","Amount","Type"]
["Expenditures","AS-ASMJC Presents ","71-0000-1960-696503-55669","Activ Events ",50000,5469.69,44530.31,null,50000,44530.31,{"$f":"IF(CELL(\"type\",H9)=\"b\",\"\",ABS(H9))","v":""},{"$f":"IF(CELL(\"type\",C9)=\"b\",\"\",IF(CELL(\"type\",H9)=\"b\",\"\",IF(MID(C9,21,1)=\"4\",IF(H9>0,\"Credit\",\"Debit\"),IF(H9>0,\"Debit\",\"Credit\"))))","v":""}]
[null,"AS-Project LEAD ","71-0000-1960-696504-55669","Activ Events ",5500,0,5500,null,5500,5500,{"$f":"IF(CELL(\"type\",H10)=\"b\",\"\",ABS(H10))","v":""},""]
[null,"AS-Cult Div & Ethnic Prog ","71-0000-1960-696505-55669","Activ Events ",40000,3997.19,36002.81,null,40000,36002.81,"",""]
[null,"AS-Senator Projects ","71-0000-1960-696513-55669","Activ Events ",10000,0,10000,null,10000,10000,"",""]
[null,"AS-Oper Activities ","71-0000-1960-696530-52110","NonInstuc-Reg ",50000,32628.5,17371.5,null,50000,17371.5,"",""]
[null,null,"71-0000-1960-696530-53000","Fringe Benefits",40000,20955.159999999996,19044.840000000004,null,40000,19044.840000000004,"",""]
[null,null,"71-0000-1960-696530-54431","NonInstruc-Supplies ",28000,3317.4,24682.6,null,28000,24682.6,"",""]
[null,null,"71-0000-1960-696530-54464","NonInstruc-Food/Hospitality ",2000,0,2000,null,2000,2000,"",""]
[null,null,"71-0000-1960-696530-54501","NonInstruc-Dup Use ",4000,251.08,3748.92,null,4000,3748.92,"",""]
[null,null,"71-0000-1960-696530-55446","Services-Repair/Maintenance ",5000,3404.91,1595.0900000000001,null,5000,1595.0900000000001,"",""]
[null,null,"71-0000-1960-696530-55669","Activ Events ",1000,0,1000,null,1000,1000,"",""]
[null,null,"71-0000-1960-696530-55771","Rentals-Equipment ",8000,4378,3622,null,8000,3622,"",""]
[null,null,"71-0000-1960-696530-56400","Equipment<$5K ",2000,0,2000,null,2000,2000,"",""]
[null,null,"72-0000-1960-696530-52331","Stu-NonInstruc-Hourly ",0,0,0,null,0,0,"",""]
[null,null,"72-0000-1960-696530-55666","Activities-Workshops/Conferenc ",20000,4724.7700000000004,15275.23,null,20000,15275.23,"",""]
[null,null,"73-0000-1960-696530-52110","NonInstuc-Reg ",110000,88596.9,21403.100000000006,null,110000,21403.100000000006,"",""]
[null,null,"73-0000-1960-696530-52331","Stu-NonInstruc-Hourly ",20000,6456.47,13543.529999999999,null,20000,13543.529999999999,"",""]
[null,null,"73-0000-1960-696530-53000","Fringe Benefits",75000,72307.850000000006,2692.1499999999942,null,75000,2692.1499999999942,"",""]
[null,null,"73-0000-1960-696530-54431","NonInstruc-Supplies ",5000,0,5000,null,5000,5000,"",""]
[null,null,"73-0000-1960-696530-56400","Equipment<$5K ",10000,0,10000,null,10000,10000,"",""]
[null,null,"72-0000-1960-696530-57400","Other Transfers ",25000,0,25000,null,25000,25000,"",""]
[null,null,"72-0000-1960-696530-55881","Other Expenses ",40000,6525,33475,null,40000,33475,"",{"$f":"IF(CELL(\"type\",C30)=\"b\",\"\",IF(CELL(\"type\",H30)=\"b\",\"\",IF(MID(C30,21,1)=\"4\",IF(H30>0,\"Credit\",\"Debit\"),IF(H30>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,"71-0000-1960-696530-55991","Other-Unrest ",0,0.14000000000000001,-0.14000000000000001,null,0,-0.14000000000000001,"",{"$f":"IF(CELL(\"type\",C31)=\"b\",\"\",IF(CELL(\"type\",H31)=\"b\",\"\",IF(MID(C31,21,1)=\"4\",IF(H31>0,\"Credit\",\"Debit\"),IF(H31>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,"73-0000-1960-696530-54501","NonInstruc-Dup Use ",0,0.4,-0.4,null,0,-0.4,"",""]
[null,"AS-Club Development ","71-0000-1960-696532-55991","Other-Unrest ",20000,627.66999999999996,19372.330000000002,null,20000,19372.330000000002,"",""]
[null,"AS-Leadership ","71-0000-1960-696534-55991","Other-Unrest ",5000,0,5000,null,5000,5000,"",""]
[null,"AS-Awards & Recognition ","71-0000-1960-696536-55991","Other-Unrest ",10000,487.29,9512.7099999999991,null,10000,9512.7099999999991,"",""]
