{"text_format":"3","workbook":"xlsx","n_sheets":23,"sheets":["Summary","debt allocation","current noncurrent","Cash Flow Worksheet","04AB","05A","06A","07A","08AB","09AB","09C","09D","10AB","10C","10DE","11A","11B","12AB","12C","12D","14A","14B","15A"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":65,"n_cols":18,"rows_kept":65}
[]
[]
[]
[{"$nulls":9},"Revenue Bonds/WO BAB","BAB","Total ",null,"Revenue Bonds",null,null,"Revolving Loan"]
[null,"Revenue Bonds",null,"Premium",null,{"$f":"B5","v":"Revenue Bonds"},null,"Gain/(loss)",null,"FY 2015",{"$f":"J5","v":"FY 2015"},"Revenue Bond",null,"Accrued Interest",null,"Revolving Loan",{"$f":"J5","v":"FY 2015"},"Revolving Loan"]
[null,"Long-term debt-Par","Revenue Bond","(Discount)",null,"Long-term debt-Net",null,"on Refunding",null,"Interest on","Interest on","Interest on",null,"Payable",null,"Debt Balance","Interest on","Cash Balance"]
["Institution","as of 6/30/2015","Accrual",{"$f":"B7","v":"as of 6/30/2015"},null,{"$f":"H7","v":"as of 6/30/2015"},null,{"$f":"D7","v":"as of 6/30/2015"},null,"Indebtedness","Indebtedness","Indebtedness",null,{"$f":"F7","v":"as of 6/30/2015"},null,{"$f":"N7","v":"as of 6/30/2015"},"Indebtedness",{"$f":"P7","v":"as of 6/30/2015"}]
["Academic"]
["UMAB",{"$f":"'04AB'!H85+'05A'!G223+'06A'!J64+'07A'!F104+'08AB'!G211+'09AB'!F68+'09C'!F129+'09D'!F213+'10AB'!F74+'10C'!F233+'10DE'!G74+'11A'!G60+'11B'!G230+'12AB'!G193+'12C'!G63+'12D'!G107+'14A'!G70+'14B'!G31+'15A'!G229","v":{"v":46475152,"d":"46,475,152"}},null,{"$f":"'04AB'!N85+'05A'!N223+'06A'!Q64+'07A'!L104+'08AB'!N211+'09AB'!L68+'09C'!L129+'09D'!L213+'10AB'!L74+'10C'!L233+'10DE'!N74+'11A'!N60+'11B'!L230+'12AB'!L193+'12C'!N63+'12D'!N107+'14A'!N70+'14B'!L31+'15A'!N229","v":{"v":3410059.779178013,"d":"3,410,060"}},null,{"$f":"SUM(B9:E9)","v":{"v":49885211.779178016,"d":"49,885,212"}},null,{"$f":"-'04AB'!Q85-'05A'!R223-'07A'!O104-'08AB'!Q211-'09C'!O129-'09D'!O213-'10C'!O233-'11B'!P230-'12AB'!P193-'12D'!R107-'14B'!P31-'15A'!R229","v":{"v":-1663948.9204953327,"d":"(1,663,949)"}},null,{"$f":"'04AB'!T85+'05A'!S223+'06A'!R64+'07A'!P104+'08AB'!R211+'09AB'!M68+'09C'!P129+'09D'!P213+'10AB'!M74+'10C'!P233+'10DE'!O74+'11A'!O60+'11B'!S230+'12AB'!S193+'12C'!O63+'12D'!S107+'14A'!O70+'14B'!S31+'15A'!S229","v":{"v":1737706.5,"d":"1,737,707"}},null,{"$f":"SUM(J9:K9)","v":{"v":1737706.5,"d":"1,737,707"}},null,{"$f":"'04AB'!S85+'05A'!J223+'06A'!M64+'07A'!I104+'08AB'!J211+'09AB'!I68+'09C'!I129+'09D'!I213+'10AB'!I74+'10C'!I233+'10DE'!J74+'11A'!J60+'11B'!R230+'12AB'!R193+'12C'!J63+'12D'!J107+'14A'!J70+'14B'!R31+'15A'!J229","v":{"v":453373.5,"d":"453,374"}}]
["UMCP",{"$f":"'04AB'!H86+'05A'!G224+'06A'!J65+'07A'!F105+'08AB'!G212+'09AB'!F69+'09C'!F130+'09D'!F214+'10AB'!F75+'10C'!F234+'10DE'!G75+'11A'!G61+'11B'!G231+'12AB'!G194+'12C'!G64+'12D'!G108+'14A'!G71+'14B'!G32+'15A'!G230","v":{"v":68413992,"d":"68,413,992"}},null,{"$f":"'04AB'!N86+'05A'!N224+'06A'!Q65+'07A'!L105+'08AB'!N212+'09AB'!L69+'09C'!L130+'09D'!L214+'10AB'!L75+'10C'!L234+'10DE'!N75+'11A'!N61+'11B'!L231+'12AB'!L194+'12C'!N64+'12D'!N108+'14A'!N71+'14B'!L32+'15A'!N230","v":{"v":4430739.427157765,"d":"4,430,739"}},null,{"v":72844731.42715776,"d":"72,844,731"},null,{"$f":"-'04AB'!Q86-'05A'!R224-'07A'!O105-'08AB'!Q212-'09C'!O130-'09D'!O214-'10C'!O234-'11B'!P231-'12AB'!P194-'12D'!R108-'14B'!P32-'15A'!R230","v":{"v":-1458903.5265308463,"d":"(1,458,904)"}},null,{"$f":"'04AB'!T86+'05A'!S224+'06A'!R65+'07A'!P105+'08AB'!R212+'09AB'!M69+'09C'!P130+'09D'!P214+'10AB'!M75+'10C'!P234+'10DE'!O75+'11A'!O61+'11B'!S231+'12AB'!S194+'12C'!O64+'12D'!S108+'14A'!O71+'14B'!S32+'15A'!S230","v":{"v":2810333.5,"d":"2,810,334"}},null,{"$f":"SUM(J10:K10)","v":{"v":2810333.5,"d":"2,810,334"}},null,{"$f":"'04AB'!S86+'05A'!J224+'06A'!M65+'07A'!I105+'08AB'!J212+'09AB'!I69+'09C'!I130+'09D'!I214+'10AB'!I75+'10C'!I234+'10DE'!J75+'11A'!J61+'11B'!R231+'12AB'!R194+'12C'!J64+'12D'!J108+'14A'!J71+'14B'!R32+'15A'!J230","v":{"v":713695.5,"d":"713,696"}}]
["BSU",{"$f":"'04AB'!H87+'05A'!G225+'06A'!J66+'07A'!F106+'08AB'!G213+'09AB'!F70+'09C'!F131+'09D'!F215+'10AB'!F76+'10C'!F235+'10DE'!G76+'11A'!G62+'11B'!G232+'12AB'!G195+'12C'!G65+'12D'!G109+'14A'!G72+'14B'!G33+'15A'!G231","v":{"v":10845846,"d":"10,845,846"}},null,{"$f":"'04AB'!N87+'05A'!N225+'06A'!Q66+'07A'!L106+'08AB'!N213+'09AB'!L70+'09C'!L131+'09D'!L215+'10AB'!L76+'10C'!L235+'10DE'!N76+'11A'!N62+'11B'!L232+'12AB'!L195+'12C'!N65+'12D'!N109+'14A'!N72+'14B'!L33+'15A'!N231","v":{"v":496698.44597173313,"d":"496,698"}},null,{"v":11342544.445971733,"d":"11,342,544"},null,{"$f":"-'04AB'!Q87-'05A'!R225-'07A'!O106-'08AB'!Q213-'09C'!O131-'09D'!O215-'10C'!O235-'11B'!P232-'12AB'!P195-'12D'!R109-'14B'!P33-'15A'!R231","v":{"v":-104838.0167719807,"d":"(104,838)"}},null,{"$f":"'04AB'!T87+'05A'!S225+'06A'!R66+'07A'!P106+'08AB'!R213+'09AB'!M70+'09C'!P131+'09D'!P215+'10AB'!M76+'10C'!P235+'10DE'!O76+'11A'!O62+'11B'!S232+'12AB'!S195+'12C'!O65+'12D'!S109+'14A'!O72+'14B'!S33+'15A'!S231","v":{"v":407735,"d":"407,735"}},null,{"v":407735,"d":"407,735"},null,{"$f":"'04AB'!S87+'05A'!J225+'06A'!M66+'07A'!I106+'08AB'!J213+'09AB'!I70+'09C'!I131+'09D'!I215+'10AB'!I76+'10C'!I235+'10DE'!J76+'11A'!J62+'11B'!R232+'12AB'!R195+'12C'!J65+'12D'!J109+'14A'!J72+'14B'!R33+'15A'!J231","v":{"v":104708.5,"d":"104,709"}}]
["TSU",{"$f":"'04AB'!H88+'05A'!G226+'06A'!J67+'07A'!F107+'08AB'!G214+'09AB'!F71+'09C'!F132+'09D'!F216+'10AB'!F77+'10C'!F236+'10DE'!G77+'11A'!G63+'11B'!G233+'12AB'!G196+'12C'!G66+'12D'!G110+'14A'!G73+'14B'!G34+'15A'!G232","v":{"v":32009478,"d":"32,009,478"}},null,{"$f":"'04AB'!N88+'05A'!N226+'06A'!Q67+'07A'!L107+'08AB'!N214+'09AB'!L71+'09C'!L132+'09D'!L216+'10AB'!L77+'10C'!L236+'10DE'!N77+'11A'!N63+'11B'!L233+'12AB'!L196+'12C'!N66+'12D'!N110+'14A'!N73+'14B'!L34+'15A'!N232","v":{"v":1603702.1832348646,"d":"1,603,702"}},null,{"v":33613180.18323486,"d":"33,613,180"},null,{"$f":"-'04AB'!Q88-'05A'!R226-'07A'!O107-'08AB'!Q214-'09C'!O132-'09D'!O216-'10C'!O236-'11B'!P233-'12AB'!P196-'12D'!R110-'14B'!P34-'15A'!R232","v":{"v":-385142.1326132417,"d":"(385,142)"}},null,{"$f":"'04AB'!T88+'05A'!S226+'06A'!R67+'07A'!P107+'08AB'!R214+'09AB'!M71+'09C'!P132+'09D'!P216+'10AB'!M77+'10C'!P236+'10DE'!O77+'11A'!O63+'11B'!S233+'12AB'!S196+'12C'!O66+'12D'!S110+'14A'!O73+'14B'!S34+'15A'!S232","v":{"v":1007630,"d":"1,007,630"}},null,{"v":1007630,"d":"1,007,630"},null,{"$f":"'04AB'!S88+'05A'!J226+'06A'!M67+'07A'!I107+'08AB'!J214+'09AB'!I71+'09C'!I132+'09D'!I216+'10AB'!I77+'10C'!I236+'10DE'!J77+'11A'!J63+'11B'!R233+'12AB'!R196+'12C'!J66+'12D'!J110+'14A'!J73+'14B'!R34+'15A'!J232","v":{"v":263911.5,"d":"263,912"}}]
["UMES",{"$f":"'04AB'!H89+'05A'!G227+'06A'!J68+'07A'!F108+'08AB'!G215+'09AB'!F72+'09C'!F133+'09D'!F217+'10AB'!F78+'10C'!F237+'10DE'!G78+'11A'!G64+'11B'!G234+'12AB'!G197+'12C'!G67+'12D'!G111+'14A'!G74+'14B'!G35+'15A'!G233","v":{"v":12538229,"d":"12,538,229"}},null,{"$f":"'04AB'!N89+'05A'!N227+'06A'!Q68+'07A'!L108+'08AB'!N215+'09AB'!L72+'09C'!L133+'09D'!L217+'10AB'!L78+'10C'!L237+'10DE'!N78+'11A'!N64+'11B'!L234+'12AB'!L197+'12C'!N67+'12D'!N111+'14A'!N74+'14B'!L35+'15A'!N233","v":{"v":911714.2343141319,"d":"911,714"}},null,{"v":13449943.234314132,"d":"13,449,943"},null,{"$f":"-'04AB'!Q89-'05A'!R227-'07A'!O108-'08AB'!Q215-'09C'!O133-'09D'!O217-'10C'!O237-'11B'!P234-'12AB'!P197-'12D'!R111-'14B'!P35-'15A'!R233","v":{"v":-180682.4833082548,"d":"(180,682)"}},null,{"$f":"'04AB'!T89+'05A'!S227+'06A'!R68+'07A'!P108+'08AB'!R215+'09AB'!M72+'09C'!P133+'09D'!P217+'10AB'!M78+'10C'!P237+'10DE'!O78+'11A'!O64+'11B'!S234+'12AB'!S197+'12C'!O67+'12D'!S111+'14A'!O74+'14B'!S35+'15A'!S233","v":{"v":405656,"d":"405,656"}},null,{"v":405656,"d":"405,656"},null,{"$f":"'04AB'!S89+'05A'!J227+'06A'!M68+'07A'!I108+'08AB'!J215+'09AB'!I72+'09C'!I133+'09D'!I217+'10AB'!I78+'10C'!I237+'10DE'!J78+'11A'!J64+'11B'!R234+'12AB'!R197+'12C'!J67+'12D'!J111+'14A'!J74+'14B'!R35+'15A'!J233","v":{"v":122834.5,"d":"122,835"}}]
["FSU",{"$f":"'04AB'!H90+'05A'!G228+'06A'!J69+'07A'!F109+'08AB'!G216+'09AB'!F73+'09C'!F134+'09D'!F218+'10AB'!F79+'10C'!F238+'10DE'!G79+'11A'!G65+'11B'!G235+'12AB'!G198+'12C'!G68+'12D'!G112+'14A'!G75+'14B'!G36+'15A'!G234","v":{"v":6473255,"d":"6,473,255"}},null,{"$f":"'04AB'!N90+'05A'!N228+'06A'!Q69+'07A'!L109+'08AB'!N216+'09AB'!L73+'09C'!L134+'09D'!L218+'10AB'!L79+'10C'!L238+'10DE'!N79+'11A'!N65+'11B'!L235+'12AB'!L198+'12C'!N68+'12D'!N112+'14A'!N75+'14B'!L36+'15A'!N234","v":{"v":459581.4538546364,"d":"459,581"}},null,{"v":6932836.453854636,"d":"6,932,836"},null,{"$f":"-'04AB'!Q90-'05A'!R228-'07A'!O109-'08AB'!Q216-'09C'!O134-'09D'!O218-'10C'!O238-'11B'!P235-'12AB'!P198-'12D'!R112-'14B'!P36-'15A'!R234","v":{"v":-186954.1948472406,"d":"(186,954)"}},null,{"$f":"'04AB'!T90+'05A'!S228+'06A'!R69+'07A'!P109+'08AB'!R216+'09AB'!M73+'09C'!P134+'09D'!P218+'10AB'!M79+'10C'!P238+'10DE'!O79+'11A'!O65+'11B'!S235+'12AB'!S198+'12C'!O68+'12D'!S112+'14A'!O75+'14B'!S36+'15A'!S234","v":{"v":233190,"d":"233,190"}},null,{"v":233190,"d":"233,190"},null,{"$f":"'04AB'!S90+'05A'!J228+'06A'!M69+'07A'!I109+'08AB'!J216+'09AB'!I73+'09C'!I134+'09D'!I218+'10AB'!I79+'10C'!I238+'10DE'!J79+'11A'!J65+'11B'!R235+'12AB'!R198+'12C'!J68+'12D'!J112+'14A'!J75+'14B'!R36+'15A'!J234","v":{"v":62719.5,"d":"62,720"}}]
["CSC",{"$f":"'04AB'!H91+'05A'!G229+'06A'!J70+'07A'!F110+'08AB'!G217+'09AB'!F74+'09C'!F135+'09D'!F219+'10AB'!F80+'10C'!F239+'10DE'!G80+'11A'!G66+'11B'!G236+'12AB'!G199+'12C'!G69+'12D'!G113+'14A'!G76+'14B'!G37+'15A'!G235","v":{"v":35708013,"d":"35,708,013"}},null,{"$f":"'04AB'!N91+'05A'!N229+'06A'!Q70+'07A'!L110+'08AB'!N217+'09AB'!L74+'09C'!L135+'09D'!L219+'10AB'!L80+'10C'!L239+'10DE'!N80+'11A'!N66+'11B'!L236+'12AB'!L199+'12C'!N69+'12D'!N113+'14A'!N76+'14B'!L37+'15A'!N235","v":{"v":699848.6702559798,"d":"699,849"}},null,{"v":36407861.67025598,"d":"36,407,862"},null,{"$f":"-'04AB'!Q91-'05A'!R229-'07A'!O110-'08AB'!Q217-'09C'!O135-'09D'!O219-'10C'!O239-'11B'!P236-'12AB'!P199-'12D'!R113-'14B'!P37-'15A'!R235","v":{"v":-116499.55930552214,"d":"(116,500)"}},null,{"$f":"'04AB'!T91+'05A'!S229+'06A'!R70+'07A'!P110+'08AB'!R217+'09AB'!M74+'09C'!P135+'09D'!P219+'10AB'!M80+'10C'!P239+'10DE'!O80+'11A'!O66+'11B'!S236+'12AB'!S199+'12C'!O69+'12D'!S113+'14A'!O76+'14B'!S37+'15A'!S235","v":{"v":621566.5,"d":"621,567"}},null,{"v":621566.5,"d":"621,567"},null,{"$f":"'04AB'!S91+'05A'!J229+'06A'!M70+'07A'!I110+'08AB'!J217+'09AB'!I74+'09C'!I135+'09D'!I219+'10AB'!I80+'10C'!I239+'10DE'!J80+'11A'!J66+'11B'!R236+'12AB'!R199+'12C'!J69+'12D'!J113+'14A'!J76+'14B'!R37+'15A'!J235","v":{"v":158990.5,"d":"158,991"}}]
["UB",{"$f":"'04AB'!H92+'05A'!G230+'06A'!J71+'07A'!F111+'08AB'!G218+'09AB'!F75+'09C'!F136+'09D'!F220+'10AB'!F81+'10C'!F240+'10DE'!G81+'11A'!G67+'11B'!G237+'12AB'!G200+'12C'!G70+'12D'!G114+'14A'!G77+'14B'!G38+'15A'!G236","v":{"v":4602202,"d":"4,602,202"}},null,{"$f":"'04AB'!N92+'05A'!N230+'06A'!Q71+'07A'!L111+'08AB'!N218+'09AB'!L75+'09C'!L136+'09D'!L220+'10AB'!L81+'10C'!L240+'10DE'!N81+'11A'!N67+'11B'!L237+'12AB'!L200+'12C'!N70+'12D'!N114+'14A'!N77+'14B'!L38+'15A'!N236","v":{"v":270034.74656230176,"d":"270,035"}},null,{"v":4872236.746562302,"d":"4,872,237"},null,{"$f":"-'04AB'!Q92-'05A'!R230-'07A'!O111-'08AB'!Q218-'09C'!O136-'09D'!O220-'10C'!O240-'11B'!P237-'12AB'!P200-'12D'!R114-'14B'!P38-'15A'!R236","v":{"v":-85982.48213269882,"d":"(85,982)"}},null,{"$f":"'04AB'!T92+'05A'!S230+'06A'!R71+'07A'!P111+'08AB'!R218+'09AB'!M75+'09C'!P136+'09D'!P220+'10AB'!M81+'10C'!P240+'10DE'!O81+'11A'!O67+'11B'!S237+'12AB'!S200+'12C'!O70+'12D'!S114+'14A'!O77+'14B'!S38+'15A'!S236","v":{"v":153478,"d":"153,478"}},null,{"v":153478,"d":"153,478"},null,{"$f":"'04AB'!S92+'05A'!J230+'06A'!M71+'07A'!I111+'08AB'!J218+'09AB'!I75+'09C'!I136+'09D'!I220+'10AB'!I81+'10C'!I240+'10DE'!J81+'11A'!J67+'11B'!R237+'12AB'!R200+'12C'!J70+'12D'!J114+'14A'!J77+'14B'!R38+'15A'!J236","v":{"v":39520,"d":"39,520"}}]
["SSU",{"$f":"'04AB'!H93+'05A'!G231+'06A'!J72+'07A'!F112+'08AB'!G219+'09AB'!F76+'09C'!F137+'09D'!F221+'10AB'!F82+'10C'!F241+'10DE'!G82+'11A'!G68+'11B'!G238+'12AB'!G201+'12C'!G71+'12D'!G115+'14A'!G78+'14B'!G39+'15A'!G237","v":{"v":6126229,"d":"6,126,229"}},null,{"$f":"'04AB'!N93+'05A'!N231+'06A'!Q72+'07A'!L112+'08AB'!N219+'09AB'!L76+'09C'!L137+'09D'!L221+'10AB'!L82+'10C'!L241+'10DE'!N82+'11A'!N68+'11B'!L238+'12AB'!L201+'12C'!N71+'12D'!N115+'14A'!N78+'14B'!L39+'15A'!N237","v":{"v":321346.19855070335,"d":"321,346"}},null,{"v":6447575.198550703,"d":"6,447,575"},null,{"$f":"-'04AB'!Q93-'05A'!R231-'07A'!O112-'08AB'!Q219-'09C'!O137-'09D'!O221-'10C'!O241-'11B'!P238-'12AB'!P201-'12D'!R115-'14B'!P39-'15A'!R237","v":{"v":-136119.32192333622,"d":"(136,119)"}},null,{"$f":"'04AB'!T93+'05A'!S231+'06A'!R72+'07A'!P112+'08AB'!R219+'09AB'!M76+'09C'!P137+'09D'!P221+'10AB'!M82+'10C'!P241+'10DE'!O82+'11A'!O68+'11B'!S238+'12AB'!S201+'12C'!O71+'12D'!S115+'14A'!O78+'14B'!S39+'15A'!S237","v":{"v":200278,"d":"200,278"}},null,{"v":200278,"d":"200,278"},null,{"$f":"'04AB'!S93+'05A'!J231+'06A'!M72+'07A'!I112+'08AB'!J219+'09AB'!I76+'09C'!I137+'09D'!I221+'10AB'!I82+'10C'!I241+'10DE'!J82+'11A'!J68+'11B'!R238+'12AB'!R201+'12C'!J71+'12D'!J115+'14A'!J78+'14B'!R39+'15A'!J237","v":{"v":50054,"d":"50,054"}}]
["UMUC",{"$f":"'04AB'!H94+'05A'!G232+'06A'!J73+'07A'!F113+'08AB'!G220+'09AB'!F77+'09C'!F138+'09D'!F222+'10AB'!F83+'10C'!F242+'10DE'!G83+'11A'!G69+'11B'!G239+'12AB'!G202+'12C'!G72+'12D'!G116+'14A'!G79+'14B'!G40+'15A'!G238","v":0},null,{"$f":"'04AB'!N94+'05A'!N232+'06A'!Q73+'07A'!L113+'08AB'!N220+'09AB'!L77+'09C'!L138+'09D'!L222+'10AB'!L83+'10C'!L242+'10DE'!N83+'11A'!N69+'11B'!L239+'12AB'!L202+'12C'!N72+'12D'!N116+'14A'!N79+'14B'!L40+'15A'!N238","v":{"v":-0.3459617718912682,"d":"(0)"}},null,{"v":-0.3459617718912682,"d":"(0)"},null,{"$f":"-'04AB'!Q94-'05A'!R232-'07A'!O113-'08AB'!Q220-'09C'!O138-'09D'!O222-'10C'!O242-'11B'!P239-'12AB'!P202-'12D'!R116-'14B'!P40-'15A'!R238","v":{"v":0.24466221997236381,"d":"0"}},null,{"$f":"'04AB'!T94+'05A'!S232+'06A'!R73+'07A'!P113+'08AB'!R220+'09AB'!M77+'09C'!P138+'09D'!P222+'10AB'!M83+'10C'!P242+'10DE'!O83+'11A'!O69+'11B'!S239+'12AB'!S202+'12C'!O72+'12D'!S116+'14A'!O79+'14B'!S40+'15A'!S238","v":0},null,0,null,{"$f":"'04AB'!S94+'05A'!J232+'06A'!M73+'07A'!I113+'08AB'!J220+'09AB'!I77+'09C'!I138+'09D'!I222+'10AB'!I83+'10C'!I242+'10DE'!J83+'11A'!J69+'11B'!R239+'12AB'!R202+'12C'!J72+'12D'!J116+'14A'!J79+'14B'!R40+'15A'!J238","v":0}]
["UMBC",{"$f":"'04AB'!H95+'05A'!G233+'06A'!J74+'07A'!F114+'08AB'!G221+'09AB'!F78+'09C'!F139+'09D'!F223+'10AB'!F84+'10C'!F243+'10DE'!G84+'11A'!G70+'11B'!G240+'12AB'!G203+'12C'!G73+'12D'!G117+'14A'!G80+'14B'!G41+'15A'!G239","v":{"v":21544536,"d":"21,544,536"}},null,{"$f":"'04AB'!N95+'05A'!N233+'06A'!Q74+'07A'!L114+'08AB'!N221+'09AB'!L78+'09C'!L139+'09D'!L223+'10AB'!L84+'10C'!L243+'10DE'!N84+'11A'!N70+'11B'!L240+'12AB'!L203+'12C'!N73+'12D'!N117+'14A'!N80+'14B'!L41+'15A'!N239","v":{"v":985091.627615907,"d":"985,092"}},null,{"v":22529627.627615906,"d":"22,529,628"},null,{"$f":"-'04AB'!Q95-'05A'!R233-'07A'!O114-'08AB'!Q221-'09C'!O139-'09D'!O223-'10C'!O243-'11B'!P240-'12AB'!P203-'12D'!R117-'14B'!P41-'15A'!R239","v":{"v":-223890.52032490907,"d":"(223,891)"}},null,{"$f":"'04AB'!T95+'05A'!S233+'06A'!R74+'07A'!P114+'08AB'!R221+'09AB'!M78+'09C'!P139+'09D'!P223+'10AB'!M84+'10C'!P243+'10DE'!O84+'11A'!O70+'11B'!S240+'12AB'!S203+'12C'!O73+'12D'!S117+'14A'!O80+'14B'!S41+'15A'!S239","v":{"v":575555.5,"d":"575,556"}},null,{"v":575555.5,"d":"575,556"},null,{"$f":"'04AB'!S95+'05A'!J233+'06A'!M74+'07A'!I114+'08AB'!J221+'09AB'!I78+'09C'!I139+'09D'!I223+'10AB'!I84+'10C'!I243+'10DE'!J84+'11A'!J70+'11B'!R240+'12AB'!R203+'12C'!J73+'12D'!J117+'14A'!J80+'14B'!R41+'15A'!J239","v":{"v":151039.5,"d":"151,040"}}]
["CEES",{"$f":"'04AB'!H96+'05A'!G234+'06A'!J75+'07A'!F115+'08AB'!G222+'09AB'!F79+'09C'!F140+'09D'!F224+'10AB'!F85+'10C'!F244+'10DE'!G85+'11A'!G71+'11B'!G241+'12AB'!G204+'12C'!G74+'12D'!G118+'14A'!G81+'14B'!G42+'15A'!G240","v":{"v":4535018,"d":"4,535,018"}},null,{"$f":"'04AB'!N96+'05A'!N234+'06A'!Q75+'07A'!L115+'08AB'!N222+'09AB'!L79+'09C'!L140+'09D'!L224+'10AB'!L85+'10C'!L244+'10DE'!N85+'11A'!N71+'11B'!L241+'12AB'!L204+'12C'!N74+'12D'!N118+'14A'!N81+'14B'!L42+'15A'!N240","v":{"v":311308.03573928983,"d":"311,308"}},null,{"v":4846326.03573929,"d":"4,846,326"},null,{"$f":"-'04AB'!Q96-'05A'!R234-'07A'!O115-'08AB'!Q222-'09C'!O140-'09D'!O224-'10C'!O244-'11B'!P241-'12AB'!P204-'12D'!R118-'14B'!P42-'15A'!R240","v":{"v":-112243.8852820471,"d":"(112,244)"}},null,{"$f":"'04AB'!T96+'05A'!S234+'06A'!R75+'07A'!P115+'08AB'!R222+'09AB'!M79+'09C'!P140+'09D'!P224+'10AB'!M85+'10C'!P244+'10DE'!O85+'11A'!O71+'11B'!S241+'12AB'!S204+'12C'!O74+'12D'!S118+'14A'!O81+'14B'!S42+'15A'!S240","v":{"v":156588.5,"d":"156,589"}},null,{"v":156588.5,"d":"156,589"},null,{"$f":"'04AB'!S96+'05A'!J234+'06A'!M75+'07A'!I115+'08AB'!J222+'09AB'!I79+'09C'!I140+'09D'!I224+'10AB'!I85+'10C'!I244+'10DE'!J85+'11A'!J71+'11B'!R241+'12AB'!R204+'12C'!J74+'12D'!J118+'14A'!J81+'14B'!R42+'15A'!J240","v":{"v":41932,"d":"41,932"}}]
["USMH",{"$f":"'04AB'!H97+'05A'!G235+'06A'!J76+'07A'!F116+'08AB'!G223+'09AB'!F80+'09C'!F141+'09D'!F225+'10AB'!F86+'10C'!F245+'10DE'!G86+'11A'!G72+'11B'!G242+'12AB'!G205+'12C'!G75+'12D'!G119+'14A'!G82+'14B'!G43+'15A'!G241","v":{"v":1699712,"d":"1,699,712"}},null,{"$f":"'04AB'!N97+'05A'!N235+'06A'!Q76+'07A'!L116+'08AB'!N223+'09AB'!L80+'09C'!L141+'09D'!L225+'10AB'!L86+'10C'!L245+'10DE'!N86+'11A'!N72+'11B'!L242+'12AB'!L205+'12C'!N75+'12D'!N119+'14A'!N82+'14B'!L43+'15A'!N241","v":{"v":155883.01260251936,"d":"155,883"}},null,{"v":1855595.0126025192,"d":"1,855,595"},null,{"$f":"-'04AB'!Q97-'05A'!R235-'07A'!O116-'08AB'!Q223-'09C'!O141-'09D'!O225-'10C'!O245-'11B'!P242-'12AB'!P205-'12D'!R119-'14B'!P43-'15A'!R241","v":{"v":-94741.9583871426,"d":"(94,742)"}},null,{"$f":"'04AB'!T97+'05A'!S235+'06A'!R76+'07A'!P116+'08AB'!R223+'09AB'!M80+'09C'!P141+'09D'!P225+'10AB'!M86+'10C'!P245+'10DE'!O86+'11A'!O72+'11B'!S242+'12AB'!S205+'12C'!O75+'12D'!S119+'14A'!O82+'14B'!S43+'15A'!S241","v":{"v":71559.5,"d":"71,560"}},null,{"v":71559.5,"d":"71,560"},null,{"$f":"'04AB'!S97+'05A'!J235+'06A'!M76+'07A'!I116+'08AB'!J223+'09AB'!I80+'09C'!I141+'09D'!I225+'10AB'!I86+'10C'!I245+'10DE'!J86+'11A'!J72+'11B'!R242+'12AB'!R205+'12C'!J75+'12D'!J119+'14A'!J82+'14B'!R43+'15A'!J241","v":{"v":18563.5,"d":"18,564"}}]
[]
["   Totals Academic",{"$f":"SUM(B9:B22)","v":{"v":250971662,"d":"250,971,662"}},{"$f":"SUM(C9:C22)","v":0},{"$f":"SUM(D9:D22)","v":{"v":14056007.469076073,"d":"14,056,007"}},null,{"v":265027669.4690761,"d":"265,027,669"},null,{"$f":"SUM(H9:H22)","v":{"v":-4749946.757260334,"d":"(4,749,947)"}},null,{"v":8381277,"d":"8,381,277"},0,{"v":8381277,"d":"8,381,277"},null,{"v":2181342.5,"d":"2,181,343"}]
[]
[]
["Auxiliary"]
["UMAB",{"$f":"'04AB'!H103+'05A'!G241+'06A'!J83+'07A'!F122+'08AB'!G229+'09AB'!F86+'09C'!F148+'09D'!F231+'10AB'!F93+'10C'!F251+'10DE'!G93+'11A'!G79+'11B'!G248+'12AB'!G211+'12C'!G82+'12D'!G125+'14A'!G89+'14B'!G49+'15A'!G247","v":{"v":53398556,"d":"53,398,556"}},null,{"$f":"'04AB'!N103+'05A'!N241+'06A'!Q83+'07A'!L122+'08AB'!N229+'09AB'!L86+'09C'!L148+'09D'!L231+'10AB'!L93+'10C'!L251+'10DE'!N93+'11A'!N79+'11B'!L248+'12AB'!L211+'12C'!N82+'12D'!N125+'14A'!N89+'14B'!L49+'15A'!N247","v":{"v":4774328.409780008,"d":"4,774,328"}},null,{"$f":"SUM(B27:E27)","v":{"v":58172884.40978001,"d":"58,172,884"}},null,{"$f":"-'04AB'!Q103-'05A'!R241-'07A'!O122-'08AB'!Q229-'09C'!O148-'09D'!O231-'10C'!O251-'11B'!P248-'12AB'!P211-'12D'!R125-'14B'!P49-'15A'!R247","v":{"v":-2643937.621545067,"d":"(2,643,938)"}},null,{"$f":"'04AB'!T103+'05A'!S241+'06A'!R83+'07A'!P122+'08AB'!R229+'09AB'!M86+'09C'!P148+'09D'!P231+'10AB'!M93+'10C'!P251+'10DE'!O93+'11A'!O79+'11B'!S248+'12AB'!S211+'12C'!O82+'12D'!S125+'14A'!O89+'14B'!S49+'15A'!S247","v":{"v":2242038.5,"d":"2,242,039"}},{"$f":"2254+2170+32+22","v":{"v":4478,"d":"4,478"}},{"$f":"SUM(J27:K27)","v":{"v":2246516.5,"d":"2,246,517"}},null,{"$f":"'04AB'!S103+'05A'!J241+'06A'!M83+'07A'!I122+'08AB'!J229+'09AB'!I86+'09C'!I148+'09D'!I231+'10AB'!I93+'10C'!I251+'10DE'!J93+'11A'!J79+'11B'!R248+'12AB'!R211+'12C'!J82+'12D'!J125+'14A'!J89+'14B'!R49+'15A'!J247","v":{"v":586478.5,"d":"586,479"}},null,{"v":7821524,"d":"7,821,524"},{"v":87490,"d":"87,490"},{"v":1085475,"d":"1,085,475"}]
["UMCP",{"$f":"'04AB'!H104+'05A'!G242+'06A'!J84+'07A'!F123+'08AB'!G230+'09AB'!F87+'09C'!F149+'09D'!F232+'10AB'!F94+'10C'!F252+'10DE'!G94+'11A'!G80+'11B'!G249+'12AB'!G212+'12C'!G83+'12D'!G126+'14A'!G90+'14B'!G50+'15A'!G248","v":{"v":230918551,"d":"230,918,551"}},{"v":806896,"d":"806,896"},{"$f":"'04AB'!N104+'05A'!N242+'06A'!Q84+'07A'!L123+'08AB'!N230+'09AB'!L87+'09C'!L149+'09D'!L232+'10AB'!L94+'10C'!L252+'10DE'!N94+'11A'!N80+'11B'!L249+'12AB'!L212+'12C'!N83+'12D'!N126+'14A'!N90+'14B'!L50+'15A'!N248","v":{"v":11900208.90171099,"d":"11,900,209"}},null,{"v":243625655.901711,"d":"243,625,656"},null,{"$f":"-'04AB'!Q104-'05A'!R242-'07A'!O123-'08AB'!Q230-'09C'!O149-'09D'!O232-'10C'!O252-'11B'!P249-'12AB'!P212-'12D'!R126-'14B'!P50-'15A'!R248","v":{"v":-4576848.837456863,"d":"(4,576,849)"}},null,{"$f":"'04AB'!T104+'05A'!S242+'06A'!R84+'07A'!P123+'08AB'!R230+'09AB'!M87+'09C'!P149+'09D'!P232+'10AB'!M94+'10C'!P252+'10DE'!O94+'11A'!O80+'11B'!S249+'12AB'!S212+'12C'!O83+'12D'!S126+'14A'!O90+'14B'!S50+'15A'!S248","v":{"v":9376866.5,"d":"9,376,867"}},{"$f":"11915+280+4449+3742+3561+111+148+17","v":{"v":24223,"d":"24,223"}},{"$f":"SUM(J28:K28)","v":{"v":9401089.5,"d":"9,401,090"}},null,{"$f":"'04AB'!S104+'05A'!J242+'06A'!M84+'07A'!I123+'08AB'!J230+'09AB'!I87+'09C'!I149+'09D'!I232+'10AB'!I94+'10C'!I252+'10DE'!J94+'11A'!J80+'11B'!R249+'12AB'!R212+'12C'!J83+'12D'!J126+'14A'!J90+'14B'!R50+'15A'!J248","v":{"v":1931044.5,"d":"1,931,045"}},null,{"v":4887597,"d":"4,887,597"},{"v":67859,"d":"67,859"},{"v":1235592,"d":"1,235,592"}]
["BSU",{"$f":"'04AB'!H105+'05A'!G243+'06A'!J85+'07A'!F124+'08AB'!G231+'09AB'!F88+'09C'!F150+'09D'!F233+'10AB'!F95+'10C'!F253+'10DE'!G95+'11A'!G81+'11B'!G250+'12AB'!G213+'12C'!G84+'12D'!G127+'14A'!G91+'14B'!G51+'15A'!G249","v":{"v":33055756,"d":"33,055,756"}},null,{"$f":"'04AB'!N105+'05A'!N243+'06A'!Q85+'07A'!L124+'08AB'!N231+'09AB'!L88+'09C'!L150+'09D'!L233+'10AB'!L95+'10C'!L253+'10DE'!N95+'11A'!N81+'11B'!L250+'12AB'!L213+'12C'!N84+'12D'!N127+'14A'!N91+'14B'!L51+'15A'!N249","v":{"v":2476787,"d":"2,476,787"}},null,{"v":35532543,"d":"35,532,543"},null,{"$f":"-'04AB'!Q105-'05A'!R243-'07A'!O124-'08AB'!Q231-'09C'!O150-'09D'!O233-'10C'!O253-'11B'!P250-'12AB'!P213-'12D'!R127-'14B'!P51-'15A'!R249","v":{"v":-46295.729032032905,"d":"(46,296)"}},null,{"$f":"'04AB'!T105+'05A'!S243+'06A'!R85+'07A'!P124+'08AB'!R231+'09AB'!M88+'09C'!P150+'09D'!P233+'10AB'!M95+'10C'!P253+'10DE'!O95+'11A'!O81+'11B'!S250+'12AB'!S213+'12C'!O84+'12D'!S127+'14A'!O91+'14B'!S51+'15A'!S249","v":{"v":1143687,"d":"1,143,687"}},{"$f":"1349+57+368+905","v":{"v":2679,"d":"2,679"}},{"v":1146366,"d":"1,146,366"},null,{"$f":"'04AB'!S105+'05A'!J243+'06A'!M85+'07A'!I124+'08AB'!J231+'09AB'!I88+'09C'!I150+'09D'!I233+'10AB'!I95+'10C'!I253+'10DE'!J95+'11A'!J81+'11B'!R250+'12AB'!R213+'12C'!J84+'12D'!J127+'14A'!J91+'14B'!R51+'15A'!J249","v":{"v":304027.5,"d":"304,028"}},null,null,{"v":4855,"d":"4,855"},{"v":10804,"d":"10,804"}]
["TSU",{"$f":"'04AB'!H106+'05A'!G244+'06A'!J86+'07A'!F125+'08AB'!G232+'09AB'!F89+'09C'!F151+'09D'!F234+'10AB'!F96+'10C'!F254+'10DE'!G96+'11A'!G82+'11B'!G251+'12AB'!G214+'12C'!G85+'12D'!G128+'14A'!G92+'14B'!G52+'15A'!G250","v":{"v":219020602,"d":"219,020,602"}},null,{"$f":"'04AB'!N106+'05A'!N244+'06A'!Q86+'07A'!L125+'08AB'!N232+'09AB'!L89+'09C'!L151+'09D'!L234+'10AB'!L96+'10C'!L254+'10DE'!N96+'11A'!N82+'11B'!L251+'12AB'!L214+'12C'!N85+'12D'!N128+'14A'!N92+'14B'!L52+'15A'!N250","v":{"v":10770770.296611425,"d":"10,770,770"}},null,{"v":229791372.29661143,"d":"229,791,372"},null,{"$f":"-'04AB'!Q106-'05A'!R244-'07A'!O125-'08AB'!Q232-'09C'!O151-'09D'!O234-'10C'!O254-'11B'!P251-'12AB'!P214-'12D'!R128-'14B'!P52-'15A'!R250","v":{"v":-2208033.6725391936,"d":"(2,208,034)"}},null,{"$f":"'04AB'!T106+'05A'!S244+'06A'!R86+'07A'!P125+'08AB'!R232+'09AB'!M89+'09C'!P151+'09D'!P234+'10AB'!M96+'10C'!P254+'10DE'!O96+'11A'!O82+'11B'!S251+'12AB'!S214+'12C'!O85+'12D'!S128+'14A'!O92+'14B'!S52+'15A'!S250","v":{"v":7804788,"d":"7,804,788"}},{"$f":"44930+4622+20171+19522","v":{"v":89245,"d":"89,245"}},{"v":7894033,"d":"7,894,033"},null,{"$f":"'04AB'!S106+'05A'!J244+'06A'!M86+'07A'!I125+'08AB'!J232+'09AB'!I89+'09C'!I151+'09D'!I234+'10AB'!I96+'10C'!I254+'10DE'!J96+'11A'!J82+'11B'!R251+'12AB'!R214+'12C'!J85+'12D'!J128+'14A'!J92+'14B'!R52+'15A'!J250","v":{"v":1829975.5,"d":"1,829,976"}}]
["UMES",{"$f":"'04AB'!H107+'05A'!G245+'06A'!J87+'07A'!F126+'08AB'!G233+'09AB'!F90+'09C'!F152+'09D'!F235+'10AB'!F97+'10C'!F255+'10DE'!G97+'11A'!G83+'11B'!G252+'12AB'!G215+'12C'!G86+'12D'!G129+'14A'!G93+'14B'!G53+'15A'!G251","v":{"v":21952060,"d":"21,952,060"}},null,{"$f":"'04AB'!N107+'05A'!N245+'06A'!Q87+'07A'!L126+'08AB'!N233+'09AB'!L90+'09C'!L152+'09D'!L235+'10AB'!L97+'10C'!L255+'10DE'!N97+'11A'!N83+'11B'!L252+'12AB'!L215+'12C'!N86+'12D'!N129+'14A'!N93+'14B'!L53+'15A'!N251","v":{"v":1278561.5464856545,"d":"1,278,562"}},null,{"v":23230621.546485655,"d":"23,230,622"},null,{"$f":"-'04AB'!Q107-'05A'!R245-'07A'!O126-'08AB'!Q233-'09C'!O152-'09D'!O235-'10C'!O255-'11B'!P252-'12AB'!P215-'12D'!R129-'14B'!P53-'15A'!R251","v":{"v":-577679.9893246808,"d":"(577,680)"}},null,{"$f":"'04AB'!T107+'05A'!S245+'06A'!R87+'07A'!P126+'08AB'!R233+'09AB'!M90+'09C'!P152+'09D'!P235+'10AB'!M97+'10C'!P255+'10DE'!O97+'11A'!O83+'11B'!S252+'12AB'!S215+'12C'!O86+'12D'!S129+'14A'!O93+'14B'!S53+'15A'!S251","v":{"v":1030472.5,"d":"1,030,473"}},{"$f":"384+342+37","v":763},{"v":1031235.5,"d":"1,031,236"},null,{"$f":"'04AB'!S107+'05A'!J245+'06A'!M87+'07A'!I126+'08AB'!J233+'09AB'!I90+'09C'!I152+'09D'!I235+'10AB'!I97+'10C'!I255+'10DE'!J97+'11A'!J83+'11B'!R252+'12AB'!R215+'12C'!J86+'12D'!J129+'14A'!J93+'14B'!R53+'15A'!J251","v":{"v":249974,"d":"249,974"}}]
["FSU",{"$f":"'04AB'!H108+'05A'!G246+'06A'!J88+'07A'!F127+'08AB'!G234+'09AB'!F91+'09C'!F153+'09D'!F236+'10AB'!F98+'10C'!F256+'10DE'!G98+'11A'!G84+'11B'!G253+'12AB'!G216+'12C'!G87+'12D'!G130+'14A'!G94+'14B'!G54+'15A'!G252","v":{"v":13452232,"d":"13,452,232"}},null,{"$f":"'04AB'!N108+'05A'!N246+'06A'!Q88+'07A'!L127+'08AB'!N234+'09AB'!L91+'09C'!L153+'09D'!L236+'10AB'!L98+'10C'!L256+'10DE'!N98+'11A'!N84+'11B'!L253+'12AB'!L216+'12C'!N87+'12D'!N130+'14A'!N94+'14B'!L54+'15A'!N252","v":{"v":424396.83272536827,"d":"424,397"}},null,{"v":13876628.832725368,"d":"13,876,629"},null,{"$f":"-'04AB'!Q108-'05A'!R246-'07A'!O127-'08AB'!Q234-'09C'!O153-'09D'!O236-'10C'!O256-'11B'!P253-'12AB'!P216-'12D'!R130-'14B'!P54-'15A'!R252","v":{"v":-56671.33327205699,"d":"(56,671)"}},null,{"$f":"'04AB'!T108+'05A'!S246+'06A'!R88+'07A'!P127+'08AB'!R234+'09AB'!M91+'09C'!P153+'09D'!P236+'10AB'!M98+'10C'!P256+'10DE'!O98+'11A'!O84+'11B'!S253+'12AB'!S216+'12C'!O87+'12D'!S130+'14A'!O94+'14B'!S54+'15A'!S252","v":{"v":487365,"d":"487,365"}},{"$f":"6190+1109+4497+500","v":{"v":12296,"d":"12,296"}},{"v":499661,"d":"499,661"},null,{"$f":"'04AB'!S108+'05A'!J246+'06A'!M88+'07A'!I127+'08AB'!J234+'09AB'!I91+'09C'!I153+'09D'!I236+'10AB'!I98+'10C'!I256+'10DE'!J98+'11A'!J84+'11B'!R253+'12AB'!R216+'12C'!J87+'12D'!J130+'14A'!J94+'14B'!R54+'15A'!J252","v":{"v":122373,"d":"122,373"}},null,{"v":21767,"d":"21,767"},{"v":7151,"d":"7,151"},{"v":186181,"d":"186,181"}]
["CSC",{"$f":"'04AB'!H109+'05A'!G247+'06A'!J89+'07A'!F128+'08AB'!G235+'09AB'!F92+'09C'!F154+'09D'!F237+'10AB'!F99+'10C'!F257+'10DE'!G99+'11A'!G85+'11B'!G254+'12AB'!G217+'12C'!G88+'12D'!G131+'14A'!G95+'14B'!G55+'15A'!G253","v":{"v":8201604,"d":"8,201,604"}},null,{"$f":"'04AB'!N109+'05A'!N247+'06A'!Q89+'07A'!L128+'08AB'!N235+'09AB'!L92+'09C'!L154+'09D'!L237+'10AB'!L99+'10C'!L257+'10DE'!N99+'11A'!N85+'11B'!L254+'12AB'!L217+'12C'!N88+'12D'!N131+'14A'!N95+'14B'!L55+'15A'!N253","v":{"v":535958.1448081306,"d":"535,958"}},null,{"v":8737562.14480813,"d":"8,737,562"},null,{"$f":"-'04AB'!Q109-'05A'!R247-'07A'!O128-'08AB'!Q235-'09C'!O154-'09D'!O237-'10C'!O257-'11B'!P254-'12AB'!P217-'12D'!R131-'14B'!P55-'15A'!R253","v":{"v":-231616.82608245226,"d":"(231,617)"}},null,{"$f":"'04AB'!T109+'05A'!S247+'06A'!R89+'07A'!P128+'08AB'!R235+'09AB'!M92+'09C'!P154+'09D'!P237+'10AB'!M99+'10C'!P257+'10DE'!O99+'11A'!O85+'11B'!S254+'12AB'!S217+'12C'!O88+'12D'!S131+'14A'!O95+'14B'!S55+'15A'!S253","v":{"v":394031,"d":"394,031"}},{"$f":"335+162+43+125","v":665},{"v":394696,"d":"394,696"},null,{"$f":"'04AB'!S109+'05A'!J247+'06A'!M89+'07A'!I128+'08AB'!J235+'09AB'!I92+'09C'!I154+'09D'!I237+'10AB'!I99+'10C'!I257+'10DE'!J99+'11A'!J85+'11B'!R254+'12AB'!R217+'12C'!J88+'12D'!J131+'14A'!J95+'14B'!R55+'15A'!J253","v":{"v":96324,"d":"96,324"}},null,{"v":31802,"d":"31,802"},{"v":1790,"d":"1,790"},{"v":98468,"d":"98,468"}]
["UB",{"$f":"'04AB'!H110+'05A'!G248+'06A'!J90+'07A'!F129+'08AB'!G236+'09AB'!F93+'09C'!F155+'09D'!F238+'10AB'!F100+'10C'!F258+'10DE'!G100+'11A'!G86+'11B'!G255+'12AB'!G218+'12C'!G89+'12D'!G132+'14A'!G96+'14B'!G56+'15A'!G254","v":{"v":11573388,"d":"11,573,388"}},null,{"$f":"'04AB'!N110+'05A'!N248+'06A'!Q90+'07A'!L129+'08AB'!N236+'09AB'!L93+'09C'!L155+'09D'!L238+'10AB'!L100+'10C'!L258+'10DE'!N100+'11A'!N86+'11B'!L255+'12AB'!L218+'12C'!N89+'12D'!N132+'14A'!N96+'14B'!L56+'15A'!N254","v":{"v":978082.4478683649,"d":"978,082"}},null,{"v":12551470.447868366,"d":"12,551,470"},null,{"$f":"-'04AB'!Q110-'05A'!R248-'07A'!O129-'08AB'!Q236-'09C'!O155-'09D'!O238-'10C'!O258-'11B'!P255-'12AB'!P218-'12D'!R132-'14B'!P56-'15A'!R254","v":{"v":-483391.2308013686,"d":"(483,391)"}},null,{"$f":"'04AB'!T110+'05A'!S248+'06A'!R90+'07A'!P129+'08AB'!R236+'09AB'!M93+'09C'!P155+'09D'!P238+'10AB'!M100+'10C'!P258+'10DE'!O100+'11A'!O86+'11B'!S255+'12AB'!S218+'12C'!O89+'12D'!S132+'14A'!O96+'14B'!S56+'15A'!S254","v":{"v":352269.5,"d":"352,270"}},null,{"v":352269.5,"d":"352,270"},null,{"$f":"'04AB'!S110+'05A'!J248+'06A'!M90+'07A'!I129+'08AB'!J236+'09AB'!I93+'09C'!I155+'09D'!I238+'10AB'!I100+'10C'!I258+'10DE'!J100+'11A'!J86+'11B'!R255+'12AB'!R218+'12C'!J89+'12D'!J132+'14A'!J96+'14B'!R56+'15A'!J254","v":{"v":106806.5,"d":"106,807"}},null,null,336,{"v":94916,"d":"94,916"}]
["SSU",{"$f":"'04AB'!H111+'05A'!G249+'06A'!J91+'07A'!F130+'08AB'!G237+'09AB'!F94+'09C'!F156+'09D'!F239+'10AB'!F101+'10C'!F259+'10DE'!G101+'11A'!G87+'11B'!G256+'12AB'!G219+'12C'!G90+'12D'!G133+'14A'!G97+'14B'!G57+'15A'!G255","v":{"v":92855435,"d":"92,855,435"}},null,{"$f":"'04AB'!N111+'05A'!N249+'06A'!Q91+'07A'!L130+'08AB'!N237+'09AB'!L94+'09C'!L156+'09D'!L239+'10AB'!L101+'10C'!L259+'10DE'!N101+'11A'!N87+'11B'!L256+'12AB'!L219+'12C'!N90+'12D'!N133+'14A'!N97+'14B'!L57+'15A'!N255","v":{"v":4441053.035683697,"d":"4,441,053"}},null,{"v":97296488.03568369,"d":"97,296,488"},null,{"$f":"-'04AB'!Q111-'05A'!R249-'07A'!O130-'08AB'!Q237-'09C'!O156-'09D'!O239-'10C'!O259-'11B'!P256-'12AB'!P219-'12D'!R133-'14B'!P57-'15A'!R255","v":{"v":-841353.8823605926,"d":"(841,354)"}},null,{"$f":"'04AB'!T111+'05A'!S249+'06A'!R91+'07A'!P130+'08AB'!R237+'09AB'!M94+'09C'!P156+'09D'!P239+'10AB'!M101+'10C'!P259+'10DE'!O101+'11A'!O87+'11B'!S256+'12AB'!S219+'12C'!O90+'12D'!S133+'14A'!O97+'14B'!S57+'15A'!S255","v":{"v":3435138,"d":"3,435,138"}},{"$f":"30459+8321+11655+10066","v":{"v":60501,"d":"60,501"}},{"v":3495639,"d":"3,495,639"},null,{"$f":"'04AB'!S111+'05A'!J249+'06A'!M91+'07A'!I130+'08AB'!J237+'09AB'!I94+'09C'!I156+'09D'!I239+'10AB'!I101+'10C'!I259+'10DE'!J101+'11A'!J87+'11B'!R256+'12AB'!R219+'12C'!J90+'12D'!J133+'14A'!J97+'14B'!R57+'15A'!J255","v":{"v":875745,"d":"875,745"}}]
["UMUC",{"$f":"'04AB'!H112+'05A'!G250+'06A'!J92+'07A'!F131+'08AB'!G238+'09AB'!F95+'09C'!F157+'09D'!F240+'10AB'!F102+'10C'!F260+'10DE'!G102+'11A'!G88+'11B'!G257+'12AB'!G220+'12C'!G91+'12D'!G134+'14A'!G98+'14B'!G58+'15A'!G256","v":0},null,{"$f":"'04AB'!N112+'05A'!N250+'06A'!Q92+'07A'!L131+'08AB'!N238+'09AB'!L95+'09C'!L157+'09D'!L240+'10AB'!L102+'10C'!L260+'10DE'!N102+'11A'!N88+'11B'!L257+'12AB'!L220+'12C'!N91+'12D'!N134+'14A'!N98+'14B'!L58+'15A'!N256","v":0},null,0,null,{"$f":"-'04AB'!Q112-'05A'!R250-'07A'!O131-'08AB'!Q238-'09C'!O157-'09D'!O240-'10C'!O260-'11B'!P257-'12AB'!P220-'12D'!R134-'14B'!P58-'15A'!R256","v":{"v":-0.6341998197167413,"d":"(1)"}},null,{"$f":"'04AB'!T112+'05A'!S250+'06A'!R92+'07A'!P131+'08AB'!R238+'09AB'!M95+'09C'!P157+'09D'!P240+'10AB'!M102+'10C'!P260+'10DE'!O102+'11A'!O88+'11B'!S257+'12AB'!S220+'12C'!O91+'12D'!S134+'14A'!O98+'14B'!S58+'15A'!S256","v":0},null,0,null,{"$f":"'04AB'!S112+'05A'!J250+'06A'!M92+'07A'!I131+'08AB'!J238+'09AB'!I95+'09C'!I157+'09D'!I240+'10AB'!I102+'10C'!I260+'10DE'!J102+'11A'!J88+'11B'!R257+'12AB'!R220+'12C'!J91+'12D'!J134+'14A'!J98+'14B'!R58+'15A'!J256","v":0}]
["UMBC",{"$f":"'04AB'!H113+'05A'!G251+'06A'!J93+'07A'!F132+'08AB'!G239+'09AB'!F96+'09C'!F158+'09D'!F241+'10AB'!F103+'10C'!F261+'10DE'!G103+'11A'!G89+'11B'!G258+'12AB'!G221+'12C'!G92+'12D'!G135+'14A'!G99+'14B'!G59+'15A'!G257","v":{"v":80013422,"d":"80,013,422"}},null,{"$f":"'04AB'!N113+'05A'!N251+'06A'!Q93+'07A'!L132+'08AB'!N239+'09AB'!L96+'09C'!L158+'09D'!L241+'10AB'!L103+'10C'!L261+'10DE'!N103+'11A'!N89+'11B'!L258+'12AB'!L221+'12C'!N92+'12D'!N135+'14A'!N99+'14B'!L59+'15A'!N257","v":{"v":4896561.015234187,"d":"4,896,561"}},null,{"v":84909983.01523419,"d":"84,909,983"},null,{"$f":"-'04AB'!Q113-'05A'!R251-'07A'!O132-'08AB'!Q239-'09C'!O158-'09D'!O241-'10C'!O261-'11B'!P258-'12AB'!P221-'12D'!R135-'14B'!P59-'15A'!R257","v":{"v":-1704771.0425695854,"d":"(1,704,771)"}},null,{"$f":"'04AB'!T113+'05A'!S251+'06A'!R93+'07A'!P132+'08AB'!R239+'09AB'!M96+'09C'!P158+'09D'!P241+'10AB'!M103+'10C'!P261+'10DE'!O103+'11A'!O89+'11B'!S258+'12AB'!S221+'12C'!O92+'12D'!S135+'14A'!O99+'14B'!S59+'15A'!S257","v":{"v":2953716.5,"d":"2,953,717"}},{"$f":"8148+587+2624+4826","v":{"v":16185,"d":"16,185"}},{"v":2969901.5,"d":"2,969,902"},null,{"$f":"'04AB'!S113+'05A'!J251+'06A'!M93+'07A'!I132+'08AB'!J239+'09AB'!I96+'09C'!I158+'09D'!I241+'10AB'!I103+'10C'!I261+'10DE'!J103+'11A'!J89+'11B'!R258+'12AB'!R221+'12C'!J92+'12D'!J135+'14A'!J99+'14B'!R59+'15A'!J257","v":{"v":747825.5,"d":"747,826"}},null,{"v":835639,"d":"835,639"},{"v":11951,"d":"11,951"},{"v":385213,"d":"385,213"}]
["CEES",{"$f":"'04AB'!H114+'05A'!G252+'06A'!J94+'07A'!F133+'08AB'!G240+'09AB'!F97+'09C'!F159+'09D'!F242+'10AB'!F104+'10C'!F262+'10DE'!G104+'11A'!G90+'11B'!G259+'12AB'!G222+'12C'!G93+'12D'!G136+'14A'!G100+'14B'!G60+'15A'!G258","v":{"v":21609,"d":"21,609"}},null,{"$f":"'04AB'!N114+'05A'!N252+'06A'!Q94+'07A'!L133+'08AB'!N240+'09AB'!L97+'09C'!L159+'09D'!L242+'10AB'!L104+'10C'!L262+'10DE'!N104+'11A'!N90+'11B'!L259+'12AB'!L222+'12C'!N93+'12D'!N136+'14A'!N100+'14B'!L60+'15A'!N258","v":{"v":1799.3155457783148,"d":"1,799"}},null,{"v":23408.315545778314,"d":"23,408"},null,{"$f":"-'04AB'!Q114-'05A'!R252-'07A'!O133-'08AB'!Q240-'09C'!O159-'09D'!O242-'10C'!O262-'11B'!P259-'12AB'!P222-'12D'!R136-'14B'!P60-'15A'!R258","v":{"v":-827.7070891160084,"d":"(828)"}},null,{"$f":"'04AB'!T114+'05A'!S252+'06A'!R94+'07A'!P133+'08AB'!R240+'09AB'!M97+'09C'!P159+'09D'!P242+'10AB'!M104+'10C'!P262+'10DE'!O104+'11A'!O90+'11B'!S259+'12AB'!S222+'12C'!O93+'12D'!S136+'14A'!O100+'14B'!S60+'15A'!S258","v":{"v":1114.5,"d":"1,115"}},null,{"v":1114.5,"d":"1,115"},null,{"$f":"'04AB'!S114+'05A'!J252+'06A'!M94+'07A'!I133+'08AB'!J240+'09AB'!I97+'09C'!I159+'09D'!I242+'10AB'!I104+'10C'!I262+'10DE'!J104+'11A'!J90+'11B'!R259+'12AB'!R222+'12C'!J93+'12D'!J136+'14A'!J100+'14B'!R60+'15A'!J258","v":{"v":268.5,"d":"269"}},null,{"v":111952,"d":"111,952"},{"v":1480,"d":"1,480"},{"v":2865,"d":"2,865"}]
["USMH",{"$f":"'04AB'!H115+'05A'!G253+'06A'!J95+'07A'!F134+'08AB'!G241+'09AB'!F98+'09C'!F160+'09D'!F243+'10AB'!F105+'10C'!F263+'10DE'!G105+'11A'!G91+'11B'!G260+'12AB'!G223+'12C'!G94+'12D'!G137+'14A'!G101+'14B'!G61+'15A'!G259","v":{"v":35255120,"d":"35,255,120"}},{"v":-806896,"d":"(806,896)"},{"$f":"'04AB'!N115+'05A'!N253+'06A'!Q95+'07A'!L134+'08AB'!N241+'09AB'!L98+'09C'!L160+'09D'!L243+'10AB'!L105+'10C'!L263+'10DE'!N105+'11A'!N91+'11B'!L260+'12AB'!L223+'12C'!N94+'12D'!N137+'14A'!N101+'14B'!L61+'15A'!N259","v":{"v":13590590.25,"d":"13,590,590"}},null,{"v":48038814.25,"d":"48,038,814"},null,{"$f":"-'04AB'!Q115-'05A'!R253-'07A'!O134-'08AB'!Q241-'09C'!O160-'09D'!O243-'10C'!O263-'11B'!P260-'12AB'!P223-'12D'!R137-'14B'!P61-'15A'!R259","v":{"v":-1244641.131940511,"d":"(1,244,641)"}},null,{"$f":"'04AB'!T115+'05A'!S253+'06A'!R95+'07A'!P134+'08AB'!R241+'09AB'!M98+'09C'!P160+'09D'!P243+'10AB'!M105+'10C'!P263+'10DE'!O105+'11A'!O91+'11B'!S260+'12AB'!S223+'12C'!O94+'12D'!S137+'14A'!O101+'14B'!S61+'15A'!S259","v":{"v":3770077.9736186033,"d":"3,770,078"}},{"$f":"374+111+148+110+418757+653900+657977+418306+653196+657268","v":{"v":3460147,"d":"3,460,147"}},{"v":7230224.973618603,"d":"7,230,225"},null,{"$f":"'04AB'!S115+'05A'!J253+'06A'!M95+'07A'!I134+'08AB'!J241+'09AB'!I98+'09C'!I160+'09D'!I243+'10AB'!I105+'10C'!I263+'10DE'!J105+'11A'!J91+'11B'!R260+'12AB'!R223+'12C'!J94+'12D'!J137+'14A'!J101+'14B'!R61+'15A'!J259","v":{"v":1698582,"d":"1,698,582"}},null,{"$f":"21289747-28","v":{"v":21289719,"d":"21,289,719"}},{"v":254588,"d":"254,588"},{"v":24814008,"d":"24,814,008"}]
[]
["   Totals Auxiliary",{"$f":"SUM(B27:B40)","v":{"v":799718335,"d":"799,718,335"}},{"$f":"SUM(C27:C40)","v":0},{"$f":"SUM(D27:D40)","v":{"v":56069097.1964536,"d":"56,069,097"}},null,{"v":855787432.1964538,"d":"855,787,432"},null,{"$f":"SUM(H27:H40)","v":{"v":-14616069.638213344,"d":"(14,616,070)"}},null,{"v":32991564.973618604,"d":"32,991,565"},{"v":3671182,"d":"3,671,182"},{"v":36662746.973618604,"d":"36,662,747"},null,{"v":8549424.5,"d":"8,549,425"},null,{"v":35000000,"d":"35,000,000"},{"v":437500,"d":"437,500"},{"v":27913522,"d":"27,913,522"}]
[]
[]
["UMAB",{"$f":"B9+B27","v":{"v":99873708,"d":"99,873,708"}},{"$f":"C9+C27","v":0},{"$f":"D9+D27","v":{"v":8184388.188958021,"d":"8,184,388"}},null,{"$f":"SUM(B44:E44)","v":{"v":108058096.18895802,"d":"108,058,096"}},null,{"$f":"H9+H27","v":{"v":-4307886.5420404,"d":"(4,307,887)"}},null,{"$f":"J9+J27","v":{"v":3979745,"d":"3,979,745"}},{"$f":"K9+K27","v":{"v":4478,"d":"4,478"}},{"v":3984223,"d":"3,984,223"},null,{"v":1039852,"d":"1,039,852"},null,{"$f":"P9+P27","v":{"v":7821524,"d":"7,821,524"}},{"v":87490,"d":"87,490"},{"v":1085475,"d":"1,085,475"}]
["UMCP",{"$f":"B10+B28","v":{"v":299332543,"d":"299,332,543"}},{"$f":"C10+C28","v":{"v":806896,"d":"806,896"}},{"v":16330948.328868756,"d":"16,330,948"},null,{"v":316470387.32886875,"d":"316,470,387"},null,{"v":-6035752.363987709,"d":"(6,035,752)"},null,{"v":12187200,"d":"12,187,200"},{"$f":"K10+K28","v":{"v":24223,"d":"24,223"}},{"v":12211423,"d":"12,211,423"},null,{"v":2644740,"d":"2,644,740"},null,{"$f":"P10+P28","v":{"v":4887597,"d":"4,887,597"}},{"v":67859,"d":"67,859"},{"v":1235592,"d":"1,235,592"}]
["BSU",{"v":43901602,"d":"43,901,602"},{"$f":"C11+C29","v":0},{"v":2973485.445971733,"d":"2,973,485"},null,{"v":46875087.445971735,"d":"46,875,087"},null,{"v":-151133.74580401363,"d":"(151,134)"},null,{"v":1551422,"d":"1,551,422"},{"$f":"K11+K29","v":{"v":2679,"d":"2,679"}},{"v":1554101,"d":"1,554,101"},null,{"v":408736,"d":"408,736"},null,{"$f":"P11+P29","v":0},{"v":4855,"d":"4,855"},{"v":10804,"d":"10,804"}]
["TSU",{"v":251030080,"d":"251,030,080"},{"$f":"C12+C30","v":0},{"v":12374472.47984629,"d":"12,374,472"},null,{"v":263404552.4798463,"d":"263,404,552"},null,{"v":-2593175.8051524353,"d":"(2,593,176)"},null,{"v":8812418,"d":"8,812,418"},{"$f":"K12+K30","v":{"v":89245,"d":"89,245"}},{"v":8901663,"d":"8,901,663"},null,{"v":2093887,"d":"2,093,887"},null,{"$f":"P12+P30","v":0},0,0]
["UMES",{"v":34490289,"d":"34,490,289"},{"$f":"C13+C31","v":0},{"v":2190275.7807997866,"d":"2,190,276"},null,{"v":36680564.780799784,"d":"36,680,565"},null,{"v":-758362.4726329355,"d":"(758,362)"},null,{"v":1436128.5,"d":"1,436,129"},{"$f":"K13+K31","v":763},{"v":1436891.5,"d":"1,436,892"},null,{"v":372808.5,"d":"372,809"},null,{"$f":"P13+P31","v":0},0,0]
["FSU",{"v":19925487,"d":"19,925,487"},{"$f":"C14+C32","v":0},{"v":883978.2865800047,"d":"883,978"},null,{"v":20809465.286580004,"d":"20,809,465"},null,{"v":-243625.52811929758,"d":"(243,626)"},null,{"v":720555,"d":"720,555"},{"$f":"K14+K32","v":{"v":12296,"d":"12,296"}},{"v":732851,"d":"732,851"},null,{"v":185092.5,"d":"185,093"},null,{"$f":"P14+P32","v":{"v":21767,"d":"21,767"}},{"v":7151,"d":"7,151"},{"v":186181,"d":"186,181"}]
["CSC",{"v":43909617,"d":"43,909,617"},{"$f":"C15+C33","v":0},{"v":1235806.8150641103,"d":"1,235,807"},null,{"v":45145423.81506411,"d":"45,145,424"},null,{"v":-348116.3853879744,"d":"(348,116)"},null,{"v":1015597.5,"d":"1,015,598"},{"$f":"K15+K33","v":665},{"v":1016262.5,"d":"1,016,263"},null,{"v":255314.5,"d":"255,315"},null,{"$f":"P15+P33","v":{"v":31802,"d":"31,802"}},{"v":1790,"d":"1,790"},{"v":98468,"d":"98,468"}]
["UB",{"v":16175590,"d":"16,175,590"},{"$f":"C16+C34","v":0},{"v":1248117.1944306665,"d":"1,248,117"},null,{"v":17423707.194430668,"d":"17,423,707"},null,{"v":-569373.7129340675,"d":"(569,374)"},null,{"v":505747.5,"d":"505,748"},{"$f":"K16+K34","v":0},{"v":505747.5,"d":"505,748"},null,{"v":146326.5,"d":"146,327"},null,{"$f":"P16+P34","v":0},336,{"v":94916,"d":"94,916"}]
["SSU",{"v":98981664,"d":"98,981,664"},{"$f":"C17+C35","v":0},{"v":4762399.2342344,"d":"4,762,399"},null,{"v":103744063.2342344,"d":"103,744,063"},null,{"v":-977473.2042839288,"d":"(977,473)"},null,{"v":3635416,"d":"3,635,416"},{"$f":"K17+K35","v":{"v":60501,"d":"60,501"}},{"v":3695917,"d":"3,695,917"},null,{"v":925799,"d":"925,799"},null,{"$f":"P17+P35","v":0},0,0]
["UMUC"]
["UMBC",{"v":101557958,"d":"101,557,958"},{"$f":"C19+C37","v":0},{"v":5881652.6428500945,"d":"5,881,653"},null,{"$f":"SUM(B54:E54)","v":{"v":107439610.6428501,"d":"107,439,611"}},null,{"$f":"H19+H37","v":{"v":-1928661.5628944945,"d":"(1,928,662)"}},null,{"v":3529272,"d":"3,529,272"},{"$f":"K19+K37","v":{"v":16185,"d":"16,185"}},{"v":3545457,"d":"3,545,457"},null,{"v":898865,"d":"898,865"},null,{"$f":"P19+P37","v":{"v":835639,"d":"835,639"}},{"v":11951,"d":"11,951"},{"v":385213,"d":"385,213"}]
["CEES",{"v":4556627,"d":"4,556,627"},{"$f":"C20+C38","v":0},{"v":313107.35128506814,"d":"313,107"},null,{"$f":"SUM(B55:E55)","v":{"v":4869734.351285068,"d":"4,869,734"}},null,{"$f":"H20+H38","v":{"v":-113071.5923711631,"d":"(113,072)"}},null,{"v":157703,"d":"157,703"},{"$f":"K20+K38","v":0},{"v":157703,"d":"157,703"},null,{"v":42200.5,"d":"42,201"},null,{"$f":"P20+P38","v":{"v":111952,"d":"111,952"}},{"v":1480,"d":"1,480"},{"v":2865,"d":"2,865"}]
["USMH",{"v":36954832,"d":"36,954,832"},{"$f":"C21+C39","v":{"v":-806896,"d":"(806,896)"}},{"v":13746473.26260252,"d":"13,746,473"},null,{"$f":"SUM(B56:E56)","v":{"v":49894409.26260252,"d":"49,894,409"}},null,{"$f":"H21+H39","v":{"v":-1339383.0903276536,"d":"(1,339,383)"}},null,{"$f":"J21+J39","v":{"v":3841637.4736186033,"d":"3,841,637"}},{"$f":"K21+K39","v":{"v":3460147,"d":"3,460,147"}},{"v":7301784.473618603,"d":"7,301,784"},null,{"$f":"N21+N39","v":{"v":1717145.5,"d":"1,717,146"}},null,{"$f":"P21+P39","v":{"v":21289719,"d":"21,289,719"}},{"v":254588,"d":"254,588"},{"v":24814008,"d":"24,814,008"}]
[]
["   Totals",{"$f":"SUM(B44:B57)","v":{"v":1050689997,"d":"1,050,689,997"}},{"$f":"SUM(C44:C57)","v":0},{"$f":"SUM(D44:D57)","v":{"v":70125105.01149145,"d":"70,125,105"}},null,{"$f":"SUM(F44:F57)","v":{"v":1120815102.0114913,"d":"1,120,815,102"}},null,{"$f":"SUM(H44:H57)","v":{"v":-19366016.00593607,"d":"(19,366,016)"}},null,{"$f":"SUM(J44:J57)","v":{"v":41372841.973618604,"d":"41,372,842"}},{"v":3671182,"d":"3,671,182"},{"v":45044023.973618604,"d":"45,044,024"},null,{"v":10730767,"d":"10,730,767"},null,{"$f":"SUM(P44:P57)","v":{"v":35000000,"d":"35,000,000"}},{"v":437500,"d":"437,500"},{"v":27913522,"d":"27,913,522"}]
[]
[null,{"$f":"'04AB'!H135+'05A'!G272+'06A'!J116+'07A'!F155+'08AB'!G262+'09AB'!F119+'09C'!F181+'09D'!F263+'10AB'!F126+'10C'!F283+'10DE'!G126+'11A'!G112+'11B'!G280+'12AB'!G243+'12C'!G115+'12D'!G157+'14A'!G122+'14B'!G81+'15A'!G280","v":{"v":1050689997,"d":"1,050,689,997 "}},null,{"$f":"'04AB'!N135+'05A'!N272+'06A'!Q116+'07A'!L155+'08AB'!N262+'09AB'!L119+'09C'!L181+'09D'!L263+'10AB'!L126+'10C'!L283+'10DE'!N126+'11A'!N112+'11B'!L280+'12AB'!L243+'12C'!N115+'12D'!N157+'14A'!N122+'14B'!L81+'15A'!N280","v":{"v":70125104.66552967,"d":"70,125,105 "}},null,{"$f":"SUM(B60:E60)","v":{"v":1120815101.6655297,"d":"1,120,815,102"}},null,{"$f":"-'04AB'!Q135-'05A'!R272-'07A'!O155-'08AB'!Q262-'09C'!O181-'09D'!O263-'10C'!O283-'11B'!P280-'12AB'!P243-'12D'!R157-'14B'!P81-'15A'!R280","v":{"v":-19366016.395473674,"d":"(19,366,016)"}},null,{"$f":"'04AB'!T135+'05A'!S272+'06A'!R116+'07A'!P155+'08AB'!R262+'09AB'!M119+'09C'!P181+'09D'!P263+'10AB'!M126+'10C'!P283+'10DE'!O126+'11A'!O112+'11B'!S280+'12AB'!S243+'12C'!O115+'12D'!S157+'14A'!O122+'14B'!S81+'15A'!S280","v":{"v":41372841.973618604,"d":"41,372,842 "}},{"$nulls":3},{"$f":"'04AB'!S135+'05A'!J272+'06A'!M116+'07A'!I155+'08AB'!J262+'09AB'!I119+'09C'!I181+'09D'!I263+'10AB'!I126+'10C'!I283+'10DE'!J126+'11A'!J112+'11B'!R280+'12AB'!R243+'12C'!J115+'12D'!J157+'14A'!J122+'14B'!R81+'15A'!J280","v":{"v":10730767,"d":"10,730,767 "}}]
[]
[null,{"$f":"B58-B60","v":0},null,{"$f":"D58-D60","v":{"v":0.3459617793560028,"d":"0"}},null,{"$f":"F58-F60","v":{"v":0.3459615707397461,"d":"0"}},null,{"$f":"H58-H60","v":{"v":0.38953760266304016,"d":"0"}},null,{"$f":"J58-J60","v":0},{"$nulls":3},0]
[]
[]
["FY15 Premium Amortization",{"$f":"'04AB'!M135+'05A'!M272+'06A'!P116+'07A'!K155+'08AB'!M262+'09AB'!K119+'09C'!K181+'09D'!K263+'10AB'!K126+'10C'!K283+'10DE'!M126+'11A'!M112+'11B'!K280+'12AB'!K243+'12C'!M115+'12D'!M157+'14A'!M122+'14B'!K81+'15A'!M280","v":{"v":6458200.55,"d":"6,458,200.55"}}]

{"sheet":"debt allocation","index":1,"n_rows":85,"n_cols":15,"rows_kept":85}
["University System of Maryland"]
["Distribution of Revenue Bonds and Equipment Loan Program Debt"]
["As of June 30, 2015"]
[]
[]
[]
[null,"UMB","UMCP","BSU","TU","UMES","FSU","CSU","UB","SU","UMUC","UMBC","UMCES","USMO","TOTAL"]
["Principal:"]
[]
["2004 Series A&B",0,{"v":65000,"d":"65,000"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10:N10)","v":{"v":65000,"d":"65,000"}}]
["2005 Series A ",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2006 Series A ",{"v":3955045,"d":"3,955,045"},{"v":710655,"d":"710,655"},{"v":107110,"d":"107,110"},{"v":3570011,"d":"3,570,011"},{"v":161304,"d":"161,304"},{"v":199504,"d":"199,504"},{"v":118825,"d":"118,825"},{"v":16331,"d":"16,331"},{"v":539782,"d":"539,782"},0,{"v":1552970,"d":"1,552,970"},{"v":52179,"d":"52,179"},{"v":211284,"d":"211,284"},{"v":11195000,"d":"11,195,000"}]
["2007 Series A ",{"v":9290626,"d":"9,290,626"},{"v":26290976,"d":"26,290,976"},{"v":384142,"d":"384,142"},{"v":13079997,"d":"13,079,997"},{"v":5245381,"d":"5,245,381"},{"v":193211,"d":"193,211"},{"v":3073104,"d":"3,073,104"},{"v":251410,"d":"251,410"},{"v":449415,"d":"449,415"},0,{"v":8829762,"d":"8,829,762"},{"v":144226,"d":"144,226"},{"v":2897750,"d":"2,897,750"},{"v":70130000,"d":"70,130,000"}]
["2008 Series A & B",{"v":5854070,"d":"5,854,070"},{"v":12052742,"d":"12,052,742"},{"v":262218,"d":"262,218"},{"v":1660054,"d":"1,660,054"},{"v":3001375,"d":"3,001,375"},{"v":507800,"d":"507,800"},{"v":293582,"d":"293,582"},{"v":178192,"d":"178,192"},{"v":2828594,"d":"2,828,594"},0,{"v":3422851,"d":"3,422,851"},{"v":67977,"d":"67,977"},{"v":2505545,"d":"2,505,545"},{"v":32635000,"d":"32,635,000"}]
["2009 Series A & B",{"v":6203210,"d":"6,203,210"},{"v":17759866,"d":"17,759,866"},{"v":6327853,"d":"6,327,853"},{"v":11593336,"d":"11,593,336"},{"v":1037006,"d":"1,037,006"},{"v":2749080,"d":"2,749,080"},{"v":9173548,"d":"9,173,548"},{"v":149894,"d":"149,894"},{"v":20143389,"d":"20,143,389"},0,{"v":1706916,"d":"1,706,916"},{"v":256769,"d":"256,769"},{"v":694133,"d":"694,133"},{"v":77795000,"d":"77,795,000"}]
["2009 Series C",{"v":1134711,"d":"1,134,711"},{"v":8630989,"d":"8,630,989"},{"v":44617,"d":"44,617"},{"v":408346,"d":"408,346"},{"v":3663214,"d":"3,663,214"},{"v":414299,"d":"414,299"},{"v":206904,"d":"206,904"},{"v":81553,"d":"81,553"},{"v":38966,"d":"38,966"},0,{"v":3712149,"d":"3,712,149"},{"v":15111,"d":"15,111"},{"v":9141,"d":"9,141"},{"v":18360000,"d":"18,360,000"}]
["2009 Series D",{"v":5482508,"d":"5,482,508"},{"v":17302568,"d":"17,302,568"},{"v":325208,"d":"325,208"},{"v":5656175,"d":"5,656,175"},{"v":3101917,"d":"3,101,917"},{"v":614424,"d":"614,424"},{"v":716898,"d":"716,898"},{"v":830345,"d":"830,345"},{"v":221705,"d":"221,705"},0,{"v":3643110,"d":"3,643,110"},{"v":441623,"d":"441,623"},{"v":1543519,"d":"1,543,519"},{"v":39880000,"d":"39,880,000"}]
["2010 Series A & B",{"v":4145356,"d":"4,145,356"},{"v":10911855,"d":"10,911,855"},{"v":1002733,"d":"1,002,733"},{"v":39906985,"d":"39,906,985"},{"v":703505,"d":"703,505"},{"v":8719697,"d":"8,719,697"},{"v":2140894,"d":"2,140,894"},{"v":651960,"d":"651,960"},{"v":22759933,"d":"22,759,933"},0,{"v":5349100,"d":"5,349,100"},{"v":24685,"d":"24,685"},{"v":863297,"d":"863,297"},{"v":97180000,"d":"97,180,000"}]
["2010 Series C",{"v":9397623,"d":"9,397,623"},{"v":11267049,"d":"11,267,049"},{"v":443439,"d":"443,439"},{"v":2638234,"d":"2,638,234"},{"v":3108979,"d":"3,108,979"},{"v":1114043,"d":"1,114,043"},{"v":492182,"d":"492,182"},{"v":5116748,"d":"5,116,748"},{"v":173451,"d":"173,451"},0,{"v":4025894,"d":"4,025,894"},{"v":797834,"d":"797,834"},{"v":1219520,"d":"1,219,520"},{"v":39794996,"d":"39,794,996"}]
["2010 Series D & E",{"v":960607,"d":"960,607"},{"v":11982518,"d":"11,982,518"},{"v":2083624,"d":"2,083,624"},{"v":46873206,"d":"46,873,206"},{"v":656722,"d":"656,722"},{"v":1442725,"d":"1,442,725"},{"v":1622189,"d":"1,622,189"},{"v":97718,"d":"97,718"},{"v":19715714,"d":"19,715,714"},0,{"v":10799260,"d":"10,799,260"},{"v":137604,"d":"137,604"},{"v":253113,"d":"253,113"},{"v":96625000,"d":"96,625,000"}]