[null,"AS-Activity Fee Expense ","71-0000-1960-696540-55991","Other-Unrest ",8000,1242.6600000000001,6757.34,null,8000,6757.34,"",""]
[null,"AS-FLOW ","71-0000-1960-696546-55991","Other-Unrest ",60000,47893.34,12106.660000000003,null,60000,12106.660000000003,"",""]
[null,"AS-Graduation Supplies ","71-0000-1960-696514-55669","Activ Events ",30000,18284.400000000001,11715.599999999999,null,30000,11715.599999999999,"",""]
[null,"AS-Raza Graduation ","71-0000-1960-696553-55991","Other-Unrest ",3000,0,3000,null,3000,3000,"",""]
[null,"AS-African American Conf ","71-0000-1960-696554-55991","Other-Unrest ",3000,0,3000,null,3000,3000,"",""]
[null,"AS-Hispanic Education Conf ","71-0000-1960-696555-55991","Other-Unrest ",3000,996.06,2003.94,null,3000,2003.94,"",""]
[null,"AS-Pride Education Conf ","71-0000-1960-696556-55991","Other-Unrest ",3000,1275,1725,null,3000,1725,"",""]
[null,"AS-Vet Education Week ","71-0000-1960-696557-55991","Other-Unrest ",3000,0,3000,null,3000,3000,"",""]
["Expenditures Total",null,null,null,698500,323819.88000000006,374680.11999999994,null,698500,374680.11999999994,"",""]
["Revenue","AS-Oper Activities ","71-0000-1960-696530-48860","Int Incm ",500,27.15,472.85,null,500,472.85,"",""]
[null,null,"71-0000-1960-696530-48885","Other Stu Fees & Charges ",265000,409420,-144420,null,265000,-144420,"",""]
[null,null,"72-0000-1960-696530-48860","Int Incm ",0,28.72,-28.72,null,0,-28.72,"",""]
[null,null,"72-0000-1960-696530-48884","Student Representation Fee ",50000,81885,-31885,null,50000,-31885,"",""]
[null,null,"73-0000-1960-696530-48860","Int Incm ",0,16.7,-16.7,null,0,-16.7,"",""]
[null,null,"73-0000-1960-696530-48883","Student Center Fee ",92000,144990.5,-52990.5,null,92000,-52990.5,"",""]
[null,null,"72-0000-1960-696530-48890","Other Loc Rev ",0,2094.98,-2094.98,null,0,-2094.98,"",""]
[null,"AS-Activity Stickers ","71-0000-4960-696517-48840","Sales and Commissions ",0,0,0,null,0,0,"",""]
["Revenue Total",null,null,null,407500,638463.05000000005,-230963.05000000005,null,407500,-230963.05000000005,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",H74)=\"b\",\"\",ABS(H74))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CELL(\"type\",C95)=\"b\",\"\",IF(CELL(\"type\",H95)=\"b\",\"\",IF(MID(C95,21,1)=\"4\",IF(H95>0,\"Credit\",\"Debit\"),IF(H95>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",H138)=\"b\",\"\",ABS(H138))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CELL(\"type\",C159)=\"b\",\"\",IF(CELL(\"type\",H159)=\"b\",\"\",IF(MID(C159,21,1)=\"4\",IF(H159>0,\"Credit\",\"Debit\"),IF(H159>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",H202)=\"b\",\"\",ABS(H202))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CELL(\"type\",C223)=\"b\",\"\",IF(CELL(\"type\",H223)=\"b\",\"\",IF(MID(C223,21,1)=\"4\",IF(H223>0,\"Credit\",\"Debit\"),IF(H223>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",H266)=\"b\",\"\",ABS(H266))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CELL(\"type\",C287)=\"b\",\"\",IF(CELL(\"type\",H287)=\"b\",\"\",IF(MID(C287,21,1)=\"4\",IF(H287>0,\"Credit\",\"Debit\"),IF(H287>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",H330)=\"b\",\"\",ABS(H330))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CELL(\"type\",C351)=\"b\",\"\",IF(CELL(\"type\",H351)=\"b\",\"\",IF(MID(C351,21,1)=\"4\",IF(H351>0,\"Credit\",\"Debit\"),IF(H351>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",H394)=\"b\",\"\",ABS(H394))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CELL(\"type\",C415)=\"b\",\"\",IF(CELL(\"type\",H415)=\"b\",\"\",IF(MID(C415,21,1)=\"4\",IF(H415>0,\"Credit\",\"Debit\"),IF(H415>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",H458)=\"b\",\"\",ABS(H458))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CELL(\"type\",C479)=\"b\",\"\",IF(CELL(\"type\",H479)=\"b\",\"\",IF(MID(C479,21,1)=\"4\",IF(H479>0,\"Credit\",\"Debit\"),IF(H479>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,"",""]