["2011 Series A & B",{"v":7092147,"d":"7,092,147"},{"v":37783632,"d":"37,783,632"},{"v":9786747,"d":"9,786,747"},{"v":44922846,"d":"44,922,846"},{"v":2795786,"d":"2,795,786"},{"v":1285292,"d":"1,285,292"},{"v":1103818,"d":"1,103,818"},{"v":2483050,"d":"2,483,050"},{"v":5084342,"d":"5,084,342"},0,{"v":11748350,"d":"11,748,350"},{"v":928687,"d":"928,687"},{"v":1165303,"d":"1,165,303"},{"v":126180000,"d":"126,180,000"}]
["2012 Series A & B",{"v":5996353,"d":"5,996,353"},{"v":24116010,"d":"24,116,010"},{"v":151892,"d":"151,892"},{"v":1541541,"d":"1,541,541"},{"v":2617177,"d":"2,617,177"},{"v":118803,"d":"118,803"},{"v":1313149,"d":"1,313,149"},{"v":1790576,"d":"1,790,576"},{"v":1490852,"d":"1,490,852"},0,{"v":3056728,"d":"3,056,728"},{"v":167513,"d":"167,513"},{"v":6484406,"d":"6,484,406"},{"v":48845000,"d":"48,845,000"}]
["2012 Series C & D",{"v":21244686,"d":"21,244,686"},{"v":38794202,"d":"38,794,202"},{"v":20278954,"d":"20,278,954"},{"v":33323685,"d":"33,323,685"},{"v":1799020,"d":"1,799,020"},{"v":1301975,"d":"1,301,975"},{"v":1117823,"d":"1,117,823"},{"v":3162085,"d":"3,162,085"},{"v":16341287,"d":"16,341,287"},0,{"v":19868556,"d":"19,868,556"},{"v":685123,"d":"685,123"},{"v":922604,"d":"922,604"},{"$f":"SUM(B23:N23)","v":{"v":158840000,"d":"158,840,000"}}]
["2014 Series A & B",{"v":2918632,"d":"2,918,632"},{"v":44607339,"d":"44,607,339"},{"v":1891112,"d":"1,891,112"},{"v":38914754,"d":"38,914,754"},{"v":42843,"d":"42,843"},{"v":259520,"d":"259,520"},{"v":19740311,"d":"19,740,311"},{"v":500157,"d":"500,157"},{"v":2825612,"d":"2,825,612"},0,{"v":14465293,"d":"14,465,293"},{"v":435542,"d":"435,542"},{"v":12873886,"d":"12,873,886"},{"$f":"SUM(B24:N24)","v":{"v":139475001,"d":"139,475,001"}}]
["2015 Series A",{"v":16198134,"d":"16,198,134"},{"v":37057142,"d":"37,057,142"},{"v":811953,"d":"811,953"},{"v":6940910,"d":"6,940,910"},{"v":6556060,"d":"6,556,060"},{"v":1005114,"d":"1,005,114"},{"v":2796390,"d":"2,796,390"},{"v":865571,"d":"865,571"},{"v":6368622,"d":"6,368,622"},0,{"v":9377019,"d":"9,377,019"},{"v":401754,"d":"401,754"},{"v":5311331,"d":"5,311,331"},{"$f":"SUM(B25:N25)","v":{"v":93690000,"d":"93,690,000"}}]
[]
[]
["Total",{"$f":"SUM(B10:B26)","v":{"v":99873708,"d":"99,873,708"}},{"v":299332543,"d":"299,332,543"},{"v":43901602,"d":"43,901,602"},{"v":251030080,"d":"251,030,080"},{"v":34490289,"d":"34,490,289"},{"v":19925487,"d":"19,925,487"},{"v":43909617,"d":"43,909,617"},{"v":16175590,"d":"16,175,590"},{"v":98981664,"d":"98,981,664"},0,{"v":101557958,"d":"101,557,958"},{"v":4556627,"d":"4,556,627"},{"v":36954832,"d":"36,954,832"},{"v":1050689997,"d":"1,050,689,997"}]
[]
["Unamortized (discount)premium:"]
[]
["2004 Series A & B",0,830,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B32:N32)","v":830}]
["2005 Series A ",{"v":0.758571629051751,"d":"1"},{"v":2.3788908959636874,"d":"2"},{"v":0.0458241196633935,"d":"0"},{"v":-0.6278313632558934,"d":"(1)"},{"v":-0.19468183438129927,"d":"(0)"},{"v":0.71492847297759,"d":"1"},{"v":1.1888042274708823,"d":"1"},{"v":0.3728373173566979,"d":"0"},{"v":0.6816095413093137,"d":"1"},{"v":-0.3459617718912682,"d":"(0)"},{"v":-1.520454210004857,"d":"(2)"},{"v":-0.2664429278328839,"d":"(0)"},{"v":0.3871680016809558,"d":"0"},{"v":3.57326209810807,"d":"4"}]
["2006 Series A ",{"v":98673,"d":"98,673"},{"v":17730,"d":"17,730"},{"v":2670,"d":"2,670"},{"v":89065,"d":"89,065"},{"v":4027.3914612519557,"d":"4,027"},{"v":4975,"d":"4,975"},{"v":2969,"d":"2,969"},410,{"v":13467,"d":"13,467"},0,{"v":38742,"d":"38,742"},{"v":1304,"d":"1,304"},{"v":5265,"d":"5,265"},{"v":279297.39146125194,"d":"279,297"}]
["2007 Series A ",{"v":264101.65987730667,"d":"264,102"},{"v":667119.0948591674,"d":"667,119"},{"v":10941.196521216909,"d":"10,941"},{"v":363086.4853600337,"d":"363,086"},{"v":128155.17294222278,"d":"128,155"},{"v":5033.130257424902,"d":"5,033"},{"v":79750.0814480965,"d":"79,750"},{"v":7169.9219117655,"d":"7,170"},{"v":12803.403284895787,"d":"12,803"},0,{"v":209019.8593895713,"d":"209,020"},{"v":3756.363875141476,"d":"3,756"},{"v":81356.5935819701,"d":"81,357"},{"v":1832292.9633088128,"d":"1,832,293"}]
["2008 Series A & B",{"v":124837.77050908533,"d":"124,838"},{"v":188266.15685702884,"d":"188,266"},{"v":5654.203626396562,"d":"5,654"},{"v":34462.62231761817,"d":"34,463"},{"v":30357.411078146106,"d":"30,357"},{"v":7389.441394106813,"d":"7,389"},{"v":4630.5448117863725,"d":"4,631"},{"v":3283.8996815837936,"d":"3,284"},{"v":65876.14933996317,"d":"65,876"},0,{"v":39710.30391473296,"d":"39,710"},{"v":1426.253852854512,"d":"1,426"},{"v":58629.781852547574,"d":"58,630"},{"v":564524.5392358502,"d":"564,525"}]
["2009 Series A & B",{"v":215051,"d":"215,051"},{"v":615715,"d":"615,715"},{"v":219386,"d":"219,386"},{"v":401919,"d":"401,919"},{"v":35951,"d":"35,951"},{"v":95315,"d":"95,315"},{"v":318046,"d":"318,046"},{"v":5193,"d":"5,193"},{"v":698340,"d":"698,340"},0,{"v":59181,"d":"59,181"},{"v":8901,"d":"8,901"},{"v":24064,"d":"24,064"},{"v":2697062,"d":"2,697,062"}]
["2009 Series C",{"v":29074,"d":"29,074"},{"v":221209,"d":"221,209"},{"v":1144,"d":"1,144"},{"v":10465,"d":"10,465"},{"v":93882,"d":"93,882"},{"v":10628,"d":"10,628"},{"v":5305,"d":"5,305"},{"v":2093,"d":"2,093"},998,0,{"v":95141,"d":"95,141"},388,225,{"v":470552,"d":"470,552"}]
["2009 Series D",{"v":195280,"d":"195,280"},{"v":692043,"d":"692,043"},{"v":11177,"d":"11,177"},{"v":234442,"d":"234,442"},{"v":108241,"d":"108,241"},{"v":19020,"d":"19,020"},{"v":25166,"d":"25,166"},{"v":26115,"d":"26,115"},{"v":7366,"d":"7,366"},0,{"v":134699,"d":"134,699"},{"v":13626,"d":"13,626"},{"v":52885,"d":"52,885"},{"v":1520060,"d":"1,520,060"}]
["2010 Series A & B",{"v":91296,"d":"91,296"},{"v":240312,"d":"240,312"},{"v":22075,"d":"22,075"},{"v":878904,"d":"878,904"},{"v":15498,"d":"15,498"},{"v":192041,"d":"192,041"},{"v":47157,"d":"47,157"},{"v":14355,"d":"14,355"},{"v":501247,"d":"501,247"},0,{"v":117806,"d":"117,806"},544,{"v":19018,"d":"19,018"},{"v":2140253,"d":"2,140,253"}]
["2010 Series C",{"v":664400,"d":"664,400"},{"v":832859,"d":"832,859"},{"v":32375,"d":"32,375"},{"v":183955,"d":"183,955"},{"v":226984,"d":"226,984"},{"v":82021,"d":"82,021"},{"v":35796,"d":"35,796"},{"v":355045,"d":"355,045"},{"v":13117,"d":"13,117"},0,{"v":290598,"d":"290,598"},{"v":58809,"d":"58,809"},{"v":91663,"d":"91,663"},{"v":2867622,"d":"2,867,622"}]
["2010 Series D & E",{"v":23733,"d":"23,733"},{"v":296045,"d":"296,045"},{"v":51476,"d":"51,476"},{"v":1158012,"d":"1,158,012"},{"v":16221,"d":"16,221"},{"v":35643,"d":"35,643"},{"v":40076,"d":"40,076"},{"v":2418,"d":"2,418"},{"v":487085,"d":"487,085"},0,{"v":266811,"d":"266,811"},{"v":3394,"d":"3,394"},{"v":6257.399999999907,"d":"6,257"},{"v":2387171.4,"d":"2,387,171"}]
["2011 Series A&B",{"v":585884,"d":"585,884"},{"v":3368857,"d":"3,368,857"},{"v":884167,"d":"884,167"},{"v":4046463,"d":"4,046,463"},{"v":225296,"d":"225,296"},{"v":111278,"d":"111,278"},{"v":97639,"d":"97,639"},{"v":199087,"d":"199,087"},{"v":459304,"d":"459,304"},0,{"v":1044012,"d":"1,044,012"},{"v":80561,"d":"80,561"},{"v":97759,"d":"97,759"},{"v":11200307,"d":"11,200,307"}]
["2012 Series A& B",{"v":418299,"d":"418,299"},{"v":769887,"d":"769,887"},{"v":8711,"d":"8,711"},{"v":102074,"d":"102,074"},{"v":148548,"d":"148,548"},{"v":7671,"d":"7,671"},{"v":69484,"d":"69,484"},{"v":117387,"d":"117,387"},{"v":125002,"d":"125,002"},0,{"v":173992,"d":"173,992"},{"v":10783,"d":"10,783"},{"v":52441,"d":"52,441"},{"v":2004279,"d":"2,004,279"}]
["2012 Series C & D",{"v":3277705,"d":"3,277,705"},{"v":3333305,"d":"3,333,305"},{"v":1614543,"d":"1,614,543"},{"v":3938431,"d":"3,938,431"},{"v":275664,"d":"275,664"},{"v":177826,"d":"177,826"},{"v":133818,"d":"133,818"},{"v":399185,"d":"399,185"},{"v":1456963,"d":"1,456,963"},0,{"v":2144070,"d":"2,144,070"},{"v":75602,"d":"75,602"},{"v":151990.65000000037,"d":"151,991"},{"$f":"SUM(B45:N45)","v":{"v":16979102.65,"d":"16,979,103"}}]
["2014 Series A & B",{"v":18247,"d":"18,247"},{"v":104503,"d":"104,503"},0,0,0,0,0,0,{"v":64581,"d":"64,581"},0,{"v":7148,"d":"7,148"},0,{"v":12390822.45,"d":"12,390,822"},{"$f":"SUM(B46:N46)","v":{"v":12585301.45,"d":"12,585,301"}}]
["2015 Series A",{"v":2177806,"d":"2,177,806"},{"v":4982266,"d":"4,982,266"},{"v":109166,"d":"109,166"},{"v":933194,"d":"933,194"},{"v":881451,"d":"881,451"},{"v":135137,"d":"135,137"},{"v":375969,"d":"375,969"},{"v":116375,"d":"116,375"},{"v":856249,"d":"856,249"},0,{"v":1260724,"d":"1,260,724"},{"v":54013,"d":"54,013"},{"v":714096,"d":"714,096"},{"$f":"SUM(B47:N47)","v":{"v":12596446,"d":"12,596,446"}}]
[]
[]
["Total",{"$f":"SUM(B32:B48)","v":{"v":8184388.188958021,"d":"8,184,388"}},{"v":16330948.630607093,"d":"16,330,949"},{"v":2973485.445971733,"d":"2,973,485"},{"v":12374472.479846288,"d":"12,374,472"},{"v":2190275.7807997866,"d":"2,190,276"},{"v":883978.2865800047,"d":"883,978"},{"v":1235806.8150641103,"d":"1,235,807"},{"v":1248117.1944306665,"d":"1,248,117"},{"v":4762399.2342344,"d":"4,762,399"},{"v":-0.3459617718912682,"d":"(0)"},{"v":5881652.6428500945,"d":"5,881,653"},{"v":313107.35128506814,"d":"313,107"},{"v":13746473.26260252,"d":"13,746,473"},{"v":70125104.967268,"d":"70,125,105"}]
[]
["Net Revenue Bonds",{"$f":"+B28+B50","v":{"v":108058096.18895802,"d":"108,058,096"}},{"v":315663491.63060707,"d":"315,663,492"},{"v":46875087.445971735,"d":"46,875,087"},{"v":263404552.4798463,"d":"263,404,552"},{"v":36680564.780799784,"d":"36,680,565"},{"v":20809465.286580004,"d":"20,809,465"},{"v":45145423.81506411,"d":"45,145,424"},{"v":17423707.194430668,"d":"17,423,707"},{"v":103744063.2342344,"d":"103,744,063"},{"v":-0.3459617718912682,"d":"(0)"},{"v":107439610.6428501,"d":"107,439,611"},{"v":4869734.351285068,"d":"4,869,734"},{"v":50701305.26260252,"d":"50,701,305"},{"v":1120815101.967268,"d":"1,120,815,102"}]
[]
["Other Debt:"]
[]
["Eq Loan Program - 2003A",{"v":7821524,"d":"7,821,524"},{"v":4887597,"d":"4,887,597"},0,0,0,{"v":21767,"d":"21,767"},{"v":31802,"d":"31,802"},0,0,null,{"v":835639,"d":"835,639"},{"v":111952,"d":"111,952"},{"v":21289719,"d":"21,289,719"},{"$f":"SUM(B56:N56)","v":{"v":35000000,"d":"35,000,000"}}]
["EPC",null,{"v":14806969,"d":"14,806,969"},{"$nulls":5},{"v":5338304,"d":"5,338,304"},null,null,{"v":615987,"d":"615,987"},{"v":2920263,"d":"2,920,263"},null,{"$f":"SUM(B57:N57)","v":{"v":23681523,"d":"23,681,523"}}]
["MEA",null,{"v":2305824,"d":"2,305,824"},{"$nulls":5},{"v":233310,"d":"233,310"},{"$nulls":3},{"v":1478372,"d":"1,478,372"},null,{"$f":"SUM(B58:N58)","v":{"v":4017506,"d":"4,017,506"}}]
["CISCO",null,{"v":5033930,"d":"5,033,930"},{"$nulls":11},{"$f":"SUM(B59:N59)","v":{"v":5033930,"d":"5,033,930"}}]
[]
["Total other debt",{"$f":"SUM(B56:B60)","v":{"v":7821524,"d":"7,821,524"}},{"v":27034320,"d":"27,034,320"},0,0,0,{"v":21767,"d":"21,767"},{"v":31802,"d":"31,802"},{"v":5571614,"d":"5,571,614"},0,0,{"v":1451626,"d":"1,451,626"},{"v":4510587,"d":"4,510,587"},{"v":21289719,"d":"21,289,719"},{"v":67732959,"d":"67,732,959"}]
[]
["Total",{"$f":"B52+B61","v":{"v":115879620.18895802,"d":"115,879,620"}},{"v":342697811.63060707,"d":"342,697,812"},{"v":46875087.445971735,"d":"46,875,087"},{"v":263404552.4798463,"d":"263,404,552"},{"v":36680564.780799784,"d":"36,680,565"},{"v":20831232.286580004,"d":"20,831,232"},{"v":45177225.81506411,"d":"45,177,226"},{"v":22995321.194430668,"d":"22,995,321"},{"v":103744063.2342344,"d":"103,744,063"},{"v":-0.3459617718912682,"d":"(0)"},{"v":108891236.6428501,"d":"108,891,237"},{"v":9380321.351285068,"d":"9,380,321"},{"v":71991024.26260252,"d":"71,991,024"},{"v":1188548060.967268,"d":"1,188,548,061"}]
[]
["Unamortized loss on refunding:"]
[]
["2004 Series A&B",0,{"v":14186,"d":"14,186"},0,0,0,0,0,0,0,0,0,0,{"v":-4,"d":"(4)"},{"$f":"SUM(B67:N67)","v":{"v":14182,"d":"14,182"}}]
["2005 Series A",{"v":0.539370496966983,"d":"1"},{"v":-2.0447090097124874,"d":"(2)"},{"v":0.5240220281819887,"d":"1"},{"v":0.7689918049785414,"d":"1"},{"v":0.9723905987188459,"d":"1"},{"v":-0.08144897469610157,"d":"(0)"},{"v":-0.11369814696723779,"d":"(0)"},{"v":0.26653611191072457,"d":"0"},{"v":-0.7451082652263921,"d":"(1)"},{"v":0.24466221997236381,"d":"0"},{"v":0.8568950700027074,"d":"1"},{"v":0.5515803666238668,"d":"1"},{"v":-0.5485342757281322,"d":"(1)"},{"v":1.1909500250256706,"d":"1"}]
["2006 Series A ",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2007 Series A",{"v":-104087.382455357,"d":"(104,087)"},{"v":-417701.843361816,"d":"(417,702)"},{"v":-4270.32922827897,"d":"(4,270)"},{"v":-159987.74401969,"d":"(159,988)"},{"v":-90925.2229649573,"d":"(90,925)"},{"v":-2871.94544505266,"d":"(2,872)"},{"v":-46090.3712069314,"d":"(46,090)"},{"v":-2805.22366124308,"d":"(2,805)"},{"v":-4987.07459446882,"d":"(4,987)"},0,{"v":-163301.123251063,"d":"(163,301)"},{"v":-2137.89511422276,"d":"(2,138)"},{"v":-33974.3575728426,"d":"(33,974)"},{"v":-1033140.5128759237,"d":"(1,033,141)"}]
["2008 Series A",{"v":-6922.963480540209,"d":"(6,923)"},{"v":-52806.90355960712,"d":"(52,807)"},{"v":-273.65464481276854,"d":"(274)"},{"v":-2502.71893456108,"d":"(2,503)"},{"v":-22420.12479545734,"d":"(22,420)"},{"v":-2541.3022504604046,"d":"(2,541)"},{"v":-1269.0890990791904,"d":"(1,269)"},{"v":-504.86998268876596,"d":"(505)"},{"v":-231.6272515653775,"d":"(232)"},0,{"v":-22703.360773848988,"d":"(22,703)"},{"v":-90.16020368324132,"d":"(90)"},{"v":-59.55163339472069,"d":"(60)"},{"v":-112326.32660969922,"d":"(112,326)"}]
["2009 Series A & B",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2009 Series C",{"v":-18223,"d":"(18,223)"},{"v":-138480,"d":"(138,480)"},{"v":-711,"d":"(711)"},{"v":-6553,"d":"(6,553)"},{"v":-58776,"d":"(58,776)"},{"v":-6645,"d":"(6,645)"},{"v":-3319,"d":"(3,319)"},{"v":-1313,"d":"(1,313)"},{"v":-631,"d":"(631)"},0,{"v":-59564,"d":"(59,564)"},{"v":-242,"d":"(242)"},{"v":-144,"d":"(144)"},{"v":-294601,"d":"(294,601)"}]
["2009 Series D",{"v":-110871.85888100081,"d":"(110,872)"},{"v":-510306.7410343384,"d":"(510,307)"},{"v":-5996.435621361473,"d":"(5,996)"},{"v":-171081.7676998358,"d":"(171,082)"},{"v":-66426.79600227094,"d":"(66,427)"},{"v":-8346.411642515133,"d":"(8,346)"},{"v":-15202.868393216717,"d":"(15,203)"},{"v":-11757.264884430855,"d":"(11,757)"},{"v":-3519.580290437766,"d":"(3,520)"},{"v":-0.6341998197167413,"d":"(1)"},{"v":-95187.15665453016,"d":"(95,187)"},{"v":-5963.458807757268,"d":"(5,963)"},{"v":-27783.02588848489,"d":"(27,783)"},{"v":-1032444.0000000001,"d":"(1,032,444)"}]
["2010 Series A & B",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010 Series C",{"v":-662053,"d":"(662,053)"},{"v":-529472,"d":"(529,472)"},{"v":-24937,"d":"(24,937)"},{"v":-176138,"d":"(176,138)"},{"v":-104018,"d":"(104,018)"},{"v":-57976,"d":"(57,976)"},{"v":-29247,"d":"(29,247)"},{"v":-447303,"d":"(447,303)"},{"v":-4096,"d":"(4,096)"},0,{"v":-253432,"d":"(253,432)"},{"v":-41567,"d":"(41,567)"},{"v":-34726,"d":"(34,726)"},{"v":-2364965,"d":"(2,364,965)"}]
["2010 Series D & E",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2011 Series AB",{"v":-182665,"d":"(182,665)"},{"v":-143179,"d":"(143,179)"},{"v":-6874,"d":"(6,874)"},{"v":-43012,"d":"(43,012)"},{"v":-12912,"d":"(12,912)"},{"v":-15825,"d":"(15,825)"},{"v":-8200,"d":"(8,200)"},{"v":-133645,"d":"(133,645)"},{"v":-468,"d":"(468)"},0,{"v":-71244,"d":"(71,244)"},{"v":-11454,"d":"(11,454)"},{"v":-5543,"d":"(5,543)"},{"v":-635021,"d":"(635,021)"}]
["2012 Series A & B",{"v":10510,"d":"10,510"},{"v":-1822895,"d":"(1,822,895)"},29,{"v":93109,"d":"93,109"},{"v":9389,"d":"9,389"},{"v":5489,"d":"5,489"},{"v":-55037,"d":"(55,037)"},{"v":165487,"d":"165,487"},{"v":-153311,"d":"(153,311)"},0,{"v":-56902,"d":"(56,902)"},{"v":-3395,"d":"(3,395)"},{"v":-669643,"d":"(669,643)"},{"v":-2477170,"d":"(2,477,170)"}]
["2012 Series C & D",{"v":-2144813,"d":"(2,144,813)"},{"v":-411425,"d":"(411,425)"},{"v":-56478,"d":"(56,478)"},{"v":-1846422,"d":"(1,846,422)"},{"v":-140414,"d":"(140,414)"},{"v":-104423,"d":"(104,423)"},{"v":-63108,"d":"(63,108)"},{"v":-120644,"d":"(120,644)"},{"v":-268005,"d":"(268,005)"},0,{"v":-813855,"d":"(813,855)"},{"v":-29056,"d":"(29,056)"},{"v":-109860,"d":"(109,860)"},{"v":-6108503,"d":"(6,108,503)"}]
["2014 Series A & B",{"v":-4405,"d":"(4,405)"},{"v":-25230,"d":"(25,230)"},0,0,0,0,0,0,{"v":-15595,"d":"(15,595)"},0,{"v":-1725,"d":"(1,725)"},0,0,{"v":-46955,"d":"(46,955)"}]
["2015 Series A",{"v":-1084355.8765939984,"d":"(1,084,356)"},{"v":-1998440.068165044,"d":"(1,998,440)"},{"v":-51622.850331588576,"d":"(51,623)"},{"v":-280588.3434901538,"d":"(280,588)"},{"v":-271860.3012608488,"d":"(271,860)"},{"v":-50485.78733229471,"d":"(50,486)"},{"v":-126642.9429906001,"d":"(126,643)"},{"v":-16888.620941816567,"d":"(16,889)"},{"v":-526628.1770391916,"d":"(526,628)"},0,{"v":-390748.7791101219,"d":"(390,749)"},{"v":-19166.62982586646,"d":"(19,167)"},{"v":-457649.18156379653,"d":"(457,649)"},{"v":-5275077.558645321,"d":"(5,275,078)"}]
[]
[]
["Total",{"$f":"SUM(B67:B83)","v":{"v":-4307886.542040399,"d":"(4,307,887)"}},{"v":-6035752.6008298155,"d":"(6,035,753)"},{"v":-151133.74580401363,"d":"(151,134)"},{"v":-2593175.805152436,"d":"(2,593,176)"},{"v":-758362.4726329357,"d":"(758,362)"},{"v":-243625.5281192976,"d":"(243,626)"},{"v":-348116.3853879743,"d":"(348,116)"},{"v":-569373.7129340675,"d":"(569,374)"},{"v":-977473.2042839287,"d":"(977,473)"},{"v":-0.3895375997443775,"d":"(0)"},{"v":-1928661.5628944943,"d":"(1,928,662)"},{"v":-113071.5923711631,"d":"(113,072)"},{"v":-1339386.6651927945,"d":"(1,339,387)"},{"v":-19366020.207180917,"d":"(19,366,020)"}]

{"sheet":"current noncurrent","index":2,"n_rows":115,"n_cols":22,"rows_kept":115,"merged":[[5,16,5,17],[10,21,12,21]]}
["University System of Maryland",{"$nulls":7},"       "]
["Distribution of revenue bond and Equipment Loan Program debt"]
["As of June 30, 2015"]
[]
[]
[]
[null,"UMB","UMCP","BSU","TU","UMES","FSU","CSU","UB","SU","UMUC","UMBC","UMCES","USMO","TOTAL",null,"Current","Noncurrent","Total"]
[]
["Revenue Bonds:"]
[]
["Current:",{"$nulls":20},"FY15 amort. per debt summary"]
[]
[]
["2004 Series A&B",{"$f":"+(+'debt allocation'!B10+'debt allocation'!B32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!C10+'debt allocation'!C32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":65000,"d":"65,000 "}},{"$f":"+(+'debt allocation'!D10+'debt allocation'!D32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!E10+'debt allocation'!E32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!F10+'debt allocation'!F32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!G10+'debt allocation'!G32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!H10+'debt allocation'!H32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!I10+'debt allocation'!I32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!J10+'debt allocation'!J32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!K10+'debt allocation'!K32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L10+'debt allocation'!L32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!M10+'debt allocation'!M32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!N10+'debt allocation'!N32)/(+'debt allocation'!$O10+'debt allocation'!$O32)*'current noncurrent'!$Q14","v":{"v":0,"d":"0 "}},{"$f":"SUM(B14:N14)","v":{"v":65000,"d":"65,000 "}},null,{"v":65000,"d":"65,000 "},{"$f":"'debt allocation'!O10+'debt allocation'!O32-'current noncurrent'!Q14","v":{"v":830,"d":"830 "}},{"$f":"Q14+R14","v":{"v":65830,"d":"65,830 "}},null,null,{"$f":"'04AB'!M135","v":826}]
["2005 Series A ",{"$f":"+(+'debt allocation'!B11+'debt allocation'!B33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!C11+'debt allocation'!C33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!D11+'debt allocation'!D33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!E11+'debt allocation'!E33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!F11+'debt allocation'!F33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!G11+'debt allocation'!G33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!H11+'debt allocation'!H33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!I11+'debt allocation'!I33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!J11+'debt allocation'!J33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!K11+'debt allocation'!K33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L11+'debt allocation'!L33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!M11+'debt allocation'!M33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!N11+'debt allocation'!N33)/(+'debt allocation'!$O11+'debt allocation'!$O33)*'current noncurrent'!$Q15","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,null,{"$f":"'debt allocation'!O11+'debt allocation'!O33-'current noncurrent'!Q15","v":{"v":3.57326209810807,"d":"4 "}},{"$f":"Q15+R15","v":{"v":3.57326209810807,"d":"4 "}},null,null,{"$f":"'05A'!M272","v":{"v":941134,"d":"941,134"}}]
["2006 Series A ",{"$f":"+(+'debt allocation'!B12+'debt allocation'!B34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":1252401.765418242,"d":"1,252,402 "}},{"$f":"+(+'debt allocation'!C12+'debt allocation'!C34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":225035.55005655703,"d":"225,036 "}},{"$f":"+(+'debt allocation'!D12+'debt allocation'!D34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":33916.68236606853,"d":"33,917 "}},{"$f":"+(+'debt allocation'!E12+'debt allocation'!E34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":1130476.5753808033,"d":"1,130,477 "}},{"$f":"+(+'debt allocation'!F12+'debt allocation'!F34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":51079.3613529916,"d":"51,079 "}},{"$f":"+(+'debt allocation'!G12+'debt allocation'!G34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":63174.06898826132,"d":"63,174 "}},{"$f":"+(+'debt allocation'!H12+'debt allocation'!H34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":37628.42423112544,"d":"37,628 "}},{"$f":"+(+'debt allocation'!I12+'debt allocation'!I34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":5172.155032704985,"d":"5,172 "}},{"$f":"+(+'debt allocation'!J12+'debt allocation'!J34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":170927.04137679952,"d":"170,927 "}},{"$f":"+(+'debt allocation'!K12+'debt allocation'!K34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L12+'debt allocation'!L34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":491761.61707287014,"d":"491,762 "}},{"$f":"+(+'debt allocation'!M12+'debt allocation'!M34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":16523.646593044665,"d":"16,524 "}},{"$f":"+(+'debt allocation'!N12+'debt allocation'!N34)/(+'debt allocation'!$O12+'debt allocation'!$O34)*'current noncurrent'!$Q16","v":{"v":66903.11213053175,"d":"66,903 "}},{"v":3544999.9999999995,"d":"3,545,000 "},null,{"v":3545000,"d":"3,545,000 "},{"$f":"'debt allocation'!O12+'debt allocation'!O34-'current noncurrent'!Q16","v":{"v":7929297.391461251,"d":"7,929,297 "}},{"v":11474297.391461251,"d":"11,474,297 "},null,null,{"$f":"'06A'!P116","v":{"v":111716,"d":"111,716"}}]
["2007 Series A ",{"$f":"+(+'debt allocation'!B13+'debt allocation'!B35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":719635.5450060392,"d":"719,636 "}},{"$f":"+(+'debt allocation'!C13+'debt allocation'!C35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":2030408.8349246294,"d":"2,030,409 "}},{"$f":"+(+'debt allocation'!D13+'debt allocation'!D35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":29756.56884970021,"d":"29,757 "}},{"$f":"+(+'debt allocation'!E13+'debt allocation'!E35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":1012495.7042127751,"d":"1,012,496 "}},{"$f":"+(+'debt allocation'!F13+'debt allocation'!F35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":404719.8172548018,"d":"404,720 "}},{"$f":"+(+'debt allocation'!G13+'debt allocation'!G35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":14931.197183267719,"d":"14,931 "}},{"$f":"+(+'debt allocation'!H13+'debt allocation'!H35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":237464.21101619882,"d":"237,464 "}},{"$f":"+(+'debt allocation'!I13+'debt allocation'!I35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":19475.521402248105,"d":"19,476 "}},{"$f":"+(+'debt allocation'!J13+'debt allocation'!J35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":34813.00612643716,"d":"34,813 "}},{"$f":"+(+'debt allocation'!K13+'debt allocation'!K35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L13+'debt allocation'!L35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":680775.9405730714,"d":"680,776 "}},{"$f":"+(+'debt allocation'!M13+'debt allocation'!M35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":11145.620562871905,"d":"11,146 "}},{"$f":"+(+'debt allocation'!N13+'debt allocation'!N35)/(+'debt allocation'!$O13+'debt allocation'!$O35)*'current noncurrent'!$Q17","v":{"v":224378.03288795947,"d":"224,378 "}},{"v":5420000.000000001,"d":"5,420,000 "},null,{"v":5420000,"d":"5,420,000 "},{"$f":"'debt allocation'!O13+'debt allocation'!O35-'current noncurrent'!Q17","v":{"v":66542292.96330881,"d":"66,542,293 "}},{"v":71962292.96330881,"d":"71,962,293 "},null,null,{"$f":"'07A'!K155","v":{"v":252032,"d":"252,032"}}]
["2008 Series A & B",{"$f":"+(+'debt allocation'!B14+'debt allocation'!B36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":1685643.9213708427,"d":"1,685,644 "}},{"$f":"+(+'debt allocation'!C14+'debt allocation'!C36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":3451128.8320642607,"d":"3,451,129 "}},{"$f":"+(+'debt allocation'!D14+'debt allocation'!D36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":75521.6787210285,"d":"75,522 "}},{"$f":"+(+'debt allocation'!E14+'debt allocation'!E36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":477738.03405372414,"d":"477,738 "}},{"$f":"+(+'debt allocation'!F14+'debt allocation'!F36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":854741.6193914143,"d":"854,742 "}},{"$f":"+(+'debt allocation'!G14+'debt allocation'!G36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":145248.259978841,"d":"145,248 "}},{"$f":"+(+'debt allocation'!H14+'debt allocation'!H36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":84075.58415903046,"d":"84,076 "}},{"$f":"+(+'debt allocation'!I14+'debt allocation'!I36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":51163.81769299644,"d":"51,164 "}},{"$f":"+(+'debt allocation'!J14+'debt allocation'!J36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":816043.0299477306,"d":"816,043 "}},{"$f":"+(+'debt allocation'!K14+'debt allocation'!K36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L14+'debt allocation'!L36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":976205.9624179144,"d":"976,206 "}},{"$f":"+(+'debt allocation'!M14+'debt allocation'!M36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":19566.98070464808,"d":"19,567 "}},{"$f":"+(+'debt allocation'!N14+'debt allocation'!N36)/(+'debt allocation'!$O14+'debt allocation'!$O36)*'current noncurrent'!$Q18","v":{"v":722922.2794975685,"d":"722,922 "}},{"v":9360000,"d":"9,360,000 "},null,{"v":9360000,"d":"9,360,000 "},{"$f":"'debt allocation'!O14+'debt allocation'!O36-'current noncurrent'!Q18","v":{"v":23839524.53923585,"d":"23,839,525 "}},{"v":33199524.53923585,"d":"33,199,525 "},null,null,{"$f":"'08AB'!M262","v":{"v":149292,"d":"149,292"}}]
["2009 Series A & B",{"$f":"+(+'debt allocation'!B15+'debt allocation'!B37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":329715.85738479404,"d":"329,716 "}},{"$f":"+(+'debt allocation'!C15+'debt allocation'!C37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":943981.6243619154,"d":"943,982 "}},{"$f":"+(+'debt allocation'!D15+'debt allocation'!D37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":336341.6539757672,"d":"336,342 "}},{"$f":"+(+'debt allocation'!E15+'debt allocation'!E37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":616214.5457896208,"d":"616,215 "}},{"$f":"+(+'debt allocation'!F15+'debt allocation'!F37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":55119.437678214774,"d":"55,119 "}},{"$f":"+(+'debt allocation'!G15+'debt allocation'!G37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":146120.9097239924,"d":"146,121 "}},{"$f":"+(+'debt allocation'!H15+'debt allocation'!H37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":487597.6613693907,"d":"487,598 "}},{"$f":"+(+'debt allocation'!I15+'debt allocation'!I37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":7967.055745198824,"d":"7,967 "}},{"$f":"+(+'debt allocation'!J15+'debt allocation'!J37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":1070671.4087533252,"d":"1,070,671 "}},{"$f":"+(+'debt allocation'!K15+'debt allocation'!K37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L15+'debt allocation'!L37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":90727.09672911598,"d":"90,727 "}},{"$f":"+(+'debt allocation'!M15+'debt allocation'!M37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":13647.873128160141,"d":"13,648 "}},{"$f":"+(+'debt allocation'!N15+'debt allocation'!N37)/(+'debt allocation'!$O15+'debt allocation'!$O37)*'current noncurrent'!$Q19","v":{"v":36894.8753605045,"d":"36,895 "}},{"v":4135000.0000000005,"d":"4,135,000 "},null,{"v":4135000,"d":"4,135,000 "},{"$f":"'debt allocation'!O15+'debt allocation'!O37-'current noncurrent'!Q19","v":{"v":76357062,"d":"76,357,062 "}},{"v":80492062,"d":"80,492,062 "},null,null,{"$f":"'09AB'!K119","v":{"v":192640,"d":"192,640"}}]
["2009 Series C",{"$f":"+(+'debt allocation'!B16+'debt allocation'!B38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":618.0302096295425,"d":"618 "}},{"$f":"+(+'debt allocation'!C16+'debt allocation'!C38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":4700.976370740486,"d":"4,701 "}},{"$f":"+(+'debt allocation'!D16+'debt allocation'!D38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":24.301464980952233,"d":"24 "}},{"$f":"+(+'debt allocation'!E16+'debt allocation'!E38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":222.41036800195766,"d":"222 "}},{"$f":"+(+'debt allocation'!F16+'debt allocation'!F38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":1995.2128859525733,"d":"1,995 "}},{"$f":"+(+'debt allocation'!G16+'debt allocation'!G38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":225.65828128670896,"d":"226 "}},{"$f":"+(+'debt allocation'!H16+'debt allocation'!H38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":112.69398794044912,"d":"113 "}},{"$f":"+(+'debt allocation'!I16+'debt allocation'!I38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":44.42036537218877,"d":"44 "}},{"$f":"+(+'debt allocation'!J16+'debt allocation'!J38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":21.222957245225736,"d":"21 "}},{"$f":"+(+'debt allocation'!K16+'debt allocation'!K38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L16+'debt allocation'!L38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":2021.8685039079046,"d":"2,022 "}},{"$f":"+(+'debt allocation'!M16+'debt allocation'!M38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":8.23077305434275,"d":"8 "}},{"$f":"+(+'debt allocation'!N16+'debt allocation'!N38)/(+'debt allocation'!$O16+'debt allocation'!$O38)*'current noncurrent'!$Q20","v":{"v":4.973831887668508,"d":"5 "}},{"v":10000.000000000002,"d":"10,000 "},null,{"v":10000,"d":"10,000 "},{"$f":"'debt allocation'!O16+'debt allocation'!O38-'current noncurrent'!Q20","v":{"v":18820552,"d":"18,820,552 "}},{"v":18830552,"d":"18,830,552 "},null,null,{"$f":"'09C'!K181","v":{"v":104564,"d":"104,564"}}]
["2009 Series D",{"$f":"+(+'debt allocation'!B17+'debt allocation'!B39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":1512017.4391051605,"d":"1,512,017 "}},{"$f":"+(+'debt allocation'!C17+'debt allocation'!C39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":4792036.201759128,"d":"4,792,036 "}},{"$f":"+(+'debt allocation'!D17+'debt allocation'!D39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":89580.65821643737,"d":"89,581 "}},{"$f":"+(+'debt allocation'!E17+'debt allocation'!E39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":1568694.6450077607,"d":"1,568,695 "}},{"$f":"+(+'debt allocation'!F17+'debt allocation'!F39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":854877.7936553715,"d":"854,878 "}},{"$f":"+(+'debt allocation'!G17+'debt allocation'!G39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":168688.64682804808,"d":"168,689 "}},{"$f":"+(+'debt allocation'!H17+'debt allocation'!H39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":197614.5831672708,"d":"197,615 "}},{"$f":"+(+'debt allocation'!I17+'debt allocation'!I39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":228078.69119030263,"d":"228,079 "}},{"$f":"+(+'debt allocation'!J17+'debt allocation'!J39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":61002.514851427746,"d":"61,003 "}},{"$f":"+(+'debt allocation'!K17+'debt allocation'!K39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L17+'debt allocation'!L39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":1006045.5039195596,"d":"1,006,046 "}},{"$f":"+(+'debt allocation'!M17+'debt allocation'!M39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":121234.61234114155,"d":"121,235 "}},{"$f":"+(+'debt allocation'!N17+'debt allocation'!N39)/(+'debt allocation'!$O17+'debt allocation'!$O39)*'current noncurrent'!$Q21","v":{"v":425128.7099583914,"d":"425,129 "}},{"v":11025000.000000002,"d":"11,025,000 "},null,{"v":11025000,"d":"11,025,000 "},{"$f":"'debt allocation'!O17+'debt allocation'!O39-'current noncurrent'!Q21","v":{"v":30375060,"d":"30,375,060 "}},{"v":41400060,"d":"41,400,060 "},null,null,{"$f":"'09D'!K263","v":{"v":432638,"d":"432,638"}}]
["2010 Series A & B",{"$f":"+(+'debt allocation'!B18+'debt allocation'!B40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":216481.6162922984,"d":"216,482 "}},{"$f":"+(+'debt allocation'!C18+'debt allocation'!C40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":569845.9862461285,"d":"569,846 "}},{"$f":"+(+'debt allocation'!D18+'debt allocation'!D40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":52364.95521210563,"d":"52,365 "}},{"$f":"+(+'debt allocation'!E18+'debt allocation'!E40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":2084050.1350213033,"d":"2,084,050 "}},{"$f":"+(+'debt allocation'!F18+'debt allocation'!F40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":36739.13542084916,"d":"36,739 "}},{"$f":"+(+'debt allocation'!G18+'debt allocation'!G40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":455366.04049931286,"d":"455,366 "}},{"$f":"+(+'debt allocation'!H18+'debt allocation'!H40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":111803.56966066126,"d":"111,804 "}},{"$f":"+(+'debt allocation'!I18+'debt allocation'!I40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":34046.91916159335,"d":"34,047 "}},{"$f":"+(+'debt allocation'!J18+'debt allocation'!J40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":1188584.2507871985,"d":"1,188,584 "}},{"$f":"+(+'debt allocation'!K18+'debt allocation'!K40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L18+'debt allocation'!L40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":279344.3140947295,"d":"279,344 "}},{"$f":"+(+'debt allocation'!M18+'debt allocation'!M40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":1289.13460379526,"d":"1,289 "}},{"$f":"+(+'debt allocation'!N18+'debt allocation'!N40)/(+'debt allocation'!$O18+'debt allocation'!$O40)*'current noncurrent'!$Q22","v":{"v":45083.943000024374,"d":"45,084 "}},{"v":5075000.000000001,"d":"5,075,000 "},null,{"v":5075000,"d":"5,075,000 "},{"$f":"'debt allocation'!O18+'debt allocation'!O40-'current noncurrent'!Q22","v":{"v":94245253,"d":"94,245,253 "}},{"v":99320253,"d":"99,320,253 "},null,null,{"$f":"'10AB'!K126","v":{"v":142680,"d":"142,680"}}]
["2010 Series C",{"$f":"+(+'debt allocation'!B19+'debt allocation'!B41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":36556.91183789987,"d":"36,557 "}},{"$f":"+(+'debt allocation'!C19+'debt allocation'!C41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":43960.868505538034,"d":"43,961 "}},{"$f":"+(+'debt allocation'!D19+'debt allocation'!D41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":1728.7070849707347,"d":"1,729 "}},{"$f":"+(+'debt allocation'!E19+'debt allocation'!E41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":10253.45643345188,"d":"10,253 "}},{"$f":"+(+'debt allocation'!F19+'debt allocation'!F41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":12120.078167729886,"d":"12,120 "}},{"$f":"+(+'debt allocation'!G19+'debt allocation'!G41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":4345.488596128817,"d":"4,345 "}},{"$f":"+(+'debt allocation'!H19+'debt allocation'!H41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":1918.2270998934007,"d":"1,918 "}},{"$f":"+(+'debt allocation'!I19+'debt allocation'!I41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":19879.884422470277,"d":"19,880 "}},{"$f":"+(+'debt allocation'!J19+'debt allocation'!J41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":677.8308822960654,"d":"678 "}},{"$f":"+(+'debt allocation'!K19+'debt allocation'!K41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L19+'debt allocation'!L41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":15682.494215427661,"d":"15,682 "}},{"$f":"+(+'debt allocation'!M19+'debt allocation'!M41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":3112.3187283068282,"d":"3,112 "}},{"$f":"+(+'debt allocation'!N19+'debt allocation'!N41)/(+'debt allocation'!$O19+'debt allocation'!$O41)*'current noncurrent'!$Q23","v":{"v":4763.73402588655,"d":"4,764 "}},{"v":155000,"d":"155,000 "},null,{"v":155000,"d":"155,000 "},{"$f":"'debt allocation'!O19+'debt allocation'!O41-'current noncurrent'!Q23","v":{"v":42507618,"d":"42,507,618 "}},{"v":42662618,"d":"42,662,618 "},null,null,{"$f":"'10C'!K283","v":{"v":429288,"d":"429,288"}}]
["2010 Series D & E",{"$f":"+(+'debt allocation'!B20+'debt allocation'!B42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":49956.57028889278,"d":"49,957 "}},{"$f":"+(+'debt allocation'!C20+'debt allocation'!C42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":623153.4790378307,"d":"623,153 "}},{"$f":"+(+'debt allocation'!D20+'debt allocation'!D42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":108359.17795052013,"d":"108,359 "}},{"$f":"+(+'debt allocation'!E20+'debt allocation'!E42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":2437648.493486125,"d":"2,437,648 "}},{"$f":"+(+'debt allocation'!F20+'debt allocation'!F42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":34152.75644586055,"d":"34,153 "}},{"$f":"+(+'debt allocation'!G20+'debt allocation'!G42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":75029.15141602479,"d":"75,029 "}},{"$f":"+(+'debt allocation'!H20+'debt allocation'!H42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":84362.16989177151,"d":"84,362 "}},{"$f":"+(+'debt allocation'!I20+'debt allocation'!I42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":5082.035803125514,"d":"5,082 "}},{"$f":"+(+'debt allocation'!J20+'debt allocation'!J42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":1025319.0445129455,"d":"1,025,319 "}},{"$f":"+(+'debt allocation'!K20+'debt allocation'!K42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L20+'debt allocation'!L42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":561617.8898890405,"d":"561,618 "}},{"$f":"+(+'debt allocation'!M20+'debt allocation'!M42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":7155.836903502148,"d":"7,156 "}},{"$f":"+(+'debt allocation'!N20+'debt allocation'!N42)/(+'debt allocation'!$O20+'debt allocation'!$O42)*'current noncurrent'!$Q24","v":{"v":13163.39437436072,"d":"13,163 "}},{"v":5025000,"d":"5,025,000 "},null,{"v":5025000,"d":"5,025,000 "},{"$f":"'debt allocation'!O20+'debt allocation'!O42-'current noncurrent'!Q24","v":{"v":93987171.4,"d":"93,987,171 "}},{"v":99012171.4,"d":"99,012,171 "},null,null,{"$f":"'10DE'!M126","v":{"v":159140,"d":"159,140"}}]
["2011 Series A & B",{"$f":"+(+'debt allocation'!B21+'debt allocation'!B43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":349026.0332217775,"d":"349,026 "}},{"$f":"+(+'debt allocation'!C21+'debt allocation'!C43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":1870699.6615242679,"d":"1,870,700 "}},{"$f":"+(+'debt allocation'!D21+'debt allocation'!D43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":485075.76802838274,"d":"485,076 "}},{"$f":"+(+'debt allocation'!E21+'debt allocation'!E43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":2226034.7307638493,"d":"2,226,035 "}},{"$f":"+(+'debt allocation'!F21+'debt allocation'!F43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":137331.5979705883,"d":"137,332 "}},{"$f":"+(+'debt allocation'!G21+'debt allocation'!G43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":63484.93347012247,"d":"63,485 "}},{"$f":"+(+'debt allocation'!H21+'debt allocation'!H43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":54615.53499804015,"d":"54,616 "}},{"$f":"+(+'debt allocation'!I21+'debt allocation'!I43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":121923.9200346233,"d":"121,924 "}},{"$f":"+(+'debt allocation'!J21+'debt allocation'!J43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":252001.68805853667,"d":"252,002 "}},{"$f":"+(+'debt allocation'!K21+'debt allocation'!K43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L21+'debt allocation'!L43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":581512.0262469642,"d":"581,512 "}},{"$f":"+(+'debt allocation'!M21+'debt allocation'!M43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":45878.14583934508,"d":"45,878 "}},{"$f":"+(+'debt allocation'!N21+'debt allocation'!N43)/(+'debt allocation'!$O21+'debt allocation'!$O43)*'current noncurrent'!$Q25","v":{"v":57415.95984350217,"d":"57,416 "}},{"v":6244999.999999999,"d":"6,245,000 "},null,{"v":6245000,"d":"6,245,000 "},{"$f":"'debt allocation'!O21+'debt allocation'!O43-'current noncurrent'!Q25","v":{"v":131135307,"d":"131,135,307 "}},{"v":137380307,"d":"137,380,307 "},null,null,{"$f":"'11A'!M112+'11B'!K280","v":{"v":834560,"d":"834,560"}}]
["2012 Series A & B",{"$f":"+(+'debt allocation'!B22+'debt allocation'!B44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":786547.1449457523,"d":"786,547 "}},{"$f":"+(+'debt allocation'!C22+'debt allocation'!C44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":3051440.86300614,"d":"3,051,441 "}},{"$f":"+(+'debt allocation'!D22+'debt allocation'!D44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":19692.702132512048,"d":"19,693 "}},{"$f":"+(+'debt allocation'!E22+'debt allocation'!E44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":201535.59158626417,"d":"201,536 "}},{"$f":"+(+'debt allocation'!F22+'debt allocation'!F44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":339125.6614474318,"d":"339,126 "}},{"$f":"+(+'debt allocation'!G22+'debt allocation'!G44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":15507.897171954002,"d":"15,508 "}},{"$f":"+(+'debt allocation'!H22+'debt allocation'!H44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":169534.69005922385,"d":"169,535 "}},{"$f":"+(+'debt allocation'!I22+'debt allocation'!I44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":233949.22285918743,"d":"233,949 "}},{"$f":"+(+'debt allocation'!J22+'debt allocation'!J44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":198131.6134295631,"d":"198,132 "}},{"$f":"+(+'debt allocation'!K22+'debt allocation'!K44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L22+'debt allocation'!L44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":396142.0809919449,"d":"396,142 "}},{"$f":"+(+'debt allocation'!M22+'debt allocation'!M44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":21862.16956979862,"d":"21,862 "}},{"$f":"+(+'debt allocation'!N22+'debt allocation'!N44)/(+'debt allocation'!$O22+'debt allocation'!$O44)*'current noncurrent'!$Q26","v":{"v":801530.3628002277,"d":"801,530 "}},{"v":6235000,"d":"6,235,000 "},null,{"v":6235000,"d":"6,235,000 "},{"$f":"'debt allocation'!O22+'debt allocation'!O44-'current noncurrent'!Q26","v":{"v":44614279,"d":"44,614,279 "}},{"v":50849279,"d":"50,849,279 "},null,null,{"$f":"'12AB'!K243","v":{"v":587282,"d":"587,282"}}]
["2012 Series C & D",{"$f":"+(+'debt allocation'!B23+'debt allocation'!B45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":628335.4299385624,"d":"628,335 "}},{"$f":"+(+'debt allocation'!C23+'debt allocation'!C45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":1079430.0287881715,"d":"1,079,430 "}},{"$f":"+(+'debt allocation'!D23+'debt allocation'!D45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":560975.4713703744,"d":"560,975 "}},{"$f":"+(+'debt allocation'!E23+'debt allocation'!E45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":954764.471265489,"d":"954,764 "}},{"$f":"+(+'debt allocation'!F23+'debt allocation'!F45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":53159.476297668385,"d":"53,159 "}},{"$f":"+(+'debt allocation'!G23+'debt allocation'!G45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":37916.83272477446,"d":"37,917 "}},{"$f":"+(+'debt allocation'!H23+'debt allocation'!H45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":32070.705742508235,"d":"32,071 "}},{"$f":"+(+'debt allocation'!I23+'debt allocation'!I45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":91250.16058088724,"d":"91,250 "}},{"$f":"+(+'debt allocation'!J23+'debt allocation'!J45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":456043.25719722925,"d":"456,043 "}},{"$f":"+(+'debt allocation'!K23+'debt allocation'!K45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L23+'debt allocation'!L45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":564027.9050189999,"d":"564,028 "}},{"$f":"+(+'debt allocation'!M23+'debt allocation'!M45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":19492.00100186042,"d":"19,492 "}},{"$f":"+(+'debt allocation'!N23+'debt allocation'!N45)/(+'debt allocation'!$O23+'debt allocation'!$O45)*'current noncurrent'!$Q27","v":{"v":27534.260073474452,"d":"27,534 "}},{"v":4504999.999999999,"d":"4,505,000 "},null,{"v":4505000,"d":"4,505,000 "},{"$f":"'debt allocation'!O23+'debt allocation'!O45-'current noncurrent'!Q27","v":{"v":171314102.65,"d":"171,314,103 "}},{"v":175819102.65,"d":"175,819,103 "},null,null,{"$f":"'12C'!M115+'12D'!M157","v":{"v":1273788,"d":"1,273,788"}}]
["2014 Series A & B",{"$f":"+(+'debt allocation'!B24+'debt allocation'!B46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":164071.66566831988,"d":"164,072 "}},{"$f":"+(+'debt allocation'!C24+'debt allocation'!C46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":2497871.513276081,"d":"2,497,872 "}},{"$f":"+(+'debt allocation'!D24+'debt allocation'!D46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":105648.85233792326,"d":"105,649 "}},{"$f":"+(+'debt allocation'!E24+'debt allocation'!E46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":2174011.4277275,"d":"2,174,011 "}},{"$f":"+(+'debt allocation'!F24+'debt allocation'!F46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":2393.4667966326933,"d":"2,393 "}},{"$f":"+(+'debt allocation'!G24+'debt allocation'!G46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":14498.342857925838,"d":"14,498 "}},{"$f":"+(+'debt allocation'!H24+'debt allocation'!H46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":1102812.1031137672,"d":"1,102,812 "}},{"$f":"+(+'debt allocation'!I24+'debt allocation'!I46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":27941.76814423402,"d":"27,942 "}},{"$f":"+(+'debt allocation'!J24+'debt allocation'!J46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":161463.50585533775,"d":"161,464 "}},{"$f":"+(+'debt allocation'!K24+'debt allocation'!K46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L24+'debt allocation'!L46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":808517.307371698,"d":"808,517 "}},{"$f":"+(+'debt allocation'!M24+'debt allocation'!M46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":24331.986918259616,"d":"24,332 "}},{"$f":"+(+'debt allocation'!N24+'debt allocation'!N46)/(+'debt allocation'!$O24+'debt allocation'!$O46)*'current noncurrent'!$Q28","v":{"v":1411438.0599323213,"d":"1,411,438 "}},{"v":8495000.000000002,"d":"8,495,000 "},null,{"v":8495000,"d":"8,495,000 "},{"$f":"'debt allocation'!O24+'debt allocation'!O46-'current noncurrent'!Q28","v":{"v":143565302.45,"d":"143,565,302 "}},{"v":152060302.45,"d":"152,060,302 "},null,null,{"$f":"'14A'!M122+'14B'!K81","v":{"v":846620.55,"d":"846,621"}}]