{"sheet":"New Year Budget","index":3,"n_rows":500,"n_cols":8,"rows_kept":500,"cut":false,"hidden":false,"merged":[]}
["ASMJC Budget Set-up Form",null,"ASMJC President/Designee:",null,"Date:"]
[null,null,"Dean of Campus Life:",null,"Date:"]
["Fund Description","(All)","Vice President of Student Services",null,"Date:"]
[null,null,null,null,{"$f":"IFERROR(GETPIVOTDATA(\"Sum of Current Year Budget\",$A$5,\"Type\",\"Revenue\"),0)-IFERROR(GETPIVOTDATA(\"Sum of Current Year Budget\",$A$5,\"Type\",\"Expenditures\"),0)","v":-291000},"Estimated Surplus(Deficit)",{"$f":"IFERROR(GETPIVOTDATA(\"New Year Budget\",$A$5,\"Type\",\"Revenue\"),0)-IFERROR(GETPIVOTDATA(\"New Year Budget\",$A$5,\"Type\",\"Expenditures\"),0)","v":0}]
["Type","Activity Code Description","Account Number","Object Code Description","Sum of Current Year Budget","Sum of Current Year Actual","New Year Budget","Type"]
["Expenditures","AS-ASMJC Presents ","71-0000-1960-696503-55669","Activ Events ",50000,5469.69,null,{"$f":"IF(CELL(\"type\",C6)=\"b\",\"\",IF(CELL(\"type\",G6)=\"b\",\"\",IF(MID(C6,21,1)=\"4\",IF(G6>0,\"Credit\",\"Debit\"),IF(G6>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,"AS-Project LEAD ","71-0000-1960-696504-55669","Activ Events ",5500,0,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Cult Div & Ethnic Prog ","71-0000-1960-696505-55669","Activ Events ",40000,3997.19,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Senator Projects ","71-0000-1960-696513-55669","Activ Events ",10000,0,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Oper Activities ","71-0000-1960-696530-52110","NonInstuc-Reg ",50000,32628.5,null,""]
[null,null,"71-0000-1960-696530-53000","Fringe Benefits",40000,20955.159999999996,null,""]
[null,null,"71-0000-1960-696530-54431","NonInstruc-Supplies ",28000,3317.4,null,""]
[null,null,"71-0000-1960-696530-54464","NonInstruc-Food/Hospitality ",2000,0,null,""]
[null,null,"71-0000-1960-696530-54501","NonInstruc-Dup Use ",4000,251.08,null,""]
[null,null,"71-0000-1960-696530-55446","Services-Repair/Maintenance ",5000,3404.91,null,{"$f":"IF(CELL(\"type\",C19)=\"b\",\"\",IF(CELL(\"type\",G19)=\"b\",\"\",IF(MID(C19,21,1)=\"4\",IF(G19>0,\"Credit\",\"Debit\"),IF(G19>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,"71-0000-1960-696530-55669","Activ Events ",1000,0,null,{"$f":"IF(CELL(\"type\",C20)=\"b\",\"\",IF(CELL(\"type\",G20)=\"b\",\"\",IF(MID(C20,21,1)=\"4\",IF(G20>0,\"Credit\",\"Debit\"),IF(G20>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,"71-0000-1960-696530-55771","Rentals-Equipment ",8000,4378,null,""]
[null,null,"71-0000-1960-696530-55991","Other-Unrest ",0,0.14000000000000001,null,""]
[null,null,"71-0000-1960-696530-56400","Equipment<$5K ",2000,0,null,""]
[null,null,"72-0000-1960-696530-52331","Stu-NonInstruc-Hourly ",0,0,null,""]
[null,null,"72-0000-1960-696530-55666","Activities-Workshops/Conferenc ",20000,4724.7700000000004,null,""]
[null,null,"72-0000-1960-696530-55881","Other Expenses ",40000,6525,null,""]
[null,null,"72-0000-1960-696530-57400","Other Transfers ",25000,0,null,""]
[null,null,"73-0000-1960-696530-52110","NonInstuc-Reg ",110000,88596.9,null,""]
[null,null,"73-0000-1960-696530-52331","Stu-NonInstruc-Hourly ",20000,6456.47,null,""]
[null,null,"73-0000-1960-696530-53000","Fringe Benefits",75000,72307.850000000006,null,""]
[null,null,"73-0000-1960-696530-54431","NonInstruc-Supplies ",5000,0,null,""]
[null,null,"73-0000-1960-696530-54501","NonInstruc-Dup Use ",0,0.4,null,""]