["2015 Series A",{"$f":"+(+'debt allocation'!B25+'debt allocation'!B47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":2406638.7994570825,"d":"2,406,639 "}},{"$f":"+(+'debt allocation'!C25+'debt allocation'!C47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":5505768.434104947,"d":"5,505,768 "}},{"$f":"+(+'debt allocation'!D25+'debt allocation'!D47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":120636.04497604519,"d":"120,636 "}},{"$f":"+(+'debt allocation'!E25+'debt allocation'!E47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":1031246.5211227403,"d":"1,031,247 "}},{"$f":"+(+'debt allocation'!F25+'debt allocation'!F47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":974067.3154129172,"d":"974,067 "}},{"$f":"+(+'debt allocation'!G25+'debt allocation'!G47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":149335.0706260326,"d":"149,335 "}},{"$f":"+(+'debt allocation'!H25+'debt allocation'!H47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":415473.83454706916,"d":"415,474 "}},{"$f":"+(+'debt allocation'!I25+'debt allocation'!I47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":128602.36497135297,"d":"128,602 "}},{"$f":"+(+'debt allocation'!J25+'debt allocation'!J47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":946218.526490198,"d":"946,219 "}},{"$f":"+(+'debt allocation'!K25+'debt allocation'!K47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":0,"d":"0 "}},{"$f":"+(+'debt allocation'!L25+'debt allocation'!L47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":1393191.5886998423,"d":"1,393,192 "}},{"$f":"+(+'debt allocation'!M25+'debt allocation'!M47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":59690.36390585493,"d":"59,690 "}},{"$f":"+(+'debt allocation'!N25+'debt allocation'!N47)/(+'debt allocation'!$O25+'debt allocation'!$O47)*'current noncurrent'!$Q29","v":{"v":789131.135685918,"d":"789,131 "}},{"v":13920000.000000002,"d":"13,920,000 "},null,{"v":13920000,"d":"13,920,000 "},{"$f":"'debt allocation'!O25+'debt allocation'!O47-'current noncurrent'!Q29","v":{"v":92366446,"d":"92,366,446 "}},{"v":106286446,"d":"106,286,446 "},null,null,{"$f":"'15A'!M280","v":0}]
[]
["Total  Current",{"$f":"SUM(B14:B29)","v":{"v":10137646.730145294,"d":"10,137,647 "}},{"$f":"SUM(C14:C29)","v":{"v":26754462.854026332,"d":"26,754,463 "}},{"v":2019623.2226868172,"d":"2,019,623 "},{"v":15925386.742219407,"d":"15,925,387 "},{"v":3811622.7301784246,"d":"3,811,623 "},{"v":1353872.4983459732,"d":"1,353,872 "},{"v":3017083.993043891,"d":"3,017,084 "},{"v":974577.9374062973,"d":"974,578 "},{"v":6381917.94122627,"d":"6,381,918 "},{"v":0,"d":"0 "},{"v":7847573.595745087,"d":"7,847,574 "},{"v":364938.9215736435,"d":"364,939 "},{"v":4626292.833402559,"d":"4,626,293 "},{"v":83215000,"d":"83,215,000 "},null,{"$f":"SUM(Q14:Q29)","v":{"v":83215000,"d":"83,215,000 "}},{"v":1037600101.967268,"d":"1,037,600,102 "},{"$f":"SUM(S14:S29)","v":{"v":1120815101.967268,"d":"1,120,815,102 "}},null,null,{"$f":"SUM(V14:V30)","v":{"v":6458200.55,"d":"6,458,201 "}}]
[]
["Noncurrent:"]
[]
[]
["2004 Series A&B",{"$f":"+'debt allocation'!B10+'debt allocation'!B32-'current noncurrent'!B14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!C10+'debt allocation'!C32-'current noncurrent'!C14","v":{"v":830,"d":"830 "}},{"$f":"+'debt allocation'!D10+'debt allocation'!D32-'current noncurrent'!D14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!E10+'debt allocation'!E32-'current noncurrent'!E14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!F10+'debt allocation'!F32-'current noncurrent'!F14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!G10+'debt allocation'!G32-'current noncurrent'!G14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!H10+'debt allocation'!H32-'current noncurrent'!H14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!I10+'debt allocation'!I32-'current noncurrent'!I14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!J10+'debt allocation'!J32-'current noncurrent'!J14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!K10+'debt allocation'!K32-'current noncurrent'!K14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L10+'debt allocation'!L32-'current noncurrent'!L14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!M10+'debt allocation'!M32-'current noncurrent'!M14","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!N10+'debt allocation'!N32-'current noncurrent'!N14","v":{"v":0,"d":"0 "}},{"$f":"SUM(B36:N36)","v":{"v":830,"d":"830 "}}]
["2005 Series A ",{"$f":"+'debt allocation'!B11+'debt allocation'!B33-'current noncurrent'!B15","v":{"v":0.758571629051751,"d":"1 "}},{"$f":"+'debt allocation'!C11+'debt allocation'!C33-'current noncurrent'!C15","v":{"v":2.3788908959636874,"d":"2 "}},{"$f":"+'debt allocation'!D11+'debt allocation'!D33-'current noncurrent'!D15","v":{"v":0.0458241196633935,"d":"0 "}},{"$f":"+'debt allocation'!E11+'debt allocation'!E33-'current noncurrent'!E15","v":{"v":-0.6278313632558934,"d":"(1)"}},{"$f":"+'debt allocation'!F11+'debt allocation'!F33-'current noncurrent'!F15","v":{"v":-0.19468183438129927,"d":"(0)"}},{"$f":"+'debt allocation'!G11+'debt allocation'!G33-'current noncurrent'!G15","v":{"v":0.71492847297759,"d":"1 "}},{"$f":"+'debt allocation'!H11+'debt allocation'!H33-'current noncurrent'!H15","v":{"v":1.1888042274708823,"d":"1 "}},{"$f":"+'debt allocation'!I11+'debt allocation'!I33-'current noncurrent'!I15","v":{"v":0.3728373173566979,"d":"0 "}},{"$f":"+'debt allocation'!J11+'debt allocation'!J33-'current noncurrent'!J15","v":{"v":0.6816095413093137,"d":"1 "}},{"$f":"+'debt allocation'!K11+'debt allocation'!K33-'current noncurrent'!K15","v":{"v":-0.3459617718912682,"d":"(0)"}},{"$f":"+'debt allocation'!L11+'debt allocation'!L33-'current noncurrent'!L15","v":{"v":-1.520454210004857,"d":"(2)"}},{"$f":"+'debt allocation'!M11+'debt allocation'!M33-'current noncurrent'!M15","v":{"v":-0.2664429278328839,"d":"(0)"}},{"$f":"+'debt allocation'!N11+'debt allocation'!N33-'current noncurrent'!N15","v":{"v":0.3871680016809558,"d":"0 "}},{"v":3.57326209810807,"d":"4 "}]
["2006 Series A ",{"$f":"+'debt allocation'!B12+'debt allocation'!B34-'current noncurrent'!B16","v":{"v":2801316.2345817583,"d":"2,801,316 "}},{"$f":"+'debt allocation'!C12+'debt allocation'!C34-'current noncurrent'!C16","v":{"v":503349.44994344295,"d":"503,349 "}},{"$f":"+'debt allocation'!D12+'debt allocation'!D34-'current noncurrent'!D16","v":{"v":75863.31763393147,"d":"75,863 "}},{"$f":"+'debt allocation'!E12+'debt allocation'!E34-'current noncurrent'!E16","v":{"v":2528599.424619197,"d":"2,528,599 "}},{"$f":"+'debt allocation'!F12+'debt allocation'!F34-'current noncurrent'!F16","v":{"v":114252.03010826034,"d":"114,252 "}},{"$f":"+'debt allocation'!G12+'debt allocation'!G34-'current noncurrent'!G16","v":{"v":141304.93101173866,"d":"141,305 "}},{"$f":"+'debt allocation'!H12+'debt allocation'!H34-'current noncurrent'!H16","v":{"v":84165.57576887455,"d":"84,166 "}},{"$f":"+'debt allocation'!I12+'debt allocation'!I34-'current noncurrent'!I16","v":{"v":11568.844967295016,"d":"11,569 "}},{"$f":"+'debt allocation'!J12+'debt allocation'!J34-'current noncurrent'!J16","v":{"v":382321.9586232005,"d":"382,322 "}},{"$f":"+'debt allocation'!K12+'debt allocation'!K34-'current noncurrent'!K16","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L12+'debt allocation'!L34-'current noncurrent'!L16","v":{"v":1099950.38292713,"d":"1,099,950 "}},{"$f":"+'debt allocation'!M12+'debt allocation'!M34-'current noncurrent'!M16","v":{"v":36959.353406955335,"d":"36,959 "}},{"$f":"+'debt allocation'!N12+'debt allocation'!N34-'current noncurrent'!N16","v":{"v":149645.88786946825,"d":"149,646 "}},{"v":7929297.391461252,"d":"7,929,297 "}]
["2007 Series A ",{"$f":"+'debt allocation'!B13+'debt allocation'!B35-'current noncurrent'!B17","v":{"v":8835092.114871267,"d":"8,835,092 "}},{"$f":"+'debt allocation'!C13+'debt allocation'!C35-'current noncurrent'!C17","v":{"v":24927686.259934537,"d":"24,927,686 "}},{"$f":"+'debt allocation'!D13+'debt allocation'!D35-'current noncurrent'!D17","v":{"v":365326.6276715167,"d":"365,327 "}},{"$f":"+'debt allocation'!E13+'debt allocation'!E35-'current noncurrent'!E17","v":{"v":12430587.781147258,"d":"12,430,588 "}},{"$f":"+'debt allocation'!F13+'debt allocation'!F35-'current noncurrent'!F17","v":{"v":4968816.355687421,"d":"4,968,816 "}},{"$f":"+'debt allocation'!G13+'debt allocation'!G35-'current noncurrent'!G17","v":{"v":183312.9330741572,"d":"183,313 "}},{"$f":"+'debt allocation'!H13+'debt allocation'!H35-'current noncurrent'!H17","v":{"v":2915389.8704318977,"d":"2,915,390 "}},{"$f":"+'debt allocation'!I13+'debt allocation'!I35-'current noncurrent'!I17","v":{"v":239104.4005095174,"d":"239,104 "}},{"$f":"+'debt allocation'!J13+'debt allocation'!J35-'current noncurrent'!J17","v":{"v":427405.39715845865,"d":"427,405 "}},{"$f":"+'debt allocation'!K13+'debt allocation'!K35-'current noncurrent'!K17","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L13+'debt allocation'!L35-'current noncurrent'!L17","v":{"v":8358005.9188165,"d":"8,358,006 "}},{"$f":"+'debt allocation'!M13+'debt allocation'!M35-'current noncurrent'!M17","v":{"v":136836.74331226957,"d":"136,837 "}},{"$f":"+'debt allocation'!N13+'debt allocation'!N35-'current noncurrent'!N17","v":{"v":2754728.560694011,"d":"2,754,729 "}},{"v":66542292.963308804,"d":"66,542,293 "}]
["2008 Series A & B",{"$f":"+'debt allocation'!B14+'debt allocation'!B36-'current noncurrent'!B18","v":{"v":4293263.849138243,"d":"4,293,264 "}},{"$f":"+'debt allocation'!C14+'debt allocation'!C36-'current noncurrent'!C18","v":{"v":8789879.324792769,"d":"8,789,879 "}},{"$f":"+'debt allocation'!D14+'debt allocation'!D36-'current noncurrent'!D18","v":{"v":192350.52490536805,"d":"192,351 "}},{"$f":"+'debt allocation'!E14+'debt allocation'!E36-'current noncurrent'!E18","v":{"v":1216778.588263894,"d":"1,216,779 "}},{"$f":"+'debt allocation'!F14+'debt allocation'!F36-'current noncurrent'!F18","v":{"v":2176990.791686732,"d":"2,176,991 "}},{"$f":"+'debt allocation'!G14+'debt allocation'!G36-'current noncurrent'!G18","v":{"v":369941.18141526583,"d":"369,941 "}},{"$f":"+'debt allocation'!H14+'debt allocation'!H36-'current noncurrent'!H18","v":{"v":214136.96065275592,"d":"214,137 "}},{"$f":"+'debt allocation'!I14+'debt allocation'!I36-'current noncurrent'!I18","v":{"v":130312.08198858736,"d":"130,312 "}},{"$f":"+'debt allocation'!J14+'debt allocation'!J36-'current noncurrent'!J18","v":{"v":2078427.1193922325,"d":"2,078,427 "}},{"$f":"+'debt allocation'!K14+'debt allocation'!K36-'current noncurrent'!K18","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L14+'debt allocation'!L36-'current noncurrent'!L18","v":{"v":2486355.3414968182,"d":"2,486,355 "}},{"$f":"+'debt allocation'!M14+'debt allocation'!M36-'current noncurrent'!M18","v":{"v":49836.273148206434,"d":"49,836 "}},{"$f":"+'debt allocation'!N14+'debt allocation'!N36-'current noncurrent'!N18","v":{"v":1841252.502354979,"d":"1,841,253 "}},{"v":23839524.539235853,"d":"23,839,525 "}]
["2009 Series A & B",{"$f":"+'debt allocation'!B15+'debt allocation'!B37-'current noncurrent'!B19","v":{"v":6088545.142615206,"d":"6,088,545 "}},{"$f":"+'debt allocation'!C15+'debt allocation'!C37-'current noncurrent'!C19","v":{"v":17431599.375638086,"d":"17,431,599 "}},{"$f":"+'debt allocation'!D15+'debt allocation'!D37-'current noncurrent'!D19","v":{"v":6210897.346024233,"d":"6,210,897 "}},{"$f":"+'debt allocation'!E15+'debt allocation'!E37-'current noncurrent'!E19","v":{"v":11379040.454210378,"d":"11,379,040 "}},{"$f":"+'debt allocation'!F15+'debt allocation'!F37-'current noncurrent'!F19","v":{"v":1017837.5623217853,"d":"1,017,838 "}},{"$f":"+'debt allocation'!G15+'debt allocation'!G37-'current noncurrent'!G19","v":{"v":2698274.0902760075,"d":"2,698,274 "}},{"$f":"+'debt allocation'!H15+'debt allocation'!H37-'current noncurrent'!H19","v":{"v":9003996.33863061,"d":"9,003,996 "}},{"$f":"+'debt allocation'!I15+'debt allocation'!I37-'current noncurrent'!I19","v":{"v":147119.94425480117,"d":"147,120 "}},{"$f":"+'debt allocation'!J15+'debt allocation'!J37-'current noncurrent'!J19","v":{"v":19771057.591246676,"d":"19,771,058 "}},{"$f":"+'debt allocation'!K15+'debt allocation'!K37-'current noncurrent'!K19","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L15+'debt allocation'!L37-'current noncurrent'!L19","v":{"v":1675369.903270884,"d":"1,675,370 "}},{"$f":"+'debt allocation'!M15+'debt allocation'!M37-'current noncurrent'!M19","v":{"v":252022.12687183986,"d":"252,022 "}},{"$f":"+'debt allocation'!N15+'debt allocation'!N37-'current noncurrent'!N19","v":{"v":681302.1246394955,"d":"681,302 "}},{"v":76357062,"d":"76,357,062 "}]
["2009 Series C",{"$f":"+'debt allocation'!B16+'debt allocation'!B38-'current noncurrent'!B20","v":{"v":1163166.9697903704,"d":"1,163,167 "}},{"$f":"+'debt allocation'!C16+'debt allocation'!C38-'current noncurrent'!C20","v":{"v":8847497.02362926,"d":"8,847,497 "}},{"$f":"+'debt allocation'!D16+'debt allocation'!D38-'current noncurrent'!D20","v":{"v":45736.698535019044,"d":"45,737 "}},{"$f":"+'debt allocation'!E16+'debt allocation'!E38-'current noncurrent'!E20","v":{"v":418588.58963199804,"d":"418,589 "}},{"$f":"+'debt allocation'!F16+'debt allocation'!F38-'current noncurrent'!F20","v":{"v":3755100.7871140474,"d":"3,755,101 "}},{"$f":"+'debt allocation'!G16+'debt allocation'!G38-'current noncurrent'!G20","v":{"v":424701.3417187133,"d":"424,701 "}},{"$f":"+'debt allocation'!H16+'debt allocation'!H38-'current noncurrent'!H20","v":{"v":212096.30601205956,"d":"212,096 "}},{"$f":"+'debt allocation'!I16+'debt allocation'!I38-'current noncurrent'!I20","v":{"v":83601.57963462781,"d":"83,602 "}},{"$f":"+'debt allocation'!J16+'debt allocation'!J38-'current noncurrent'!J20","v":{"v":39942.77704275477,"d":"39,943 "}},{"$f":"+'debt allocation'!K16+'debt allocation'!K38-'current noncurrent'!K20","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L16+'debt allocation'!L38-'current noncurrent'!L20","v":{"v":3805268.1314960923,"d":"3,805,268 "}},{"$f":"+'debt allocation'!M16+'debt allocation'!M38-'current noncurrent'!M20","v":{"v":15490.769226945657,"d":"15,491 "}},{"$f":"+'debt allocation'!N16+'debt allocation'!N38-'current noncurrent'!N20","v":{"v":9361.026168112332,"d":"9,361 "}},{"v":18820552,"d":"18,820,552 "}]
["2009 Series D",{"$f":"+'debt allocation'!B17+'debt allocation'!B39-'current noncurrent'!B21","v":{"v":4165770.5608948395,"d":"4,165,771 "}},{"$f":"+'debt allocation'!C17+'debt allocation'!C39-'current noncurrent'!C21","v":{"v":13202574.798240872,"d":"13,202,575 "}},{"$f":"+'debt allocation'!D17+'debt allocation'!D39-'current noncurrent'!D21","v":{"v":246804.34178356262,"d":"246,804 "}},{"$f":"+'debt allocation'!E17+'debt allocation'!E39-'current noncurrent'!E21","v":{"v":4321922.354992239,"d":"4,321,922 "}},{"$f":"+'debt allocation'!F17+'debt allocation'!F39-'current noncurrent'!F21","v":{"v":2355280.2063446287,"d":"2,355,280 "}},{"$f":"+'debt allocation'!G17+'debt allocation'!G39-'current noncurrent'!G21","v":{"v":464755.35317195195,"d":"464,755 "}},{"$f":"+'debt allocation'!H17+'debt allocation'!H39-'current noncurrent'!H21","v":{"v":544449.4168327292,"d":"544,449 "}},{"$f":"+'debt allocation'!I17+'debt allocation'!I39-'current noncurrent'!I21","v":{"v":628381.3088096974,"d":"628,381 "}},{"$f":"+'debt allocation'!J17+'debt allocation'!J39-'current noncurrent'!J21","v":{"v":168068.48514857225,"d":"168,068 "}},{"$f":"+'debt allocation'!K17+'debt allocation'!K39-'current noncurrent'!K21","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L17+'debt allocation'!L39-'current noncurrent'!L21","v":{"v":2771763.4960804405,"d":"2,771,763 "}},{"$f":"+'debt allocation'!M17+'debt allocation'!M39-'current noncurrent'!M21","v":{"v":334014.38765885844,"d":"334,014 "}},{"$f":"+'debt allocation'!N17+'debt allocation'!N39-'current noncurrent'!N21","v":{"v":1171275.2900416087,"d":"1,171,275 "}},{"v":30375059.999999993,"d":"30,375,060 "}]
["2010 Series A & B",{"$f":"+'debt allocation'!B18+'debt allocation'!B40-'current noncurrent'!B22","v":{"v":4020170.3837077017,"d":"4,020,170 "}},{"$f":"+'debt allocation'!C18+'debt allocation'!C40-'current noncurrent'!C22","v":{"v":10582321.013753872,"d":"10,582,321 "}},{"$f":"+'debt allocation'!D18+'debt allocation'!D40-'current noncurrent'!D22","v":{"v":972443.0447878944,"d":"972,443 "}},{"$f":"+'debt allocation'!E18+'debt allocation'!E40-'current noncurrent'!E22","v":{"v":38701838.86497869,"d":"38,701,839 "}},{"$f":"+'debt allocation'!F18+'debt allocation'!F40-'current noncurrent'!F22","v":{"v":682263.8645791508,"d":"682,264 "}},{"$f":"+'debt allocation'!G18+'debt allocation'!G40-'current noncurrent'!G22","v":{"v":8456371.959500687,"d":"8,456,372 "}},{"$f":"+'debt allocation'!H18+'debt allocation'!H40-'current noncurrent'!H22","v":{"v":2076247.4303393387,"d":"2,076,247 "}},{"$f":"+'debt allocation'!I18+'debt allocation'!I40-'current noncurrent'!I22","v":{"v":632268.0808384067,"d":"632,268 "}},{"$f":"+'debt allocation'!J18+'debt allocation'!J40-'current noncurrent'!J22","v":{"v":22072595.7492128,"d":"22,072,596 "}},{"$f":"+'debt allocation'!K18+'debt allocation'!K40-'current noncurrent'!K22","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L18+'debt allocation'!L40-'current noncurrent'!L22","v":{"v":5187561.68590527,"d":"5,187,562 "}},{"$f":"+'debt allocation'!M18+'debt allocation'!M40-'current noncurrent'!M22","v":{"v":23939.86539620474,"d":"23,940 "}},{"$f":"+'debt allocation'!N18+'debt allocation'!N40-'current noncurrent'!N22","v":{"v":837231.0569999756,"d":"837,231 "}},{"v":94245253,"d":"94,245,253 "}]
["2010 Series C",{"$f":"+'debt allocation'!B19+'debt allocation'!B41-'current noncurrent'!B23","v":{"v":10025466.0881621,"d":"10,025,466 "}},{"$f":"+'debt allocation'!C19+'debt allocation'!C41-'current noncurrent'!C23","v":{"v":12055947.131494462,"d":"12,055,947 "}},{"$f":"+'debt allocation'!D19+'debt allocation'!D41-'current noncurrent'!D23","v":{"v":474085.2929150293,"d":"474,085 "}},{"$f":"+'debt allocation'!E19+'debt allocation'!E41-'current noncurrent'!E23","v":{"v":2811935.5435665483,"d":"2,811,936 "}},{"$f":"+'debt allocation'!F19+'debt allocation'!F41-'current noncurrent'!F23","v":{"v":3323842.92183227,"d":"3,323,843 "}},{"$f":"+'debt allocation'!G19+'debt allocation'!G41-'current noncurrent'!G23","v":{"v":1191718.5114038712,"d":"1,191,719 "}},{"$f":"+'debt allocation'!H19+'debt allocation'!H41-'current noncurrent'!H23","v":{"v":526059.7729001066,"d":"526,060 "}},{"$f":"+'debt allocation'!I19+'debt allocation'!I41-'current noncurrent'!I23","v":{"v":5451913.11557753,"d":"5,451,913 "}},{"$f":"+'debt allocation'!J19+'debt allocation'!J41-'current noncurrent'!J23","v":{"v":185890.16911770395,"d":"185,890 "}},{"$f":"+'debt allocation'!K19+'debt allocation'!K41-'current noncurrent'!K23","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L19+'debt allocation'!L41-'current noncurrent'!L23","v":{"v":4300809.505784572,"d":"4,300,810 "}},{"$f":"+'debt allocation'!M19+'debt allocation'!M41-'current noncurrent'!M23","v":{"v":853530.6812716932,"d":"853,531 "}},{"$f":"+'debt allocation'!N19+'debt allocation'!N41-'current noncurrent'!N23","v":{"v":1306419.2659741135,"d":"1,306,419 "}},{"v":42507618,"d":"42,507,618 "}]
["2010 Series D & E",{"$f":"+'debt allocation'!B20+'debt allocation'!B42-'current noncurrent'!B24","v":{"v":934383.4297111072,"d":"934,383 "}},{"$f":"+'debt allocation'!C20+'debt allocation'!C42-'current noncurrent'!C24","v":{"v":11655409.52096217,"d":"11,655,410 "}},{"$f":"+'debt allocation'!D20+'debt allocation'!D42-'current noncurrent'!D24","v":{"v":2026740.82204948,"d":"2,026,741 "}},{"$f":"+'debt allocation'!E20+'debt allocation'!E42-'current noncurrent'!E24","v":{"v":45593569.50651388,"d":"45,593,570 "}},{"$f":"+'debt allocation'!F20+'debt allocation'!F42-'current noncurrent'!F24","v":{"v":638790.2435541395,"d":"638,790 "}},{"$f":"+'debt allocation'!G20+'debt allocation'!G42-'current noncurrent'!G24","v":{"v":1403338.848583975,"d":"1,403,339 "}},{"$f":"+'debt allocation'!H20+'debt allocation'!H42-'current noncurrent'!H24","v":{"v":1577902.8301082286,"d":"1,577,903 "}},{"$f":"+'debt allocation'!I20+'debt allocation'!I42-'current noncurrent'!I24","v":{"v":95053.96419687448,"d":"95,054 "}},{"$f":"+'debt allocation'!J20+'debt allocation'!J42-'current noncurrent'!J24","v":{"v":19177479.955487054,"d":"19,177,480 "}},{"$f":"+'debt allocation'!K20+'debt allocation'!K42-'current noncurrent'!K24","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L20+'debt allocation'!L42-'current noncurrent'!L24","v":{"v":10504453.110110959,"d":"10,504,453 "}},{"$f":"+'debt allocation'!M20+'debt allocation'!M42-'current noncurrent'!M24","v":{"v":133842.16309649785,"d":"133,842 "}},{"$f":"+'debt allocation'!N20+'debt allocation'!N42-'current noncurrent'!N24","v":{"v":246207.0056256392,"d":"246,207 "}},{"v":93987171.39999999,"d":"93,987,171 "}]
["2011 Series A & B",{"$f":"+'debt allocation'!B21+'debt allocation'!B43-'current noncurrent'!B25","v":{"v":7329004.9667782225,"d":"7,329,005 "}},{"$f":"+'debt allocation'!C21+'debt allocation'!C43-'current noncurrent'!C25","v":{"v":39281789.338475734,"d":"39,281,789 "}},{"$f":"+'debt allocation'!D21+'debt allocation'!D43-'current noncurrent'!D25","v":{"v":10185838.231971618,"d":"10,185,838 "}},{"$f":"+'debt allocation'!E21+'debt allocation'!E43-'current noncurrent'!E25","v":{"v":46743274.26923615,"d":"46,743,274 "}},{"$f":"+'debt allocation'!F21+'debt allocation'!F43-'current noncurrent'!F25","v":{"v":2883750.402029412,"d":"2,883,750 "}},{"$f":"+'debt allocation'!G21+'debt allocation'!G43-'current noncurrent'!G25","v":{"v":1333085.0665298775,"d":"1,333,085 "}},{"$f":"+'debt allocation'!H21+'debt allocation'!H43-'current noncurrent'!H25","v":{"v":1146841.4650019598,"d":"1,146,841 "}},{"$f":"+'debt allocation'!I21+'debt allocation'!I43-'current noncurrent'!I25","v":{"v":2560213.0799653768,"d":"2,560,213 "}},{"$f":"+'debt allocation'!J21+'debt allocation'!J43-'current noncurrent'!J25","v":{"v":5291644.3119414635,"d":"5,291,644 "}},{"$f":"+'debt allocation'!K21+'debt allocation'!K43-'current noncurrent'!K25","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L21+'debt allocation'!L43-'current noncurrent'!L25","v":{"v":12210849.973753035,"d":"12,210,850 "}},{"$f":"+'debt allocation'!M21+'debt allocation'!M43-'current noncurrent'!M25","v":{"v":963369.8541606549,"d":"963,370 "}},{"$f":"+'debt allocation'!N21+'debt allocation'!N43-'current noncurrent'!N25","v":{"v":1205646.0401564979,"d":"1,205,646 "}},{"v":131135307,"d":"131,135,307 "}]
["2012 Series A & B",{"$f":"+'debt allocation'!B22+'debt allocation'!B44-'current noncurrent'!B26","v":{"v":5628104.855054248,"d":"5,628,105 "}},{"$f":"+'debt allocation'!C22+'debt allocation'!C44-'current noncurrent'!C26","v":{"v":21834456.13699386,"d":"21,834,456 "}},{"$f":"+'debt allocation'!D22+'debt allocation'!D44-'current noncurrent'!D26","v":{"v":140910.29786748794,"d":"140,910 "}},{"$f":"+'debt allocation'!E22+'debt allocation'!E44-'current noncurrent'!E26","v":{"v":1442079.408413736,"d":"1,442,079 "}},{"$f":"+'debt allocation'!F22+'debt allocation'!F44-'current noncurrent'!F26","v":{"v":2426599.338552568,"d":"2,426,599 "}},{"$f":"+'debt allocation'!G22+'debt allocation'!G44-'current noncurrent'!G26","v":{"v":110966.102828046,"d":"110,966 "}},{"$f":"+'debt allocation'!H22+'debt allocation'!H44-'current noncurrent'!H26","v":{"v":1213098.309940776,"d":"1,213,098 "}},{"$f":"+'debt allocation'!I22+'debt allocation'!I44-'current noncurrent'!I26","v":{"v":1674013.7771408125,"d":"1,674,014 "}},{"$f":"+'debt allocation'!J22+'debt allocation'!J44-'current noncurrent'!J26","v":{"v":1417722.3865704369,"d":"1,417,722 "}},{"$f":"+'debt allocation'!K22+'debt allocation'!K44-'current noncurrent'!K26","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L22+'debt allocation'!L44-'current noncurrent'!L26","v":{"v":2834577.9190080552,"d":"2,834,578 "}},{"$f":"+'debt allocation'!M22+'debt allocation'!M44-'current noncurrent'!M26","v":{"v":156433.83043020137,"d":"156,434 "}},{"$f":"+'debt allocation'!N22+'debt allocation'!N44-'current noncurrent'!N26","v":{"v":5735316.6371997725,"d":"5,735,317 "}},{"v":44614279,"d":"44,614,279 "}]
["2012 Series C & D",{"$f":"+'debt allocation'!B23+'debt allocation'!B45-'current noncurrent'!B27","v":{"v":23894055.570061438,"d":"23,894,056 "}},{"$f":"+'debt allocation'!C23+'debt allocation'!C45-'current noncurrent'!C27","v":{"v":41048076.97121183,"d":"41,048,077 "}},{"$f":"+'debt allocation'!D23+'debt allocation'!D45-'current noncurrent'!D27","v":{"v":21332521.528629627,"d":"21,332,522 "}},{"$f":"+'debt allocation'!E23+'debt allocation'!E45-'current noncurrent'!E27","v":{"v":36307351.52873451,"d":"36,307,352 "}},{"$f":"+'debt allocation'!F23+'debt allocation'!F45-'current noncurrent'!F27","v":{"v":2021524.5237023316,"d":"2,021,525 "}},{"$f":"+'debt allocation'!G23+'debt allocation'!G45-'current noncurrent'!G27","v":{"v":1441884.1672752255,"d":"1,441,884 "}},{"$f":"+'debt allocation'!H23+'debt allocation'!H45-'current noncurrent'!H27","v":{"v":1219570.2942574918,"d":"1,219,570 "}},{"$f":"+'debt allocation'!I23+'debt allocation'!I45-'current noncurrent'!I27","v":{"v":3470019.8394191125,"d":"3,470,020 "}},{"$f":"+'debt allocation'!J23+'debt allocation'!J45-'current noncurrent'!J27","v":{"v":17342206.74280277,"d":"17,342,207 "}},{"$f":"+'debt allocation'!K23+'debt allocation'!K45-'current noncurrent'!K27","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L23+'debt allocation'!L45-'current noncurrent'!L27","v":{"v":21448598.094981,"d":"21,448,598 "}},{"$f":"+'debt allocation'!M23+'debt allocation'!M45-'current noncurrent'!M27","v":{"v":741232.9989981396,"d":"741,233 "}},{"$f":"+'debt allocation'!N23+'debt allocation'!N45-'current noncurrent'!N27","v":{"v":1047060.3899265259,"d":"1,047,060 "}},{"v":171314102.64999998,"d":"171,314,103 "}]
["2014 Series A & B",{"$f":"+'debt allocation'!B24+'debt allocation'!B46-'current noncurrent'!B28","v":{"v":2772807.33433168,"d":"2,772,807 "}},{"$f":"+'debt allocation'!C24+'debt allocation'!C46-'current noncurrent'!C28","v":{"v":42213970.48672392,"d":"42,213,970 "}},{"$f":"+'debt allocation'!D24+'debt allocation'!D46-'current noncurrent'!D28","v":{"v":1785463.1476620766,"d":"1,785,463 "}},{"$f":"+'debt allocation'!E24+'debt allocation'!E46-'current noncurrent'!E28","v":{"v":36740742.5722725,"d":"36,740,743 "}},{"$f":"+'debt allocation'!F24+'debt allocation'!F46-'current noncurrent'!F28","v":{"v":40449.533203367304,"d":"40,450 "}},{"$f":"+'debt allocation'!G24+'debt allocation'!G46-'current noncurrent'!G28","v":{"v":245021.65714207417,"d":"245,022 "}},{"$f":"+'debt allocation'!H24+'debt allocation'!H46-'current noncurrent'!H28","v":{"v":18637498.896886233,"d":"18,637,499 "}},{"$f":"+'debt allocation'!I24+'debt allocation'!I46-'current noncurrent'!I28","v":{"v":472215.231855766,"d":"472,215 "}},{"$f":"+'debt allocation'!J24+'debt allocation'!J46-'current noncurrent'!J28","v":{"v":2728729.4941446623,"d":"2,728,729 "}},{"$f":"+'debt allocation'!K24+'debt allocation'!K46-'current noncurrent'!K28","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L24+'debt allocation'!L46-'current noncurrent'!L28","v":{"v":13663923.692628302,"d":"13,663,924 "}},{"$f":"+'debt allocation'!M24+'debt allocation'!M46-'current noncurrent'!M28","v":{"v":411210.01308174036,"d":"411,210 "}},{"$f":"+'debt allocation'!N24+'debt allocation'!N46-'current noncurrent'!N28","v":{"v":23853270.390067678,"d":"23,853,270 "}},{"$f":"+'debt allocation'!O24+'debt allocation'!O46-'current noncurrent'!O28","v":{"v":143565302.45,"d":"143,565,302 "}}]
["2015 Series A",{"$f":"+'debt allocation'!B25+'debt allocation'!B47-'current noncurrent'!B29","v":{"v":15969301.200542917,"d":"15,969,301 "}},{"$f":"+'debt allocation'!C25+'debt allocation'!C47-'current noncurrent'!C29","v":{"v":36533639.56589505,"d":"36,533,640 "}},{"$f":"+'debt allocation'!D25+'debt allocation'!D47-'current noncurrent'!D29","v":{"v":800482.9550239549,"d":"800,483 "}},{"$f":"+'debt allocation'!E25+'debt allocation'!E47-'current noncurrent'!E29","v":{"v":6842857.478877259,"d":"6,842,857 "}},{"$f":"+'debt allocation'!F25+'debt allocation'!F47-'current noncurrent'!F29","v":{"v":6463443.684587083,"d":"6,463,444 "}},{"$f":"+'debt allocation'!G25+'debt allocation'!G47-'current noncurrent'!G29","v":{"v":990915.9293739675,"d":"990,916 "}},{"$f":"+'debt allocation'!H25+'debt allocation'!H47-'current noncurrent'!H29","v":{"v":2756885.165452931,"d":"2,756,885 "}},{"$f":"+'debt allocation'!I25+'debt allocation'!I47-'current noncurrent'!I29","v":{"v":853343.635028647,"d":"853,344 "}},{"$f":"+'debt allocation'!J25+'debt allocation'!J47-'current noncurrent'!J29","v":{"v":6278652.473509802,"d":"6,278,652 "}},{"$f":"+'debt allocation'!K25+'debt allocation'!K47-'current noncurrent'!K29","v":{"v":0,"d":"0 "}},{"$f":"+'debt allocation'!L25+'debt allocation'!L47-'current noncurrent'!L29","v":{"v":9244551.411300158,"d":"9,244,551 "}},{"$f":"+'debt allocation'!M25+'debt allocation'!M47-'current noncurrent'!M29","v":{"v":396076.63609414507,"d":"396,077 "}},{"$f":"+'debt allocation'!N25+'debt allocation'!N47-'current noncurrent'!N29","v":{"v":5236295.864314082,"d":"5,236,296 "}},{"$f":"+'debt allocation'!O25+'debt allocation'!O47-'current noncurrent'!O29","v":{"v":92366446,"d":"92,366,446 "}}]
[]
["Total Noncurrent",{"$f":"SUM(B36:B51)","v":{"v":97920449.45881271,"d":"97,920,449 "}},{"v":288909028.77658075,"d":"288,909,029 "},{"v":44855464.22328491,"d":"44,855,464 "},{"v":247479165.73762685,"d":"247,479,166 "},{"v":32868942.05062136,"d":"32,868,942 "},{"v":19455592.78823403,"d":"19,455,593 "},{"v":42128339.82202022,"d":"42,128,340 "},{"v":16449129.25702437,"d":"16,449,129 "},{"v":97362145.29300813,"d":"97,362,145 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":99592037.04710498,"d":"99,592,037 "},{"v":4504795.429711425,"d":"4,504,795 "},{"v":46075012.429199964,"d":"46,075,012 "},{"$f":"SUM(O36:O51)","v":{"v":1037600101.967268,"d":"1,037,600,102 "}},{"$f":"O31+O53","v":{"v":1120815101.967268,"d":"1,120,815,102 "}}]
[]
["Net Revenue Bonds:"]
[]
[]
["2004 Series A&B",{"$f":"+B14+B36","v":{"v":0,"d":"0 "}},{"v":65830,"d":"65,830 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(B58:N58)","v":{"v":65830,"d":"65,830 "}}]
["2005 Series A ",{"v":0.758571629051751,"d":"1 "},{"v":2.3788908959636874,"d":"2 "},{"v":0.0458241196633935,"d":"0 "},{"v":-0.6278313632558934,"d":"(1)"},{"v":-0.19468183438129927,"d":"(0)"},{"v":0.71492847297759,"d":"1 "},{"v":1.1888042274708823,"d":"1 "},{"v":0.3728373173566979,"d":"0 "},{"v":0.6816095413093137,"d":"1 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":-1.520454210004857,"d":"(2)"},{"v":-0.2664429278328839,"d":"(0)"},{"v":0.3871680016809558,"d":"0 "},{"v":3.57326209810807,"d":"4 "}]
["2006 Series A ",{"v":4053718,"d":"4,053,718 "},{"v":728385,"d":"728,385 "},{"v":109780,"d":"109,780 "},{"v":3659076,"d":"3,659,076 "},{"v":165331.39146125194,"d":"165,331 "},{"v":204479,"d":"204,479 "},{"v":121794,"d":"121,794 "},{"v":16741,"d":"16,741 "},{"v":553249,"d":"553,249 "},{"v":0,"d":"0 "},{"v":1591712,"d":"1,591,712 "},{"v":53483,"d":"53,483 "},{"v":216549,"d":"216,549 "},{"v":11474297.391461251,"d":"11,474,297 "}]
["2007 Series A ",{"v":9554727.659877306,"d":"9,554,728 "},{"v":26958095.094859168,"d":"26,958,095 "},{"v":395083.1965212169,"d":"395,083 "},{"v":13443083.485360034,"d":"13,443,083 "},{"v":5373536.172942223,"d":"5,373,536 "},{"v":198244.1302574249,"d":"198,244 "},{"v":3152854.0814480963,"d":"3,152,854 "},{"v":258579.9219117655,"d":"258,580 "},{"v":462218.4032848958,"d":"462,218 "},{"v":0,"d":"0 "},{"v":9038781.859389571,"d":"9,038,782 "},{"v":147982.36387514148,"d":"147,982 "},{"v":2979106.5935819703,"d":"2,979,107 "},{"v":71962292.96330881,"d":"71,962,293 "}]
["2008 Series A & B",{"v":5978907.770509086,"d":"5,978,908 "},{"v":12241008.156857029,"d":"12,241,008 "},{"v":267872.20362639654,"d":"267,872 "},{"v":1694516.6223176182,"d":"1,694,517 "},{"v":3031732.411078146,"d":"3,031,732 "},{"v":515189.44139410683,"d":"515,189 "},{"v":298212.5448117864,"d":"298,213 "},{"v":181475.8996815838,"d":"181,476 "},{"v":2894470.149339963,"d":"2,894,470 "},{"v":0,"d":"0 "},{"v":3462561.3039147328,"d":"3,462,561 "},{"v":69403.25385285451,"d":"69,403 "},{"v":2564174.7818525475,"d":"2,564,175 "},{"v":33199524.539235853,"d":"33,199,525 "}]
["2009 Series A & B",{"v":6418261,"d":"6,418,261 "},{"v":18375581,"d":"18,375,581 "},{"v":6547239,"d":"6,547,239 "},{"v":11995255,"d":"11,995,255 "},{"v":1072957,"d":"1,072,957 "},{"v":2844395,"d":"2,844,395 "},{"v":9491594,"d":"9,491,594 "},{"v":155087,"d":"155,087 "},{"v":20841729,"d":"20,841,729 "},{"v":0,"d":"0 "},{"v":1766097,"d":"1,766,097 "},{"v":265670,"d":"265,670 "},{"v":718197,"d":"718,197 "},{"v":80492062,"d":"80,492,062 "}]
["2009 Series C",{"v":1163785,"d":"1,163,785 "},{"v":8852198,"d":"8,852,198 "},{"v":45761,"d":"45,761 "},{"v":418811,"d":"418,811 "},{"v":3757096,"d":"3,757,096 "},{"v":424927,"d":"424,927 "},{"v":212209,"d":"212,209 "},{"v":83646,"d":"83,646 "},{"v":39964,"d":"39,964 "},{"v":0,"d":"0 "},{"v":3807290,"d":"3,807,290 "},{"v":15499,"d":"15,499 "},{"v":9366,"d":"9,366 "},{"v":18830552,"d":"18,830,552 "}]
["2009 Series D",{"v":5677788,"d":"5,677,788 "},{"v":17994611,"d":"17,994,611 "},{"v":336385,"d":"336,385 "},{"v":5890617,"d":"5,890,617 "},{"v":3210158,"d":"3,210,158 "},{"v":633444,"d":"633,444 "},{"v":742064,"d":"742,064 "},{"v":856460,"d":"856,460 "},{"v":229071,"d":"229,071 "},{"v":0,"d":"0 "},{"v":3777809,"d":"3,777,809 "},{"v":455249,"d":"455,249 "},{"v":1596404,"d":"1,596,404 "},{"v":41400060,"d":"41,400,060 "}]
["2010 Series A & B",{"v":4236652,"d":"4,236,652 "},{"v":11152167,"d":"11,152,167 "},{"v":1024808,"d":"1,024,808 "},{"v":40785889,"d":"40,785,889 "},{"v":719003,"d":"719,003 "},{"v":8911738,"d":"8,911,738 "},{"v":2188051,"d":"2,188,051 "},{"v":666315,"d":"666,315 "},{"v":23261180,"d":"23,261,180 "},{"v":0,"d":"0 "},{"v":5466906,"d":"5,466,906 "},{"v":25229,"d":"25,229 "},{"v":882315,"d":"882,315 "},{"v":99320253,"d":"99,320,253 "}]
["2010 Series C",{"v":10062023,"d":"10,062,023 "},{"v":12099908,"d":"12,099,908 "},{"v":475814,"d":"475,814 "},{"v":2822189,"d":"2,822,189 "},{"v":3335963,"d":"3,335,963 "},{"v":1196064,"d":"1,196,064 "},{"v":527978,"d":"527,978 "},{"v":5471793,"d":"5,471,793 "},{"v":186568,"d":"186,568 "},{"v":0,"d":"0 "},{"v":4316492,"d":"4,316,492 "},{"v":856643,"d":"856,643 "},{"v":1311183,"d":"1,311,183 "},{"v":42662618,"d":"42,662,618 "}]
["2010 Series D & E",{"v":984340,"d":"984,340 "},{"v":12278563,"d":"12,278,563 "},{"v":2135100,"d":"2,135,100 "},{"v":48031218,"d":"48,031,218 "},{"v":672943,"d":"672,943 "},{"v":1478368,"d":"1,478,368 "},{"v":1662265,"d":"1,662,265 "},{"v":100136,"d":"100,136 "},{"v":20202799,"d":"20,202,799 "},{"v":0,"d":"0 "},{"v":11066071,"d":"11,066,071 "},{"v":140998,"d":"140,998 "},{"v":259370.3999999999,"d":"259,370 "},{"v":99012171.4,"d":"99,012,171 "}]
["2011 Series A & B",{"v":7678031,"d":"7,678,031 "},{"v":41152489,"d":"41,152,489 "},{"v":10670914,"d":"10,670,914 "},{"v":48969309,"d":"48,969,309 "},{"v":3021082,"d":"3,021,082 "},{"v":1396570,"d":"1,396,570 "},{"v":1201457,"d":"1,201,457 "},{"v":2682137,"d":"2,682,137 "},{"v":5543646,"d":"5,543,646 "},{"v":0,"d":"0 "},{"v":12792362,"d":"12,792,362 "},{"v":1009248,"d":"1,009,248 "},{"v":1263062,"d":"1,263,062 "},{"v":137380307,"d":"137,380,307 "}]
["2012 Series A & B",{"v":6414652,"d":"6,414,652 "},{"v":24885897,"d":"24,885,897 "},{"v":160603,"d":"160,603 "},{"v":1643615,"d":"1,643,615 "},{"v":2765725,"d":"2,765,725 "},{"v":126474,"d":"126,474 "},{"v":1382633,"d":"1,382,633 "},{"v":1907963,"d":"1,907,963 "},{"v":1615854,"d":"1,615,854 "},{"v":0,"d":"0 "},{"v":3230720,"d":"3,230,720 "},{"v":178296,"d":"178,296 "},{"v":6536847,"d":"6,536,847 "},{"v":50849279,"d":"50,849,279 "}]
["2012 Series C & D",{"v":24522391,"d":"24,522,391 "},{"v":42127507,"d":"42,127,507 "},{"v":21893497,"d":"21,893,497 "},{"v":37262116,"d":"37,262,116 "},{"v":2074684,"d":"2,074,684 "},{"v":1479801,"d":"1,479,801 "},{"v":1251641,"d":"1,251,641 "},{"v":3561270,"d":"3,561,270 "},{"v":17798250,"d":"17,798,250 "},{"v":0,"d":"0 "},{"v":22012626,"d":"22,012,626 "},{"v":760725,"d":"760,725 "},{"v":1074594.6500000004,"d":"1,074,595 "},{"v":175819102.65,"d":"175,819,103 "}]
["2014 Series A & B",{"v":2936879,"d":"2,936,879 "},{"v":44711842,"d":"44,711,842 "},{"v":1891112,"d":"1,891,112 "},{"v":38914754,"d":"38,914,754 "},{"v":42843,"d":"42,843 "},{"v":259520,"d":"259,520 "},{"v":19740311,"d":"19,740,311 "},{"v":500157,"d":"500,157 "},{"v":2890193,"d":"2,890,193 "},{"v":0,"d":"0 "},{"v":14472441,"d":"14,472,441 "},{"v":435542,"d":"435,542 "},{"v":25264708.45,"d":"25,264,708 "},{"v":152060302.45,"d":"152,060,302 "}]
["2015 Series A",{"v":18375940,"d":"18,375,940 "},{"v":42039408,"d":"42,039,408 "},{"v":921119,"d":"921,119 "},{"v":7874104,"d":"7,874,104 "},{"v":7437511,"d":"7,437,511 "},{"v":1140251,"d":"1,140,251 "},{"v":3172359,"d":"3,172,359 "},{"v":981946,"d":"981,946 "},{"v":7224871,"d":"7,224,871 "},{"v":0,"d":"0 "},{"v":10637743,"d":"10,637,743 "},{"v":455767,"d":"455,767 "},{"v":6025427,"d":"6,025,427 "},{"v":106286446,"d":"106,286,446 "}]
[]
["Net Revenue Bonds",{"$f":"SUM(B58:B73)","v":{"v":108058096.18895802,"d":"108,058,096 "}},{"v":315663491.6306071,"d":"315,663,492 "},{"v":46875087.445971735,"d":"46,875,087 "},{"v":263404552.4798463,"d":"263,404,552 "},{"v":36680564.78079979,"d":"36,680,565 "},{"v":20809465.286580004,"d":"20,809,465 "},{"v":45145423.81506411,"d":"45,145,424 "},{"v":17423707.194430668,"d":"17,423,707 "},{"v":103744063.2342344,"d":"103,744,063 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":107439610.6428501,"d":"107,439,611 "},{"v":4869734.351285068,"d":"4,869,734 "},{"v":50701305.26260252,"d":"50,701,305 "},{"$f":"SUM(O58:O73)","v":{"v":1120815101.967268,"d":"1,120,815,102 "}},{"$f":"O75-S31","v":{"v":0,"d":"0 "}}]
[]
["Other Debt:"]
[]
["Current:"]
[]
[]
["EPC",null,{"v":1494202,"d":"1,494,202"},{"$nulls":5},{"v":548511,"d":"548,511"},null,null,{"v":615987,"d":"615,987"},{"$f":"119392+671437","v":{"v":790829,"d":"790,829"}},null,{"$f":"SUM(B82:N82)","v":{"v":3449529,"d":"3,449,529 "}}]
["MEA",null,{"v":443608,"d":"443,608"},{"$nulls":5},{"v":48480,"d":"48,480"},{"$nulls":3},{"$f":"17980+108214","v":{"v":126194,"d":"126,194"}},null,{"$f":"SUM(B83:N83)","v":{"v":618282,"d":"618,282 "}}]
["CISCO",null,{"v":2164423,"d":"2,164,423"},{"$nulls":11},{"$f":"SUM(B84:N84)","v":{"v":2164423,"d":"2,164,423 "}}]
["Revolving Equip-2003",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(B85:N85)","v":{"v":0,"d":"0 "}}]
[]
["Total Current",{"$f":"SUM(B82:B86)","v":{"v":0,"d":"0 "}},{"v":4102233,"d":"4,102,233 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":596991,"d":"596,991 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":615987,"d":"615,987 "},{"v":917023,"d":"917,023 "},{"v":0,"d":"0 "},{"v":6232234,"d":"6,232,234 "}]
[]
[]
["Noncurrent:"]
[]
[]
["EPC",{"$f":"'debt allocation'!B57-B82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!C57-C82","v":{"v":13312767,"d":"13,312,767 "}},{"$f":"'debt allocation'!D57-D82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!E57-E82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!F57-F82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!G57-G82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!H57-H82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!I57-I82","v":{"v":4789793,"d":"4,789,793 "}},{"$f":"'debt allocation'!J57-J82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!K57-K82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!L57-L82","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!M57-M82","v":{"v":2129434,"d":"2,129,434 "}},{"$f":"'debt allocation'!N57-N82","v":{"v":0,"d":"0 "}},{"$f":"SUM(B93:N93)","v":{"v":20231994,"d":"20,231,994 "}}]
["MEA",{"$f":"'debt allocation'!B58-B83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!C58-C83","v":{"v":1862216,"d":"1,862,216 "}},{"$f":"'debt allocation'!D58-D83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!E58-E83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!F58-F83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!G58-G83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!H58-H83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!I58-I83","v":{"v":184830,"d":"184,830 "}},{"$f":"'debt allocation'!J58-J83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!K58-K83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!L58-L83","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!M58-M83","v":{"v":1352178,"d":"1,352,178 "}},{"$f":"'debt allocation'!N58-N83","v":{"v":0,"d":"0 "}},{"v":3399224,"d":"3,399,224 "}]
["CISCO",{"$f":"'debt allocation'!B59-B84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!C59-C84","v":{"v":2869507,"d":"2,869,507 "}},{"$f":"'debt allocation'!D59-D84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!E59-E84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!F59-F84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!G59-G84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!H59-H84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!I59-I84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!J59-J84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!K59-K84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!L59-L84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!M59-M84","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!N59-N84","v":{"v":0,"d":"0 "}},{"$f":"SUM(B95:N95)","v":{"v":2869507,"d":"2,869,507 "}}]
["Revolving Equip-2003",{"$f":"'debt allocation'!B56","v":{"v":7821524,"d":"7,821,524 "}},{"$f":"'debt allocation'!C56","v":{"v":4887597,"d":"4,887,597 "}},{"$f":"'debt allocation'!D56","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!E56","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!F56","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!G56","v":{"v":21767,"d":"21,767 "}},{"$f":"'debt allocation'!H56","v":{"v":31802,"d":"31,802 "}},{"$f":"'debt allocation'!I56","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!J56","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!K56","v":{"v":0,"d":"0 "}},{"$f":"'debt allocation'!L56","v":{"v":835639,"d":"835,639 "}},{"$f":"'debt allocation'!M56","v":{"v":111952,"d":"111,952 "}},{"$f":"'debt allocation'!N56","v":{"v":21289719,"d":"21,289,719 "}},{"$f":"SUM(B96:N96)","v":{"v":35000000,"d":"35,000,000 "}}]
[]
["Total Noncurrent",{"$f":"SUM(B93:B97)","v":{"v":7821524,"d":"7,821,524 "}},{"v":22932087,"d":"22,932,087 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":21767,"d":"21,767 "},{"v":31802,"d":"31,802 "},{"v":4974623,"d":"4,974,623 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":835639,"d":"835,639 "},{"v":3593564,"d":"3,593,564 "},{"v":21289719,"d":"21,289,719 "},{"$f":"SUM(O93:O96)","v":{"v":61500725,"d":"61,500,725 "}}]
[]
[]
["EPC",{"$f":"B82+B93","v":{"v":0,"d":"0 "}},{"v":14806969,"d":"14,806,969 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5338304,"d":"5,338,304 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":615987,"d":"615,987 "},{"v":2920263,"d":"2,920,263 "},{"v":0,"d":"0 "},{"$f":"SUM(B101:N101)","v":{"v":23681523,"d":"23,681,523 "}}]
["MEA",{"v":0,"d":"0 "},{"v":2305824,"d":"2,305,824 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":233310,"d":"233,310 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1478372,"d":"1,478,372 "},{"v":0,"d":"0 "},{"v":4017506,"d":"4,017,506 "}]
["CISCO",{"v":0,"d":"0 "},{"v":5033930,"d":"5,033,930 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5033930,"d":"5,033,930 "}]
["Revolving Equip-2003",{"v":7821524,"d":"7,821,524 "},{"v":4887597,"d":"4,887,597 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":21767,"d":"21,767 "},{"v":31802,"d":"31,802 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":835639,"d":"835,639 "},{"v":111952,"d":"111,952 "},{"v":21289719,"d":"21,289,719 "},{"$f":"SUM(B104:N104)","v":{"v":35000000,"d":"35,000,000 "}}]
[]
["Total Other Debt",{"$f":"SUM(B101:B105)","v":{"v":7821524,"d":"7,821,524 "}},{"v":27034320,"d":"27,034,320 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":21767,"d":"21,767 "},{"v":31802,"d":"31,802 "},{"v":5571614,"d":"5,571,614 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1451626,"d":"1,451,626 "},{"v":4510587,"d":"4,510,587 "},{"v":21289719,"d":"21,289,719 "},{"v":67732959,"d":"67,732,959 "}]
[]
[]
["Total Assigned",{"$f":"B75+B106","v":{"v":115879620.18895802,"d":"115,879,620 "}},{"v":342697811.6306071,"d":"342,697,812 "},{"v":46875087.445971735,"d":"46,875,087 "},{"v":263404552.4798463,"d":"263,404,552 "},{"v":36680564.78079979,"d":"36,680,565 "},{"v":20831232.286580004,"d":"20,831,232 "},{"v":45177225.81506411,"d":"45,177,226 "},{"v":22995321.194430668,"d":"22,995,321 "},{"v":103744063.2342344,"d":"103,744,063 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":108891236.6428501,"d":"108,891,237 "},{"v":9380321.351285068,"d":"9,380,321 "},{"v":71991024.26260252,"d":"71,991,024 "},{"v":1188548060.967268,"d":"1,188,548,061 "}]
[]
["Deferred Outflows of Resources:"]
["Unamortized loss on refunding",{"$f":"'debt allocation'!B85","v":{"v":-4307886.542040399,"d":"(4,307,887)"}},{"$f":"'debt allocation'!C85","v":{"v":-6035752.6008298155,"d":"(6,035,753)"}},{"$f":"'debt allocation'!D85","v":{"v":-151133.74580401363,"d":"(151,134)"}},{"$f":"'debt allocation'!E85","v":{"v":-2593175.805152436,"d":"(2,593,176)"}},{"$f":"'debt allocation'!F85","v":{"v":-758362.4726329357,"d":"(758,362)"}},{"$f":"'debt allocation'!G85","v":{"v":-243625.5281192976,"d":"(243,626)"}},{"$f":"'debt allocation'!H85","v":{"v":-348116.3853879743,"d":"(348,116)"}},{"$f":"'debt allocation'!I85","v":{"v":-569373.7129340675,"d":"(569,374)"}},{"$f":"'debt allocation'!J85","v":{"v":-977473.2042839287,"d":"(977,473)"}},{"$f":"'debt allocation'!K85","v":{"v":-0.3895375997443775,"d":"(0)"}},{"$f":"'debt allocation'!L85","v":{"v":-1928661.5628944943,"d":"(1,928,662)"}},{"$f":"'debt allocation'!M85","v":{"v":-113071.5923711631,"d":"(113,072)"}},{"$f":"'debt allocation'!N85","v":{"v":-1339386.6651927945,"d":"(1,339,387)"}},{"$f":"SUM(B112:N112)","v":{"v":-19366020.207180917,"d":"(19,366,020)"}}]
[]
["check",{"$f":"B109+B112-'debt allocation'!B63","v":{"v":-4307886.542040393,"d":"(4,307,887)"}},{"$f":"C109+C112-'debt allocation'!C63","v":{"v":-6035752.60082978,"d":"(6,035,753)"}},{"$f":"D109+D112-'debt allocation'!D63","v":{"v":-151133.74580401182,"d":"(151,134)"}},{"$f":"E109+E112-'debt allocation'!E63","v":{"v":-2593175.805152446,"d":"(2,593,176)"}},{"$f":"F109+F112-'debt allocation'!F63","v":{"v":-758362.4726329297,"d":"(758,362)"}},{"$f":"G109+G112-'debt allocation'!G63","v":{"v":-243625.52811929584,"d":"(243,626)"}},{"$f":"H109+H112-'debt allocation'!H63","v":{"v":-348116.385387972,"d":"(348,116)"}},{"$f":"I109+I112-'debt allocation'!I63","v":{"v":-569373.7129340656,"d":"(569,374)"}},{"$f":"J109+J112-'debt allocation'!J63","v":{"v":-977473.2042839229,"d":"(977,473)"}},{"$f":"K109+K112-'debt allocation'!K63","v":{"v":-0.3895375997443775,"d":"(0)"}},{"$f":"L109+L112-'debt allocation'!L63","v":{"v":-1928661.5628944933,"d":"(1,928,662)"}},{"$f":"M109+M112-'debt allocation'!M63","v":{"v":-113071.59237116389,"d":"(113,072)"}},{"$f":"N109+N112-'debt allocation'!N63","v":{"v":-1339386.6651927978,"d":"(1,339,387)"}},{"$f":"O109+O112-'debt allocation'!O63","v":{"v":-19366020.207180977,"d":"(19,366,020)"}}]
["deffered outflows should not be included, check is ok"]

{"sheet":"Cash Flow Worksheet","index":3,"n_rows":141,"n_cols":16,"rows_kept":141}
["University System of Maryland"]
["Information for FY 2015 Statement of Cash Flows worksheet"]
["Fiscal year ended June 30, 2015"]
[]
[null,"UMAB","UMCP","BOWIE","TOWSON","UMES","FSU","COPPIN","U. BALT.","SU","UMUC","UMBC","CEES","UMSA","TOTAL"]
["At June 30, 2014",{"$nulls":13},{"v":0,"d":"0 "}]
["Revenue Bonds",{"v":116507481,"d":"116,507,481"},{"v":336081523,"d":"336,081,523"},{"v":47243345,"d":"47,243,345"},{"v":250796095,"d":"250,796,095"},{"v":40939934,"d":"40,939,934"},{"v":21907985,"d":"21,907,985"},{"v":37004471,"d":"37,004,471"},{"v":18499620,"d":"18,499,620"},{"v":109170786,"d":"109,170,786"},0,{"v":101733698,"d":"101,733,698"},{"v":4830272,"d":"4,830,272"},{"v":119109027,"d":"119,109,027"},{"$f":"SUM(B7:N7)","v":{"v":1203824237,"d":"1,203,824,237"}}]
["Notes Payable",{"v":6622214,"d":"6,622,214"},{"v":7009401,"d":"7,009,401"},{"v":466000,"d":"466,000"},0,0,{"v":355198,"d":"355,198"},{"v":471660,"d":"471,660"},{"v":106235,"d":"106,235"},0,0,{"v":1542012,"d":"1,542,012"},{"v":137595,"d":"137,595"},{"v":18289685,"d":"18,289,685"},{"$f":"SUM(B8:N8)","v":{"v":35000000,"d":"35,000,000"}}]
["Unamortized Loss on Refunding",{"v":-3887173,"d":"(3,887,173)"},{"v":-5962216,"d":"(5,962,216)"},{"v":-125196,"d":"(125,196)"},{"v":-2670592,"d":"(2,670,592)"},{"v":-812276,"d":"(812,276)"},{"v":-231502,"d":"(231,502)"},{"v":-392776,"d":"(392,776)"},{"v":-633031,"d":"(633,031)"},{"v":-589847,"d":"(589,847)"},null,{"v":-2083563,"d":"(2,083,563)"},{"v":-120687,"d":"(120,687)"},{"v":-984118,"d":"(984,118)"},{"$f":"SUM(B9:N9)","v":{"v":-18492977,"d":"(18,492,977)"}}]
[]
["Total",{"$f":"SUM(B7:B9)","v":{"v":119242522,"d":"119,242,522"}},{"v":337128708,"d":"337,128,708"},{"v":47584149,"d":"47,584,149"},{"v":248125503,"d":"248,125,503"},{"v":40127658,"d":"40,127,658"},{"v":22031681,"d":"22,031,681"},{"v":37083355,"d":"37,083,355"},{"v":17972824,"d":"17,972,824"},{"v":108580939,"d":"108,580,939"},0,{"v":101192147,"d":"101,192,147"},{"v":4847180,"d":"4,847,180"},{"v":136414594,"d":"136,414,594"},{"$f":"SUM(O7:O9)","v":{"v":1220331260,"d":"1,220,331,260"}}]
[]
["Changes in debt - Year ended June 30, 2015"]
[{"$nulls":14},{"$f":"SUM(B14:N14)","v":0}]
["New Revenue Bonds issued (DR) CR",{"$nulls":13},0]
["2015 Series A",{"v":16198134,"d":"16,198,134"},{"v":37057142,"d":"37,057,142"},{"v":811953,"d":"811,953"},{"v":6940910,"d":"6,940,910"},{"v":6556060,"d":"6,556,060"},{"v":1005114,"d":"1,005,114"},{"v":2796390,"d":"2,796,390"},{"v":865571,"d":"865,571"},{"v":6368622,"d":"6,368,622"},0,{"v":9377019,"d":"9,377,019"},{"v":401754,"d":"401,754"},{"v":5311331,"d":"5,311,331"},{"v":93690000,"d":"93,690,000"}]