[null,null,"73-0000-1960-696530-56400","Equipment<$5K ",10000,0,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Club Development ","71-0000-1960-696532-55991","Other-Unrest ",20000,627.66999999999996,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Leadership ","71-0000-1960-696534-55991","Other-Unrest ",5000,0,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Awards & Recognition ","71-0000-1960-696536-55991","Other-Unrest ",10000,487.29,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Activity Fee Expense ","71-0000-1960-696540-55991","Other-Unrest ",8000,1242.6600000000001,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-FLOW ","71-0000-1960-696546-55991","Other-Unrest ",60000,47893.34,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Graduation Supplies ","71-0000-1960-696514-55669","Activ Events ",30000,18284.400000000001,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Raza Graduation ","71-0000-1960-696553-55991","Other-Unrest ",3000,0,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-African American Conf ","71-0000-1960-696554-55991","Other-Unrest ",3000,0,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Hispanic Education Conf ","71-0000-1960-696555-55991","Other-Unrest ",3000,996.06,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Pride Education Conf ","71-0000-1960-696556-55991","Other-Unrest ",3000,1275,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Vet Education Week ","71-0000-1960-696557-55991","Other-Unrest ",3000,0,null,""]
[null,null,null,null,null,null,null,""]
["Expenditures Total",null,null,null,698500,323819.88000000006,null,""]
[null,null,null,null,null,null,null,""]
["Revenue","AS-Oper Activities ","71-0000-1960-696530-48860","Int Incm ",500,27.15,null,""]
[null,null,"71-0000-1960-696530-48885","Other Stu Fees & Charges ",265000,409420,null,""]
[null,null,"72-0000-1960-696530-48860","Int Incm ",0,28.72,null,""]
[null,null,"72-0000-1960-696530-48884","Student Representation Fee ",50000,81885,null,""]
[null,null,"72-0000-1960-696530-48890","Other Loc Rev ",0,2094.98,null,""]
[null,null,"73-0000-1960-696530-48860","Int Incm ",0,16.7,null,""]
[null,null,"73-0000-1960-696530-48883","Student Center Fee ",92000,144990.5,null,""]
[null,null,null,null,null,null,null,""]
[null,"AS-Activity Stickers ","71-0000-4960-696517-48840","Sales and Commissions ",0,0,null,""]
[null,null,null,null,null,null,null,""]
["Revenue Total",null,null,null,407500,638463.05000000005,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",C84)=\"b\",\"\",IF(CELL(\"type\",G84)=\"b\",\"\",IF(MID(C84,21,1)=\"4\",IF(G84>0,\"Credit\",\"Debit\"),IF(G84>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",C148)=\"b\",\"\",IF(CELL(\"type\",G148)=\"b\",\"\",IF(MID(C148,21,1)=\"4\",IF(G148>0,\"Credit\",\"Debit\"),IF(G148>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",C212)=\"b\",\"\",IF(CELL(\"type\",G212)=\"b\",\"\",IF(MID(C212,21,1)=\"4\",IF(G212>0,\"Credit\",\"Debit\"),IF(G212>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",C276)=\"b\",\"\",IF(CELL(\"type\",G276)=\"b\",\"\",IF(MID(C276,21,1)=\"4\",IF(G276>0,\"Credit\",\"Debit\"),IF(G276>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",C340)=\"b\",\"\",IF(CELL(\"type\",G340)=\"b\",\"\",IF(MID(C340,21,1)=\"4\",IF(G340>0,\"Credit\",\"Debit\"),IF(G340>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",C404)=\"b\",\"\",IF(CELL(\"type\",G404)=\"b\",\"\",IF(MID(C404,21,1)=\"4\",IF(G404>0,\"Credit\",\"Debit\"),IF(G404>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(CELL(\"type\",C468)=\"b\",\"\",IF(CELL(\"type\",G468)=\"b\",\"\",IF(MID(C468,21,1)=\"4\",IF(G468>0,\"Credit\",\"Debit\"),IF(G468>0,\"Debit\",\"Credit\"))))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]