["2015 Series A - unamortized premium",{"v":2177806,"d":"2,177,806"},{"v":4982266,"d":"4,982,266"},{"v":109166,"d":"109,166"},{"v":933194,"d":"933,194"},{"v":881451,"d":"881,451"},{"v":135137,"d":"135,137"},{"v":375969,"d":"375,969"},{"v":116375,"d":"116,375"},{"v":856249,"d":"856,249"},0,{"v":1260724,"d":"1,260,724"},{"v":54013,"d":"54,013"},{"v":714096,"d":"714,096"},{"v":12596446,"d":"12,596,446"}]
["2015 Series A - unamortized loss on refunding",{"v":-1084355.8765939984,"d":"(1,084,356)"},{"v":-1998440.068165044,"d":"(1,998,440)"},{"v":-51622.850331588576,"d":"(51,623)"},{"v":-280588.3434901538,"d":"(280,588)"},{"v":-271860.3012608488,"d":"(271,860)"},{"v":-50485.78733229471,"d":"(50,486)"},{"v":-126642.9429906001,"d":"(126,643)"},{"v":-16888.620941816567,"d":"(16,889)"},{"v":-526628.1770391916,"d":"(526,628)"},0,{"v":-390748.7791101219,"d":"(390,749)"},{"v":-19166.62982586646,"d":"(19,167)"},{"v":-457649.18156379653,"d":"(457,649)"},{"v":-5275077.558645321,"d":"(5,275,078)"}]
[{"$nulls":14},0]
[{"$nulls":14},0]
[]
[]
["Net proceeds from Revenue Bonds issued",{"$f":"SUM(B14:B22)","v":{"v":17291584.123406,"d":"17,291,584"}},{"v":40040967.93183496,"d":"40,040,968"},{"v":869496.1496684115,"d":"869,496"},{"v":7593515.656509846,"d":"7,593,516"},{"v":7165650.6987391515,"d":"7,165,651"},{"v":1089765.2126677053,"d":"1,089,765"},{"v":3045716.0570094,"d":"3,045,716"},{"v":965057.3790581834,"d":"965,057"},{"v":6698242.822960809,"d":"6,698,243"},0,{"v":10246994.220889878,"d":"10,246,994"},{"v":436600.37017413357,"d":"436,600"},{"v":5567777.8184362035,"d":"5,567,778"},{"v":101011368.44135468,"d":"101,011,368"}]
[{"$nulls":14},0]
[{"$nulls":14},0]
["Principal Paid - Revenue Bonds DR (CR)"]
["2004 Series A&B",0,{"v":65000,"d":"65,000"},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B27:N27)","v":{"v":65000,"d":"65,000"}}]
["2005 Series A",{"v":2256800,"d":"2,256,800"},{"v":8467187,"d":"8,467,187"},{"v":98714,"d":"98,714"},{"v":1324110,"d":"1,324,110"},{"v":2308053,"d":"2,308,053"},{"v":240628,"d":"240,628"},{"v":625812,"d":"625,812"},{"v":518433,"d":"518,433"},{"v":139681,"d":"139,681"},0,{"v":2748463,"d":"2,748,463"},{"v":83303,"d":"83,303"},{"v":33828,"d":"33,828"},{"v":18845012,"d":"18,845,012"}]
["2005 Series A -refunded",{"v":5788997,"d":"5,788,997"},{"v":24646910,"d":"24,646,910"},{"v":346399,"d":"346,399"},{"v":4337617,"d":"4,337,617"},{"v":5366279,"d":"5,366,279"},{"v":511249,"d":"511,249"},{"v":2656258,"d":"2,656,258"},{"v":632389,"d":"632,389"},{"v":526073,"d":"526,073"},0,{"v":7547853,"d":"7,547,853"},{"v":301639,"d":"301,639"},{"v":73325,"d":"73,325"},{"v":52734988,"d":"52,734,988"}]
["2006 Series A",{"v":1192343,"d":"1,192,343"},{"v":214244,"d":"214,244"},{"v":32290,"d":"32,290"},{"v":1076267,"d":"1,076,267"},{"v":48628,"d":"48,628"},{"v":60147,"d":"60,147"},{"v":35822,"d":"35,822"},{"v":4923,"d":"4,923"},{"v":162730,"d":"162,730"},0,{"v":468179,"d":"468,179"},{"v":15730,"d":"15,730"},{"v":63697,"d":"63,697"},{"v":3375000,"d":"3,375,000"}]
["2007 Series A",{"v":1057127,"d":"1,057,127"},{"v":1588293,"d":"1,588,293"},{"v":44098,"d":"44,098"},{"v":1335490,"d":"1,335,490"},{"v":230183,"d":"230,183"},{"v":13876,"d":"13,876"},{"v":216636,"d":"216,636"},{"v":28860,"d":"28,860"},{"v":51590,"d":"51,590"},0,{"v":271014,"d":"271,014"},{"v":10337,"d":"10,337"},{"v":312496,"d":"312,496"},{"v":5160000,"d":"5,160,000"}]
["2008 Series A&B",{"v":890710,"d":"890,710"},{"v":1177144,"d":"1,177,144"},{"v":40545,"d":"40,545"},{"v":243548,"d":"243,548"},{"v":135193,"d":"135,193"},{"v":44310,"d":"44,310"},{"v":29020,"d":"29,020"},{"v":22207,"d":"22,207"},{"v":483511,"d":"483,511"},0,{"v":202737,"d":"202,737"},{"v":10141,"d":"10,141"},{"v":430934,"d":"430,934"},{"v":3710000,"d":"3,710,000"}]
["2008 Series A&B - refunded",{"v":11098478,"d":"11,098,478"},{"v":14619096,"d":"14,619,096"},{"v":505247,"d":"505,247"},{"v":3034011,"d":"3,034,011"},{"v":1660818,"d":"1,660,818"},{"v":549675,"d":"549,675"},{"v":360450,"d":"360,450"},{"v":276348,"d":"276,348"},{"v":6028584,"d":"6,028,584"},0,{"v":2502713,"d":"2,502,713"},{"v":126344,"d":"126,344"},{"v":5373236,"d":"5,373,236"},{"v":46135000,"d":"46,135,000"}]
["2009 Series A&B",{"v":313768,"d":"313,768"},{"v":898325,"d":"898,325"},{"v":320073,"d":"320,073"},{"v":586411,"d":"586,411"},{"v":52454,"d":"52,454"},{"v":139053,"d":"139,053"},{"v":464013,"d":"464,013"},{"v":7582,"d":"7,582"},{"v":1018886,"d":"1,018,886"},0,{"v":86338,"d":"86,338"},{"v":12988,"d":"12,988"},{"v":35109,"d":"35,109"},{"v":3935000,"d":"3,935,000"}]
["2009 Series C",619,{"v":4701,"d":"4,701"},24,222,{"v":1996,"d":"1,996"},226,112,44,21,0,{"v":2021,"d":"2,021"},8,6,{"v":10000,"d":"10,000"}]
["2009 Series D",{"v":201330,"d":"201,330"},{"v":3017910,"d":"3,017,910"},{"v":9184,"d":"9,184"},{"v":614924,"d":"614,924"},{"v":595325,"d":"595,325"},{"v":17265,"d":"17,265"},{"v":199694,"d":"199,694"},{"v":10810,"d":"10,810"},{"v":4027,"d":"4,027"},0,{"v":1150887,"d":"1,150,887"},{"v":12567,"d":"12,567"},{"v":66077,"d":"66,077"},{"v":5900000,"d":"5,900,000"}]
["2010 Series A&B",{"v":208163,"d":"208,163"},{"v":547951,"d":"547,951"},{"v":50353,"d":"50,353"},{"v":2003973,"d":"2,003,973"},{"v":35328,"d":"35,328"},{"v":437870,"d":"437,870"},{"v":107508,"d":"107,508"},{"v":32739,"d":"32,739"},{"v":1142915,"d":"1,142,915"},0,{"v":268610,"d":"268,610"},{"v":1239,"d":"1,239"},{"v":43351,"d":"43,351"},{"v":4880000,"d":"4,880,000"}]
["2010 Series C",{"v":863342,"d":"863,342"},{"v":1727246,"d":"1,727,246"},{"v":62621,"d":"62,621"},{"v":229804,"d":"229,804"},{"v":555539,"d":"555,539"},{"v":172503,"d":"172,503"},{"v":65259,"d":"65,259"},{"v":252149,"d":"252,149"},{"v":38824,"d":"38,824"},0,{"v":486350,"d":"486,350"},{"v":124217,"d":"124,217"},{"v":257146,"d":"257,146"},{"v":4835000,"d":"4,835,000"}]
["2010 Series D & E",{"v":48069,"d":"48,069"},{"v":599591,"d":"599,591"},{"v":104261,"d":"104,261"},{"v":2345480,"d":"2,345,480"},{"v":32862,"d":"32,862"},{"v":72193,"d":"72,193"},{"v":81173,"d":"81,173"},{"v":4889,"d":"4,889"},{"v":986550,"d":"986,550"},0,{"v":540382,"d":"540,382"},{"v":6886,"d":"6,886"},{"v":12664,"d":"12,664"},{"v":4835000,"d":"4,835,000"}]
["2011 Series A ",{"v":61289,"d":"61,289"},{"v":1218057,"d":"1,218,057"},{"v":394304,"d":"394,304"},{"v":1806509,"d":"1,806,509"},{"v":2832,"d":"2,832"},{"v":17535,"d":"17,535"},{"v":31430,"d":"31,430"},{"v":4391,"d":"4,391"},{"v":204727,"d":"204,727"},0,{"v":376060,"d":"376,060"},{"v":12851,"d":"12,851"},15,{"v":4130000,"d":"4,130,000"}]
["2011 Series B",{"v":516843,"d":"516,843"},{"v":471259,"d":"471,259"},{"v":21542,"d":"21,542"},{"v":116712,"d":"116,712"},{"v":51849,"d":"51,849"},{"v":51415,"d":"51,415"},{"v":25240,"d":"25,240"},{"v":364050,"d":"364,050"},{"v":3092,"d":"3,092"},0,{"v":213738,"d":"213,738"},{"v":37295,"d":"37,295"},{"v":26965,"d":"26,965"},{"v":1900000,"d":"1,900,000"}]
["2012 Series A & B",{"v":997588,"d":"997,588"},{"v":3504384,"d":"3,504,384"},{"v":2311,"d":"2,311"},{"v":91157,"d":"91,157"},{"v":11921,"d":"11,921"},{"v":6434,"d":"6,434"},{"v":8680,"d":"8,680"},{"v":29360,"d":"29,360"},{"v":675333,"d":"675,333"},0,{"v":93598,"d":"93,598"},{"v":20728,"d":"20,728"},{"v":638506,"d":"638,506"},{"v":6080000,"d":"6,080,000"}]
["2012 Series C",{"v":97483,"d":"97,483"},{"v":1398705,"d":"1,398,705"},{"v":790663,"d":"790,663"},{"v":710793,"d":"710,793"},{"v":6898,"d":"6,898"},{"v":16766,"d":"16,766"},{"v":22991,"d":"22,991"},{"v":50654,"d":"50,654"},{"v":566296,"d":"566,296"},0,{"v":516770,"d":"516,770"},{"v":16981,"d":"16,981"},null,{"v":4195000,"d":"4,195,000"}]
["2012 Series D",{"v":35329,"d":"35,329"},{"v":6349,"d":"6,349"},956,{"v":31889,"d":"31,889"},{"v":1441,"d":"1,441"},{"v":1783,"d":"1,783"},{"v":1061,"d":"1,061"},146,{"v":4822,"d":"4,822"},0,{"v":13872,"d":"13,872"},466,{"v":1886,"d":"1,886"},{"v":100000,"d":"100,000"}]
["2014 Series A",{"v":20965,"d":"20,965"},{"v":1262916,"d":"1,262,916"},{"v":38702,"d":"38,702"},{"v":715795,"d":"715,795"},0,0,0,0,{"v":8396,"d":"8,396"},0,{"v":65620,"d":"65,620"},0,{"v":2237606,"d":"2,237,606"},{"v":4350000,"d":"4,350,000"}]
["2014 Series B",{"v":354142,"d":"354,142"},{"v":2028480,"d":"2,028,480"},0,0,0,0,0,0,{"v":1253647,"d":"1,253,647"},0,{"v":138731,"d":"138,731"},null,null,{"v":3775000,"d":"3,775,000"}]
["2015 Series A",{"$nulls":13},0]
[" ",{"$nulls":13},0]
[{"$nulls":14},0]
["Total principal paid - Revenue Bonds",{"$f":"SUM(B27:B49)","v":{"v":26003385,"d":"26,003,385"}},{"v":67463748,"d":"67,463,748"},{"v":2862287,"d":"2,862,287"},{"v":20604712,"d":"20,604,712"},{"v":11097599,"d":"11,097,599"},{"v":2352928,"d":"2,352,928"},{"v":4931159,"d":"4,931,159"},{"v":2239974,"d":"2,239,974"},{"v":13299705,"d":"13,299,705"},0,{"v":17693936,"d":"17,693,936"},{"v":793720,"d":"793,720"},{"v":9606847,"d":"9,606,847"},{"v":178950000,"d":"178,950,000"},{"v":0,"d":"0 "}]
[{"$nulls":14},0]
["Amortization of discount / (premium) - (DR) CR"]
["2004 Series A&B",null,826,{"$nulls":11},826]
["2004 Series A&B - unamortized amount on refunding",null,{"v":14182,"d":"14,182"},{"$nulls":11},{"v":14182,"d":"14,182"}]
["2005 Series A",{"$f":"148674-3","v":{"v":148671,"d":"148,671"}},{"$f":"395153-2","v":{"v":395151,"d":"395,151"}},{"$f":"5166-1","v":{"v":5165,"d":"5,165"}},{"$f":"87361+1","v":{"v":87362,"d":"87,362"}},{"$f":"92995+4","v":{"v":92999,"d":"92,999"}},{"$f":"10554+1","v":{"v":10555,"d":"10,555"}},{"$f":"24483+5","v":{"v":24488,"d":"24,488"}},{"$f":"50303+1","v":{"v":50304,"d":"50,304"}},{"$f":"7644-3","v":{"v":7641,"d":"7,641"}},0,{"$f":"111343+4","v":{"v":111347,"d":"111,347"}},{"$f":"4781-4","v":{"v":4777,"d":"4,777"}},{"$f":"2677-5","v":{"v":2672,"d":"2,672"}},{"v":941132,"d":"941,132"}]
["2005 Series A - premium written off in refunding",{"v":343624,"d":"343,624"},{"v":1333394,"d":"1,333,394"},{"v":18312,"d":"18,312"},{"v":243078,"d":"243,078"},{"v":281159,"d":"281,159"},{"v":27848,"d":"27,848"},{"v":131044,"d":"131,044"},{"v":55649,"d":"55,649"},{"v":28417,"d":"28,417"},0,{"v":389313,"d":"389,313"},{"v":16311,"d":"16,311"},{"v":4718,"d":"4,718"},{"v":2872867,"d":"2,872,867"}]
["2005 Series A - unamortized loss refunded",{"v":-183555,"d":"(183,555)"},{"v":-879937,"d":"(879,937)"},{"v":-11574,"d":"(11,574)"},{"v":-87923,"d":"(87,923)"},{"v":-179122,"d":"(179,122)"},{"v":-11082,"d":"(11,082)"},{"v":-109947,"d":"(109,947)"},{"v":-5411,"d":"(5,411)"},{"v":-17399,"d":"(17,399)"},0,{"v":-247895,"d":"(247,895)"},{"v":-10484,"d":"(10,484)"},{"$f":"-1722-2","v":{"v":-1724,"d":"(1,724)"}},{"v":-1746053,"d":"(1,746,053)"}]
["2005 Series A - unamortized amount on refunding",{"v":-42577,"d":"(42,577)"},{"v":-216941,"d":"(216,941)"},{"v":-2272,"d":"(2,272)"},{"v":-21191,"d":"(21,191)"},{"v":-32961,"d":"(32,961)"},{"v":-2726,"d":"(2,726)"},{"v":-18423,"d":"(18,423)"},{"v":-947,"d":"(947)"},{"v":-4397,"d":"(4,397)"},0,{"v":-46747,"d":"(46,747)"},{"v":-2240,"d":"(2,240)"},{"v":-318,"d":"(318)"},{"v":-391740,"d":"(391,740)"}]
["2006 Series A",{"v":39468,"d":"39,468"},{"v":7092,"d":"7,092"},{"v":1070,"d":"1,070"},{"v":35626,"d":"35,626"},{"v":1608,"d":"1,608"},{"v":1992,"d":"1,992"},{"v":1184,"d":"1,184"},162,{"v":5386,"d":"5,386"},0,{"v":15498,"d":"15,498"},520,{"v":2110,"d":"2,110"},{"v":111716,"d":"111,716"}]
["2007 Series A",{"v":33090,"d":"33,090"},{"v":94764,"d":"94,764"},{"v":1368,"d":"1,368"},{"v":46706,"d":"46,706"},{"v":18974,"d":"18,974"},694,{"v":11052,"d":"11,052"},894,{"v":1600,"d":"1,600"},0,{"v":32040,"d":"32,040"},518,{"v":10332,"d":"10,332"},{"v":252032,"d":"252,032"}]
["2007 Series A - unamortized amount on refunding",{"v":-13092,"d":"(13,092)"},{"v":-63200,"d":"(63,200)"},{"v":-534,"d":"(534)"},{"v":-21274,"d":"(21,274)"},{"v":-14228,"d":"(14,228)"},{"v":-424,"d":"(424)"},{"v":-6812,"d":"(6,812)"},{"v":-348,"d":"(348)"},{"v":-626,"d":"(626)"},0,{"v":-26118,"d":"(26,118)"},{"v":-318,"d":"(318)"},{"v":-4402,"d":"(4,402)"},{"v":-151376,"d":"(151,376)"}]
["2008 Series A&B",{"v":28600,"d":"28,600"},{"v":53576,"d":"53,576"},{"v":1288,"d":"1,288"},{"v":8037,"d":"8,037"},{"v":12066,"d":"12,066"},{"v":2213,"d":"2,213"},{"v":1307,"d":"1,307"},831,{"v":14249,"d":"14,249"},0,{"v":14151,"d":"14,151"},331,{"v":12643,"d":"12,643"},{"v":149292,"d":"149,292"}]
["2008 Series A&B - premium written off in refunding",{"v":244067.123406002,"d":"244,067"},{"v":321485.93183495617,"d":"321,486"},{"v":11110.149668411439,"d":"11,110"},{"v":66711.65650984616,"d":"66,712"},{"v":36518.698739151085,"d":"36,519"},{"v":12086.21266770529,"d":"12,086"},{"v":7923.057009399893,"d":"7,923"},{"v":6076.379058183437,"d":"6,076"},{"v":132567.82296080835,"d":"132,568"},0,{"v":55029.22088987796,"d":"55,029"},{"v":2778.3701741335362,"d":"2,778"},{"v":118160.81843620373,"d":"118,161"},{"v":1014515.4413546791,"d":"1,014,515"}]
["2008 Series A&B - unamortized amount on refunding",{"v":-4634,"d":"(4,634)"},{"v":-35222,"d":"(35,222)"},{"v":-182,"d":"(182)"},{"v":-1666,"d":"(1,666)"},{"v":-14950,"d":"(14,950)"},{"v":-1690,"d":"(1,690)"},{"v":-844,"d":"(844)"},{"v":-332,"d":"(332)"},{"v":-160,"d":"(160)"},0,{"v":-15152,"d":"(15,152)"},{"v":-62,"d":"(62)"},{"v":-36,"d":"(36)"},{"v":-74930,"d":"(74,930)"}]
["2009 Series A&B",{"v":15362,"d":"15,362"},{"v":43978,"d":"43,978"},{"v":15668,"d":"15,668"},{"v":28710,"d":"28,710"},{"v":2568,"d":"2,568"},{"v":6806,"d":"6,806"},{"v":22714,"d":"22,714"},372,{"v":49882,"d":"49,882"},0,{"v":4226,"d":"4,226"},636,{"v":1718,"d":"1,718"},{"v":192640,"d":"192,640"}]
["2009 Series C",{"v":6464,"d":"6,464"},{"v":49154,"d":"49,154"},254,{"v":2326,"d":"2,326"},{"v":20864,"d":"20,864"},{"v":2358,"d":"2,358"},{"v":1178,"d":"1,178"},464,222,0,{"v":21142,"d":"21,142"},86,52,{"v":104564,"d":"104,564"}]
["2009 Series C - unamortized amount on refunding",{"v":-4044,"d":"(4,044)"},{"v":-30780,"d":"(30,780)"},{"v":-160,"d":"(160)"},{"v":-1456,"d":"(1,456)"},{"v":-13064,"d":"(13,064)"},{"v":-1478,"d":"(1,478)"},{"v":-738,"d":"(738)"},{"v":-290,"d":"(290)"},{"v":-138,"d":"(138)"},0,{"v":-13238,"d":"(13,238)"},{"v":-54,"d":"(54)"},{"v":-32,"d":"(32)"},{"v":-65472,"d":"(65,472)"}]
["2009 Series D",{"v":40126,"d":"40,126"},{"v":196138,"d":"196,138"},{"v":2386,"d":"2,386"},{"v":47796,"d":"47,796"},{"v":41558,"d":"41,558"},{"v":5080,"d":"5,080"},{"v":11920,"d":"11,920"},{"v":6278,"d":"6,278"},{"v":1612,"d":"1,612"},0,{"v":63850,"d":"63,850"},{"v":3668,"d":"3,668"},{"v":12226,"d":"12,226"},{"v":432638,"d":"432,638"}]
["2009 Series D - unamortized amount on refunding",{"v":-21106,"d":"(21,106)"},{"v":-155248,"d":"(155,248)"},{"v":-1182,"d":"(1,182)"},{"v":-35098,"d":"(35,098)"},{"v":-31282,"d":"(31,282)"},{"v":-2428,"d":"(2,428)"},{"v":-9606,"d":"(9,606)"},{"v":-2750,"d":"(2,750)"},{"v":-730,"d":"(730)"},0,{"v":-53964,"d":"(53,964)"},{"v":-1752,"d":"(1,752)"},{"v":-6476,"d":"(6,476)"},{"v":-321622,"d":"(321,622)"}]
["2010 Series A&B",{"v":6086,"d":"6,086"},{"v":16022,"d":"16,022"},{"v":1474,"d":"1,474"},{"v":58590,"d":"58,590"},{"v":1032,"d":"1,032"},{"v":12802,"d":"12,802"},{"v":3142,"d":"3,142"},958,{"v":33418,"d":"33,418"},0,{"v":7854,"d":"7,854"},36,{"v":1266,"d":"1,266"},{"v":142680,"d":"142,680"}]
["2010 Series C",{"v":97892,"d":"97,892"},{"v":125646,"d":"125,646"},{"v":4864,"d":"4,864"},{"v":27756,"d":"27,756"},{"v":36546,"d":"36,546"},{"v":12394,"d":"12,394"},{"v":5338,"d":"5,338"},{"v":50130,"d":"50,130"},{"v":2108,"d":"2,108"},0,{"v":43130,"d":"43,130"},{"v":8876,"d":"8,876"},{"v":14608,"d":"14,608"},{"v":429288,"d":"429,288"}]
["2010 Series C - unamortized amount on refunding",{"v":-88830,"d":"(88,830)"},{"v":-69082,"d":"(69,082)"},{"v":-3262,"d":"(3,262)"},{"v":-24498,"d":"(24,498)"},{"v":-15180,"d":"(15,180)"},{"v":-7522,"d":"(7,522)"},{"v":-3826,"d":"(3,826)"},{"v":-59396,"d":"(59,396)"},{"v":-552,"d":"(552)"},0,{"v":-33340,"d":"(33,340)"},{"v":-5378,"d":"(5,378)"},{"v":-4666,"d":"(4,666)"},{"v":-315532,"d":"(315,532)"}]
["2010 Series D & E",{"v":1582,"d":"1,582"},{"v":19732,"d":"19,732"},{"v":3432,"d":"3,432"},{"v":77204,"d":"77,204"},{"v":1082,"d":"1,082"},{"v":2376,"d":"2,376"},{"v":2672,"d":"2,672"},160,{"v":32472,"d":"32,472"},0,{"v":17784,"d":"17,784"},228,416,{"v":159140,"d":"159,140"}]
["2011 Series A",{"v":8322,"d":"8,322"},{"v":165402,"d":"165,402"},{"v":53544,"d":"53,544"},{"v":245310,"d":"245,310"},384,{"v":2382,"d":"2,382"},{"v":4268,"d":"4,268"},596,{"v":27800,"d":"27,800"},0,{"v":51068,"d":"51,068"},{"v":1744,"d":"1,744"},2,{"v":560822,"d":"560,822"}]
["2011 Series B",{"v":59002,"d":"59,002"},{"v":82962,"d":"82,962"},{"v":3208,"d":"3,208"},{"v":17182,"d":"17,182"},{"v":27180,"d":"27,180"},{"v":8378,"d":"8,378"},{"v":3458,"d":"3,458"},{"v":26328,"d":"26,328"},{"v":1634,"d":"1,634"},0,{"v":27324,"d":"27,324"},{"v":5998,"d":"5,998"},{"v":11084,"d":"11,084"},{"v":273738,"d":"273,738"}]
["2011 Series B - unamortized amount on refunding",{"v":-22910,"d":"(22,910)"},{"v":-16718,"d":"(16,718)"},{"v":-810,"d":"(810)"},{"v":-5888,"d":"(5,888)"},{"v":-2284,"d":"(2,284)"},{"v":-1832,"d":"(1,832)"},{"v":-972,"d":"(972)"},{"v":-16434,"d":"(16,434)"},{"v":-60,"d":"(60)"},0,{"v":-8554,"d":"(8,554)"},{"v":-1316,"d":"(1,316)"},{"v":-686,"d":"(686)"},{"v":-78464,"d":"(78,464)"}]
["2012 Series A & B",{"v":126260,"d":"126,260"},{"v":261900,"d":"261,900"},{"v":1840,"d":"1,840"},{"v":19984,"d":"19,984"},{"v":29800,"d":"29,800"},{"v":1554,"d":"1,554"},{"v":16862,"d":"16,862"},{"v":16988,"d":"16,988"},{"v":61354,"d":"61,354"},0,{"v":41528,"d":"41,528"},{"v":3210,"d":"3,210"},{"v":6002,"d":"6,002"},{"v":587282,"d":"587,282"}]
["2012 Series A & B - unamortized amount on refunding",{"v":-88582,"d":"(88,582)"},{"v":-409896,"d":"(409,896)"},{"v":-738,"d":"(738)"},{"v":2990,"d":"2,990"},{"v":-9388,"d":"(9,388)"},{"v":-4,"d":"(4)"},{"v":-14570,"d":"(14,570)"},{"v":17914,"d":"17,914"},{"v":-76036,"d":"(76,036)"},0,{"v":-27320,"d":"(27,320)"},{"v":-2592,"d":"(2,592)"},{"v":-74404,"d":"(74,404)"},{"v":-682626,"d":"(682,626)"}]
["2012 Series C",{"v":11136,"d":"11,136"},{"v":159752,"d":"159,752"},{"v":90304,"d":"90,304"},{"v":81182,"d":"81,182"},788,{"v":1914,"d":"1,914"},{"v":2624,"d":"2,624"},{"v":5784,"d":"5,784"},{"v":64678,"d":"64,678"},0,{"v":59026,"d":"59,026"},{"v":1940,"d":"1,940"},null,{"v":479128,"d":"479,128"}]
["2012 Series D",{"v":277324,"d":"277,324"},{"v":56418,"d":"56,418"},{"v":7060,"d":"7,060"},{"v":226172,"d":"226,172"},{"v":25662,"d":"25,662"},{"v":12880,"d":"12,880"},{"v":7952,"d":"7,952"},{"v":31468,"d":"31,468"},{"v":31104,"d":"31,104"},0,{"v":101316,"d":"101,316"},{"v":3856,"d":"3,856"},{"v":13448,"d":"13,448"},{"v":794660,"d":"794,660"}]
["2012 Series D - unamortized amount on refunding",{"v":-189908,"d":"(189,908)"},{"v":-36832,"d":"(36,832)"},{"v":-4972,"d":"(4,972)"},{"v":-162000,"d":"(162,000)"},{"v":-13316,"d":"(13,316)"},{"v":-9176,"d":"(9,176)"},{"v":-5564,"d":"(5,564)"},{"v":-12552,"d":"(12,552)"},{"v":-23314,"d":"(23,314)"},0,{"v":-71596,"d":"(71,596)"},{"v":-2586,"d":"(2,586)"},{"v":-9642,"d":"(9,642)"},{"v":-541458,"d":"(541,458)"}]
["2014 Series A",{"$nulls":12},{"v":652148.55,"d":"652,149"},{"v":652148.55,"d":"652,149"}]
["2014 Series B",{"v":18244,"d":"18,244"},{"v":104498,"d":"104,498"},0,0,0,0,0,0,{"v":64584,"d":"64,584"},0,{"v":7146,"d":"7,146"},null,null,{"v":194472,"d":"194,472"}]
["2014 Series B - unamortized amount on refunding",{"v":-4404,"d":"(4,404)"},{"v":-25228,"d":"(25,228)"},0,0,0,0,0,0,{"v":-15590,"d":"(15,590)"},0,{"v":-1726,"d":"(1,726)"},null,null,{"v":-46948,"d":"(46,948)"}]
["2015 Series A",{"$nulls":13},0]
["2015 Series A - unamortized amount on refunding",{"$nulls":13},0]
[{"$nulls":14},0]
["Total amortization of discount / premium - Revenue Bonds",{"$f":"SUM(B53:B86)","v":{"v":841678.1234060021,"d":"841,678"}},{"v":1562988.9318349562,"d":"1,562,989"},{"v":196661.14966841144,"d":"196,661"},{"v":961728.6565098462,"d":"961,729"},{"v":305013.6987391511,"d":"305,014"},{"v":85950.21266770529,"d":"85,950"},{"v":87824.0570093999,"d":"87,824"},{"v":172896.37905818343,"d":"172,896"},{"v":421726.82296080835,"d":"421,727"},0,{"v":517122.220889878,"d":"517,122"},{"v":28731.370174133535,"d":"28,731"},{"v":761220.3684362038,"d":"761,220"},{"v":5943541.991354679,"d":"5,943,542"}]
[{"$nulls":14},{"$f":"SUM(B89:N89)","v":0}]
["Transfers to / from other USM institutions - (DR) CR",{"$nulls":13},{"$f":"SUM(B90:N90)","v":0}]
["2014 Series A",{"v":683380,"d":"683,380"},{"v":10784495,"d":"10,784,495"},{"v":1795258,"d":"1,795,258"},{"v":26658798,"d":"26,658,798"},{"v":31507,"d":"31,507"},{"v":238469,"d":"238,469"},{"v":10158879,"d":"10,158,879"},{"v":435558,"d":"435,558"},{"v":1208840,"d":"1,208,840"},0,{"v":13824878,"d":"13,824,878"},{"v":432929,"d":"432,929"},{"v":-66252991,"d":"(66,252,991)"},0]
["2014 Series A - unamortized premium",{"$nulls":13},0]
[{"$nulls":14},0]
["New debt - Revolving Loan Program",{"$f":"4015257","v":{"v":4015257,"d":"4,015,257"}},{"$f":"98348","v":{"v":98348,"d":"98,348"}},{"v":50112,"d":"50,112"},null,null,{"v":537865,"d":"537,865"},{"$nulls":4},{"v":32478,"d":"32,478"},null,{"v":-4734060,"d":"(4,734,060)"},0]
["Principal Paid - Revolving Loan Program",{"$f":"-2815948+1","v":{"v":-2815947,"d":"(2,815,947)"}},{"$f":"-2220153+1","v":{"v":-2220152,"d":"(2,220,152)"}},{"v":-516112,"d":"(516,112)"},null,null,{"v":-871296,"d":"(871,296)"},{"$f":"-439856-2","v":{"v":-439858,"d":"(439,858)"}},{"v":-106235,"d":"(106,235)"},null,null,{"$f":"-738850-1","v":{"v":-738851,"d":"(738,851)"}},{"v":-25643,"d":"(25,643)"},{"$f":"7734093+1","v":{"v":7734094,"d":"7,734,094"}},0]
[{"$nulls":14},0,{"$f":"+O96","v":{"v":0,"d":"0 "}}]
["other - reversal of FY 14 accrual",null,{"v":-2290296,"d":"(2,290,296)"},{"$nulls":10},{"v":2290296,"d":"2,290,296"},0]
["other - FY 15 accrual",null,{"v":806896,"d":"806,896"},{"$nulls":10},{"v":-806896,"d":"(806,896)"},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
["At June 30, 2015",{"$nulls":13},0]
["Revenue Bonds",{"$f":"+B7+B23-B50-B88+B91+B92+B97+B98+B86+B84+B81+B78+B76+B72+B69+B67+B64+B61+B58+B57+B54-B18","v":{"v":108058095.87659398,"d":"108,058,096"}},{"$f":"+C7+C23-C50-C88+C91+C92+C97+C98+C86+C84+C81+C78+C76+C72+C69+C67+C64+C61+C58+C57+C54-C18","v":{"v":316470387.06816506,"d":"316,470,387"}},{"v":46875087.85033159,"d":"46,875,088"},{"v":263404552.34349015,"d":"263,404,552"},{"v":36680564.30126085,"d":"36,680,564"},{"v":20809464.787332296,"d":"20,809,465"},{"v":45145423.9429906,"d":"45,145,424"},{"v":17423707.620941818,"d":"17,423,708"},{"v":103744063.17703919,"d":"103,744,063"},0,{"v":107439610.77911012,"d":"107,439,611"},{"v":4869734.629825867,"d":"4,869,735"},{"v":49894409.6315638,"d":"49,894,410"},{"v":1120815102.0086453,"d":"1,120,815,102"}]
["Notes Payable",{"$f":"+B8+B94+B95-B96","v":{"v":7821524,"d":"7,821,524"}},{"v":4887597,"d":"4,887,597"},0,0,0,{"v":21767,"d":"21,767"},{"v":31802,"d":"31,802"},0,0,0,{"v":835639,"d":"835,639"},{"v":111952,"d":"111,952"},{"v":21289719,"d":"21,289,719"},{"$f":"SUM(B103:N103)","v":{"v":35000000,"d":"35,000,000"}}]
["Unamortized Loss on Refunding",{"$f":"B9+B18-B54-B57-B58-B61-B64-B67-B69-B72-B76-B78-B81-B84-B86","v":{"v":-4307886.876593999,"d":"(4,307,887)"}},{"$f":"C9+C18-C54-C57-C58-C61-C64-C67-C69-C72-C76-C78-C81-C84-C86","v":{"v":-6035754.068165044,"d":"(6,035,754)"}},{"v":-151132.8503315886,"d":"(151,133)"},{"v":-2593176.3434901536,"d":"(2,593,176)"},{"v":-758361.3012608488,"d":"(758,361)"},{"v":-243625.78733229474,"d":"(243,626)"},{"v":-348116.94299060013,"d":"(348,117)"},{"v":-569373.6209418166,"d":"(569,374)"},{"v":-977473.1770391916,"d":"(977,473)"},0,{"v":-1928661.779110122,"d":"(1,928,662)"},{"v":-113071.62982586646,"d":"(113,072)"},{"v":-1339381.1815637965,"d":"(1,339,381)"},{"$f":"SUM(B104:N104)","v":{"v":-19366015.558645323,"d":"(19,366,016)"}}]
[]
["Total",{"$f":"SUM(B102:B104)","v":{"v":111571732.99999999,"d":"111,571,733"}},{"v":315322230,"d":"315,322,230"},{"v":46723955,"d":"46,723,955"},{"v":260811376,"d":"260,811,376"},{"v":35922203,"d":"35,922,203"},{"v":20587606,"d":"20,587,606"},{"v":44829109,"d":"44,829,109"},{"v":16854334,"d":"16,854,334"},{"v":102766590,"d":"102,766,590"},0,{"v":106346588,"d":"106,346,588"},{"v":4868615,"d":"4,868,615"},{"v":69844747.45,"d":"69,844,747"},{"$f":"SUM(O102:O104)","v":{"v":1136449086.45,"d":"1,136,449,086"}}]
[]
[]
["Change in Revenue Bonds / Notes Payable - FY 2015",{"$f":"+B106-B11","v":{"v":-7670789.000000015,"d":"(7,670,789)"}},{"v":-21806478,"d":"(21,806,478)"},{"v":-860194,"d":"(860,194)"},{"v":12685873,"d":"12,685,873"},{"v":-4205455,"d":"(4,205,455)"},{"v":-1444075,"d":"(1,444,075)"},{"v":7745754,"d":"7,745,754"},{"v":-1118490,"d":"(1,118,490)"},{"v":-5814349,"d":"(5,814,349)"},0,{"v":5154441,"d":"5,154,441"},{"v":21435,"d":"21,435"},{"v":-66569846.55,"d":"(66,569,847)"},{"v":-83882173.54999995,"d":"(83,882,174)"}]
[]
["For Statement of Cash Flows worksheets - Source (Use) of Cash"]
["Principal Payments",{"$f":"-B50","v":{"v":-26003385,"d":"(26,003,385)"}},{"v":-67463748,"d":"(67,463,748)"},{"v":-2862287,"d":"(2,862,287)"},{"v":-20604712,"d":"(20,604,712)"},{"v":-11097599,"d":"(11,097,599)"},{"v":-2352928,"d":"(2,352,928)"},{"v":-4931159,"d":"(4,931,159)"},{"v":-2239974,"d":"(2,239,974)"},{"v":-13299705,"d":"(13,299,705)"},0,{"v":-17693936,"d":"(17,693,936)"},{"v":-793720,"d":"(793,720)"},{"v":-9606847,"d":"(9,606,847)"},{"$f":"SUM(B112:N112)","v":{"v":-178950000,"d":"(178,950,000)"}}]
[]
["New debt issued",{"$f":"+B23","v":{"v":17291584.123406,"d":"17,291,584"}},{"v":40040967.93183496,"d":"40,040,968"},{"v":869496.1496684115,"d":"869,496"},{"v":7593515.656509846,"d":"7,593,516"},{"v":7165650.6987391515,"d":"7,165,651"},{"v":1089765.2126677053,"d":"1,089,765"},{"v":3045716.0570094,"d":"3,045,716"},{"v":965057.3790581834,"d":"965,057"},{"v":6698242.822960809,"d":"6,698,243"},0,{"v":10246994.220889878,"d":"10,246,994"},{"v":436600.37017413357,"d":"436,600"},{"$f":"+N23","v":{"v":5567777.8184362035,"d":"5,567,778"}},{"v":101011368.44135469,"d":"101,011,368"}]
[]
["Adjustments to interest expense-Revenue bonds & revolving loan",{"$f":"-B88-B118","v":{"v":-420964.24681200366,"d":"(420,964)"}},{"v":-1489450.863669912,"d":"(1,489,451)"},{"v":-170724.29933682288,"d":"(170,724)"},{"v":-1039144.3130196924,"d":"(1,039,144)"},{"v":-358928.3974783023,"d":"(358,928)"},{"v":-73826.42533541057,"d":"(73,826)"},{"v":-132483.1140187998,"d":"(132,483)"},{"v":-236553.75811636687,"d":"(236,554)"},{"v":-34100.64592161676,"d":"(34,101)"},0,{"v":-672023.4417797561,"d":"(672,023)"},{"v":-36346.74034826708,"d":"(36,347)"},{"$f":"-N88-N118","v":{"v":-405957.18687240727,"d":"(405,957)"}},{"$f":"SUM(B116:N116)","v":{"v":-5070503.432709358,"d":"(5,070,503)"}}]
[]
["Adjustment to Interest exp-Loss on Refunding",{"$f":"-B54-B58-B61-B64-B67-B69-B72-B76-B78-B81-B57+B18-B84-B86","v":{"v":-420713.8765939984,"d":"(420,714)"}},{"v":-73538.06816504407,"d":"(73,538)"},{"v":-25936.850331588576,"d":"(25,937)"},{"v":77415.65650984622,"d":"77,416"},{"v":53914.69873915118,"d":"53,915"},{"v":-12123.787332294713,"d":"(12,124)"},{"v":44659.0570093999,"d":"44,659"},{"v":63657.37905818343,"d":"63,657"},{"v":-387626.1770391916,"d":"(387,626)"},0,{"v":154901.2208898781,"d":"154,901"},{"v":7615.370174133539,"d":"7,615"},{"$f":"-N54-N58-N61-N64-N67-N69-N72-N76-N78-N81-N57+N18-N84-N86","v":{"v":-355263.18156379653,"d":"(355,263)"}},{"$f":"SUM(B118:N118)","v":{"v":-873038.5586453215,"d":"(873,039)"}}]
[]
["Transfers to / from other USM Institutions",{"$f":"+B91+B92+B94+B95+B97+B98","v":{"v":1882690,"d":"1,882,690"}},{"$f":"+C91+C92+C94+C95+C97+C98","v":{"v":7179291,"d":"7,179,291"}},{"v":1329258,"d":"1,329,258"},{"v":26658798,"d":"26,658,798"},{"v":31507,"d":"31,507"},{"v":-94962,"d":"(94,962)"},{"v":9719021,"d":"9,719,021"},{"v":329323,"d":"329,323"},{"v":1208840,"d":"1,208,840"},0,{"v":13118505,"d":"13,118,505"},{"v":407286,"d":"407,286"},{"v":-61769557,"d":"(61,769,557)"},0]
[]
["Total change detailed",{"$f":"SUM(B112:B120)","v":{"v":-7670789.000000002,"d":"(7,670,789)"}},{"$f":"SUM(C112:C120)","v":{"v":-21806478,"d":"(21,806,478)"}},{"$f":"SUM(D112:D120)","v":{"v":-860194,"d":"(860,194)"}},{"v":12685873,"d":"12,685,873"},{"v":-4205454.999999999,"d":"(4,205,455)"},{"v":-1444075,"d":"(1,444,075)"},{"v":7745754,"d":"7,745,754"},{"v":-1118490,"d":"(1,118,490)"},{"v":-5814349,"d":"(5,814,349)"},0,{"v":5154441,"d":"5,154,441"},{"v":21435,"d":"21,435"},{"v":-66569846.55,"d":"(66,569,847)"},{"$f":"SUM(O112:O120)","v":{"v":-83882173.54999998,"d":"(83,882,174)"}}]
[]
[]
["Change in Revenue Bonds - FY 2015",{"$f":"+B7-B102","v":{"v":8449385.123406023,"d":"8,449,385"}},{"$f":"+C7-C102","v":{"v":19611135.931834936,"d":"19,611,136"}},{"v":368257.1496684104,"d":"368,257"},{"v":-12608457.343490154,"d":"(12,608,457)"},{"v":4259369.698739149,"d":"4,259,370"},{"v":1098520.2126677036,"d":"1,098,520"},{"v":-8140952.942990601,"d":"(8,140,953)"},{"v":1075912.3790581822,"d":"1,075,912"},{"v":5426722.822960809,"d":"5,426,723"},0,{"v":-5705912.779110119,"d":"(5,705,913)"},{"v":-39462.62982586678,"d":"(39,463)"},{"v":69214617.3684362,"d":"69,214,617"}]
["principal"]
["interest"]
[]
[null,{"$f":"+B124+B126+B127","v":0},{"$f":"+C124+C126+C127","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O124+O126+O127","v":0}]
[]
["Per combined JV",{"$f":"8449388+420687","v":{"v":8870075,"d":"8,870,075"}},{"$f":"18127738+73557","v":{"v":18201295,"d":"18,201,295"}},{"$f":"368258+25939","v":{"v":394197,"d":"394,197"}},{"$f":"-12608458-77395","v":{"v":-12685853,"d":"(12,685,853)"}},{"$f":"4259366-53917","v":{"v":4205449,"d":"4,205,449"}},{"$f":"1098519+12113","v":{"v":1110632,"d":"1,110,632"}},{"$f":"-8140958-44671","v":{"v":-8185629,"d":"(8,185,629)"}},{"$f":"1075911-63651","v":{"v":1012260,"d":"1,012,260"}},{"$f":"5426726+387626","v":{"v":5814352,"d":"5,814,352"}},null,{"$f":"-5705917-154920","v":{"v":-5860837,"d":"(5,860,837)"}},{"$f":"-39459-7603","v":{"v":-47062,"d":"(47,062)"}},{"$f":"70698072+355276","v":{"v":71053348,"d":"71,053,348"}}]
[]
["Difference",{"$f":"+B125-B131","v":{"v":-420689.8765939772,"d":"(420,690)"}},{"$f":"+C125-C131","v":{"v":1409840.9318349361,"d":"1,409,841"}},{"v":-25939.85033158958,"d":"(25,940)"},{"v":77395.65650984645,"d":"77,396"},{"v":53920.69873914868,"d":"53,921"},{"v":-12111.787332296371,"d":"(12,112)"},{"v":44676.05700939894,"d":"44,676"},{"v":63652.37905818224,"d":"63,652"},{"v":-387629.1770391911,"d":"(387,629)"},0,{"v":154924.22088988125,"d":"154,924"},{"v":7599.370174133219,"d":"7,599"},{"v":-1838730.6315637976,"d":"(1,838,731)"}]
[]
[]
[]
[null,{"$f":"B102-Summary!F44","v":{"v":-0.31236404180526733,"d":"(0)"}},{"$f":"C102-Summary!F45","v":{"v":-0.2607036828994751,"d":"(0)"}},{"$f":"D102-Summary!F46","v":{"v":0.4043598547577858,"d":"0 "}},{"$f":"E102-Summary!F47","v":{"v":-0.1363561451435089,"d":"(0)"}},{"$f":"F102-Summary!F48","v":{"v":-0.4795389324426651,"d":"(0)"}},{"$f":"G102-Summary!F49","v":{"v":-0.499247707426548,"d":"(0)"}},{"$f":"H102-Summary!F50","v":{"v":0.12792649120092392,"d":"0 "}},{"$f":"I102-Summary!F51","v":{"v":0.42651114985346794,"d":"0 "}},{"$f":"J102-Summary!F52","v":{"v":-0.05719520151615143,"d":"(0)"}},{"$f":"K102-Summary!F53","v":{"v":0,"d":"0 "}},{"$f":"L102-Summary!F54","v":{"v":0.1362600177526474,"d":"0 "}},{"$f":"M102-Summary!F55","v":{"v":0.27854079846292734,"d":"0 "}},{"$f":"N102-Summary!F56","v":{"v":0.36896127462387085,"d":"0 "}},{"$f":"O102-Summary!F58","v":{"v":-2.8460025787353516E-3,"d":"(0)"}}]
[null,{"$f":"B103-Summary!P44","v":{"v":0,"d":"0 "}},{"$f":"C103-Summary!P45","v":{"v":0,"d":"0 "}},{"$f":"D103-Summary!P46","v":{"v":0,"d":"0 "}},{"$f":"E103-Summary!P47","v":{"v":0,"d":"0 "}},{"$f":"F103-Summary!P48","v":{"v":0,"d":"0 "}},{"$f":"G103-Summary!P49","v":{"v":0,"d":"0 "}},{"$f":"H103-Summary!P50","v":{"v":0,"d":"0 "}},{"$f":"I103-Summary!P51","v":{"v":0,"d":"0 "}},{"$f":"J103-Summary!P52","v":{"v":0,"d":"0 "}},{"$f":"K103-Summary!P53","v":{"v":0,"d":"0 "}},{"$f":"L103-Summary!P54","v":{"v":0,"d":"0 "}},{"$f":"M103-Summary!P55","v":{"v":0,"d":"0 "}},{"$f":"N103-Summary!P56","v":{"v":0,"d":"0 "}},{"$f":"O103-Summary!P58","v":{"v":0,"d":"0 "}}]
[]
[]
[null,{"$f":"B109-B122","v":{"v":-1.30385160446167e-08,"d":"(0)"}},{"$f":"C109-C122","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B141:N141)","v":{"v":-1.30385160446167e-08,"d":"(0)"}}]

{"sheet":"04AB","index":4,"n_rows":135,"n_cols":22,"rows_kept":135}
["University System of Maryland"]
["2004 Series A & B Revenue Bonds"]
["FYE June 30, 2015"]
[{"$nulls":9},{"$f":"D7","v":"@ 6/30/14"},null,null,{"$f":"I5","v":"FY 2015"},{"$f":"H7","v":"@ 6/30/15"},{"$f":"J4","v":"@ 6/30/14"},{"$f":"M4","v":"FY 2015"},{"$f":"N4","v":"@ 6/30/15"},{"$f":"O4","v":"@ 6/30/14"},{"$f":"Q4","v":"@ 6/30/15"}]
[{"$nulls":4},"Write off for","Write off for","FY 2015",null,{"$f":"G5","v":"FY 2015"},"Allocation","Write off for","Write off for","Amort.","Allocation","Allocation","Amort.","Allocation","Accrued ","Accrued ",{"$f":"P4","v":"FY 2015"},"Capitalize"]
[null,null,"Academic","Debt at ","Refunding with","Refunding with","Principal ","Debt at","Interest","of Unamort.","Refunding with","Refunding with","of","of Unamort.","of Unamort.","of","of Unamort.","Interest","Interest","Interest","Interest / "]
["Project","Institution","/Auxiliary","@ 6/30/14","2011B","2012B","Paid","@ 6/30/15","Paid","Premium",{"$f":"E7","v":"2011B"},{"$f":"F7","v":"2012B"},"Premium","Premium","(Gain)/Loss","(Gain)/Loss","(Gain)Loss","Payable","Payable","Expense","Expense"]
[]
[{"$nulls":7},{"$f":"+D9-E9","v":{"v":0,"d":"0 "}},{"$nulls":5},{"$f":"+J9-K9","v":{"v":0,"d":"0 "}},{"$nulls":5},{"$f":"+I9+P9-K9+S9","v":{"v":0,"d":"0 "}}]
["Refunding - 1992 Series C",{"$nulls":6},{"$f":"+D10-E10","v":{"v":0,"d":"0 "}},{"$nulls":5},{"$f":"+J10-K10","v":{"v":0,"d":"0 "}},{"$nulls":5},{"$f":"+I10+P10-K10+S10","v":{"v":0,"d":"0 "}}]
["Skinner Building","UMCP","Auxiliary",{"v":130000,"d":"130,000 "},null,null,{"v":65000,"d":"65,000 "},{"$f":"D11-E11-G11-F11","v":{"v":65000,"d":"65,000 "}},{"$f":"3250+3250","v":{"v":6500,"d":"6,500 "}},{"v":1655.6982616636615,"d":"1,656 "},null,null,{"$f":"413+413","v":{"v":826,"d":"826 "}},{"$f":"J11-K11-M11-L11","v":{"v":829.6982616636615,"d":"830 "}},{"v":-28368.23684210528,"d":"(28,368)"},{"$f":"-7091-7091","v":{"v":-14182,"d":"(14,182)"}},{"$f":"O11-P11","v":{"v":-14186.236842105282,"d":"(14,186)"}},{"v":1625,"d":"1,625"},{"$f":"1625/2","v":{"v":812.5,"d":"813"}},{"$f":"S11-R11+P11-M11+I11","v":{"v":-9320.5,"d":"(9,321)"}}]
[{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":3},{"$f":"D12-E12-G12-F12","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"$nulls":3},{"$f":"J12-K12-M12-L12","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"$f":"O12-P12","v":{"v":0,"d":"0 "}},null,null,{"$f":"I12-K12+P12+S12-R12","v":{"v":0,"d":"0 "}}]
["New Money",null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"$f":"I13-K13+P13+S13-R13","v":{"v":0,"d":"0 "}}]
["Facilities Renewal","BSU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"$f":"S14-R14+P14-M14+I14","v":{"v":0,"d":"0 "}}]
["Facilities Renewal","CSU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["New Health / Human Services Bldg","CSU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Compton Science Center equipment","FSU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","FSU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","SU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Emergency Fund Projects","SU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["7800 York Road renovation","TU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","TU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Fine Arts Center","TU","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","UB","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Emergency Fund Projects","UB","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["New Dental School","UMB","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["School of Nursing equipment","UMB","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","UMB ","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","UMBC","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Information Technology Building equipment","UMBC","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Aquaculture Building","UMCES","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","UMCES","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","UMCP","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Chemical/Nuclear Eng","UMCP","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "}]
["Hornbake and McKeldin Libr","UMCP","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"O35-P35","v":{"v":0,"d":"0 "}},null,null,{"v":0,"d":"0 "}]
["Engineering/Applied Science Bldg","UMCP","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMBI Transfer","UMCP","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Facilities Renewal","UMES","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Social Science, Education and Health","UMES","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Emergency Fund Projects","USM Office","Academic",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
[{"$nulls":7},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "}]
["Holmes/Tubman Hall","BSU","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"O43-P43","v":{"v":0,"d":"0 "}},null,null,{"v":0,"d":"0 "}]
["New Dining Hall","CSU","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["7800 York Road Garage","TU","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["New Childcare Ctr","TU","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["New Student center","UB","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Pine Street Annex","UMB","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Recreation and Athletic facilities","UMBC","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,"ubit"]
["Residence Hall renovations","UMBC","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["New Parking Lot","UMBC","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Dining Hall: HVAC Upgrade","UMBC","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Health Center addition/renovation","UMCP","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Avanti Property/ 2004B","UMCP","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Queen Anne's Hall renovation","UMCP","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,"ubit"]
["South Campus Parking Garage #5","UMCP","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Murphy Hall annex","UMES","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Student Services Center","UMES","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Transfer from UMUC for early payoff/2004B","USM Office","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Shady Grove Parking Lot 2","USM Office","Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Unused proceeds (based on )",{"$nulls":6},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0.4487534626042409,"d":"0 "},{"$f":"O61/19","v":{"v":0.023618603294960048,"d":"0 "}},{"v":0.42513485930928085,"d":"0 "},null,null,{"v":0.023618603294960048,"d":"0 "}]
[{"$nulls":7},{"$f":"+D62-E62","v":{"v":0,"d":"0 "}},{"$nulls":5},{"$f":"H62/H$64*415361","v":{"v":0,"d":"0 "}}]
[]
["Totals",null,null,{"$f":"SUM(D9:D62)","v":{"v":130000,"d":"130,000 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":65000,"d":"65,000 "},{"v":65000,"d":"65,000 "},{"v":6500,"d":"6,500 "},{"v":1655.6982616636615,"d":"1,656 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":826,"d":"826 "},{"v":829.6982616636615,"d":"830 "},{"v":-28367.788088642676,"d":"(28,368)"},{"v":-14181.976381396706,"d":"(14,182)"},{"v":-14185.811707245972,"d":"(14,186)"},{"v":1625,"d":"1,625 "},{"v":812.5,"d":"813 "},{"v":-9320.476381396706,"d":"(9,320)"},{"v":0,"d":"0 "}]
[]
[]
[null,"UMB",null,{"$f":"D26+D27+D28+D48","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D11+D33+D34+D35+D36+D53+D54+D55+D56+D37","v":{"v":130000,"d":"130,000 "}},{"v":0,"d":"0 "},null,{"v":65000,"d":"65,000 "},{"v":65000,"d":"65,000 "},{"v":6500,"d":"6,500 "},{"v":1655.6982616636615,"d":"1,656 "},{"v":0,"d":"0 "},null,{"v":826,"d":"826 "},{"v":829.6982616636615,"d":"830 "},{"v":-28368.23684210528,"d":"(28,368)"},{"v":-14182,"d":"(14,182)"},{"v":-14186.236842105282,"d":"(14,186)"},{"v":1625,"d":"1,625 "},{"v":812.5,"d":"813 "},{"v":-9320.5,"d":"(9,321)"},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D14+D43","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D21+D22+D23+D45+D46","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D38+D39+D40+D57+D58","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D17+D18","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D15+D16+D44","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"+D24+D25+D47","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D19+D20","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D29+D30+D49+D50+D51+D52","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D31+D32","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBI"]
[null,"USM Office",null,{"$f":"D41+D60+D61+D59","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0.4487534626042409,"d":"0 "},{"v":0.023618603294960048,"d":"0 "},{"v":0.42513485930928085,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0.023618603294960048,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},{"$f":"SUM(D67:D80)","v":{"v":130000,"d":"130,000 "}},{"v":0,"d":"0 "},null,{"$f":"SUM(G67:G80)","v":{"v":65000,"d":"65,000 "}},{"v":65000,"d":"65,000 "},{"v":6500,"d":"6,500 "},{"v":1655.6982616636615,"d":"1,656 "},{"v":0,"d":"0 "},null,{"$f":"SUM(M67:M80)","v":{"v":826,"d":"826 "}},{"v":829.6982616636615,"d":"830 "},{"$f":"SUM(O67:O80)","v":{"v":-28367.788088642676,"d":"(28,368)"}},{"v":-14181.976381396706,"d":"(14,182)"},{"v":-14185.811707245972,"d":"(14,186)"},{"$f":"SUM(R67:R80)","v":{"v":1625,"d":"1,625 "}},{"v":812.5,"d":"813 "},{"v":-9320.476381396706,"d":"(9,320)"},{"v":0,"d":"0 "}]
[]
[]
["Academic","UMB",null,{"$f":"D26+D27+D28","v":{"v":0,"d":"0 "}},{"$f":"E26+E27+E28","v":{"v":0,"d":"0 "}},{"$f":"F26+F27+F28","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D33+D34+D35+D36+D37","v":{"v":0,"d":"0 "}},{"$f":"E33+E34+E35+E36+E37","v":{"v":0,"d":"0 "}},{"$f":"F33+F34+F35+F36+F37","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D14","v":{"v":0,"d":"0 "}},{"$f":"E14","v":{"v":0,"d":"0 "}},{"$f":"F14","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D21+D22+D23","v":{"v":0,"d":"0 "}},{"$f":"E21+E22+E23","v":{"v":0,"d":"0 "}},{"$f":"F21+F22+F23","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D38+D39+D40","v":{"v":0,"d":"0 "}},{"$f":"E38+E39+E40","v":{"v":0,"d":"0 "}},{"$f":"F38+F39+F40","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D17+D18","v":{"v":0,"d":"0 "}},{"$f":"E17+E18","v":{"v":0,"d":"0 "}},{"$f":"F17+F18","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D15+D16","v":{"v":0,"d":"0 "}},{"$f":"E15+E16","v":{"v":0,"d":"0 "}},{"$f":"F15+F16","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D24+D25","v":{"v":0,"d":"0 "}},{"$f":"E24+E25","v":{"v":0,"d":"0 "}},{"$f":"F24+F25","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D19+D20","v":{"v":0,"d":"0 "}},{"$f":"E19+E20","v":{"v":0,"d":"0 "}},{"$f":"F19+F20","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D29+D30","v":{"v":0,"d":"0 "}},{"$f":"E29+E30","v":{"v":0,"d":"0 "}},{"$f":"F29+F30","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D31+D32","v":{"v":0,"d":"0 "}},{"$f":"E31+E32","v":{"v":0,"d":"0 "}},{"$f":"F31+F32","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D41","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},{"$f":"SUM(D85:D97)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[]
["Auxiliary","UMB",null,{"$f":"D48","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"+D11+D53+D54+D55+D56","v":{"v":130000,"d":"130,000 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":65000,"d":"65,000 "},{"v":65000,"d":"65,000 "},{"v":6500,"d":"6,500 "},{"v":1655.6982616636615,"d":"1,656 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":826,"d":"826 "},{"v":829.6982616636615,"d":"830 "},{"v":-28368.23684210528,"d":"(28,368)"},{"v":-14182,"d":"(14,182)"},{"v":-14186.236842105282,"d":"(14,186)"},{"v":1625,"d":"1,625 "},{"v":812.5,"d":"813 "},{"v":-9320.5,"d":"(9,321)"},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D43","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D45+D46","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D57+D58","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"FSU"]
[null,"CSU",null,{"$f":"D44","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D47","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SU"]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D49+D50+D51+D52","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office",null,{"$f":"D60+D61+D59","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0.4487534626042409,"d":"0 "},{"v":0.023618603294960048,"d":"0 "},{"v":0.42513485930928085,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0.023618603294960048,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},{"$f":"SUM(D103:D115)","v":{"v":130000,"d":"130,000 "}},{"$f":"SUM(E103:E115)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F103:F115)","v":{"v":0,"d":"0 "}},{"v":65000,"d":"65,000 "},{"v":65000,"d":"65,000 "},{"v":6500,"d":"6,500 "},{"v":1655.6982616636615,"d":"1,656 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":826,"d":"826 "},{"v":829.6982616636615,"d":"830 "},{"v":-28367.788088642676,"d":"(28,368)"},{"v":-14181.976381396706,"d":"(14,182)"},{"v":-14185.811707245972,"d":"(14,186)"},{"v":1625,"d":"1,625 "},{"v":812.5,"d":"813 "},{"v":-9320.476381396706,"d":"(9,320)"},{"v":0,"d":"0 "}]
[]
[]
[]
["Total","UMB",null,{"$f":"D85+D103","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":130000,"d":"130,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":65000,"d":"65,000 "},{"v":65000,"d":"65,000 "},{"v":6500,"d":"6,500 "},{"v":1655.6982616636615,"d":"1,656 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":826,"d":"826 "},{"v":829.6982616636615,"d":"830 "},{"v":-28368.23684210528,"d":"(28,368)"},{"v":-14182,"d":"(14,182)"},{"v":-14186.236842105282,"d":"(14,186)"},{"v":1625,"d":"1,625 "},{"v":812.5,"d":"813 "},{"v":-9320.5,"d":"(9,321)"},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0.4487534626042409,"d":"0 "},{"v":0.023618603294960048,"d":"0 "},{"v":0.42513485930928085,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0.023618603294960048,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},{"$f":"SUM(D121:D133)","v":{"v":130000,"d":"130,000 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":65000,"d":"65,000 "},{"v":65000,"d":"65,000 "},{"v":6500,"d":"6,500 "},{"v":1655.6982616636615,"d":"1,656 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":826,"d":"826 "},{"v":829.6982616636615,"d":"830 "},{"v":-28367.788088642676,"d":"(28,368)"},{"v":-14181.976381396706,"d":"(14,182)"},{"v":-14185.811707245972,"d":"(14,186)"},{"v":1625,"d":"1,625 "},{"v":812.5,"d":"813 "},{"v":-9320.476381396706,"d":"(9,320)"},{"v":0,"d":"0 "}]

{"sheet":"05A","index":5,"n_rows":272,"n_cols":20,"rows_kept":272}
["University of Maryland System"]
["Allocation of accrued interest payable, unamortized discount  - 2005 Series A"]
["As of FYE 6/30/15"]
[{"$nulls":14},"Total",null,null,"Total"]
[{"$nulls":8},"Allocated","Allocated",{"$nulls":4},"Unamortized ",null,"Amortization ","Unamortized "]
[null,null,"Academic / ",null,"Write off for","FY 2015",null,{"$f":"F6","v":"FY 2015"},"Accrued Interest","Accrued Interest","Unamortized","Write off for",{"$f":"H6","v":"FY 2015"},"Unamortized","(Gain)/loss on ",null,"of (Gain)/loss on","(Gain)/loss on ","Interest","Interest"]
[null,null,"Auxiliary","Debt at ","Refunding with","Principal ","Long-term debt","Interest","Payable","Payable","Premium","Refunding with","Amortization","Premium","refunding","Refinanced on ","refunding","refunding","Expense","Capitalized"]
[null,"Institution","Project","@ 6/30/14","2015A","Paid","as of 6/30/15","Paid",{"$f":"D8","v":"@ 6/30/14"},{"$f":"G8","v":"as of 6/30/15"},{"$f":"I8","v":"@ 6/30/14"},{"$f":"E8","v":"2015A"},"of Premium",{"$f":"J8","v":"as of 6/30/15"},{"$f":"K8","v":"@ 6/30/14"},"2015A",{"$f":"F6","v":"FY 2015"},{"$f":"+N8","v":"as of 6/30/15"},{"$f":"+N8","v":"as of 6/30/15"},{"$f":"Q8","v":"FY 2015"}]
[]
[null,"1997 Series A funded projects",null,{"v":0,"d":"0 "},null,null,{"$f":"D10-F10","v":{"v":0,"d":"0 "}},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"$f":"+K10-M10","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,null,{"$f":"O10-Q10","v":{"v":0,"d":"0 "}},{"$f":"H10+J10-I10-M10+Q10","v":{"v":0,"d":"0 "}}]
["UMAB","Health Sciences Library","Acad",{"v":1747065,"d":"1,747,065 "},{"$f":"D11-405389","v":{"v":1341676,"d":"1,341,676 "}},{"v":405389,"d":"405,389 "},{"$f":"D11-E11-F11","v":{"v":0,"d":"0 "}},{"v":87353,"d":"87,353 "},{"v":21838.5,"d":"21,839 "},null,{"v":107695.35950324853,"d":"107,695 "},{"v":80769,"d":"80,769 "},{"v":26926,"d":"26,926 "},{"$f":"K11-L11-M11","v":{"v":0.359503248531837,"d":"0 "}},{"v":76784.29916356353,"d":"76,784 "},{"v":57586,"d":"57,586 "},{"v":19198,"d":"19,198 "},{"$f":"O11-Q11-P11","v":{"v":0.2991635635262355,"d":"0 "}},{"v":57786.5,"d":"57,787 "}]
["UMAB","Health Sciences  Facility Equip","Acad",{"v":49838,"d":"49,838 "},{"$f":"D12-11565","v":{"v":38273,"d":"38,273 "}},{"v":11565,"d":"11,565 "},{"v":0,"d":"0 "},{"v":2492,"d":"2,492 "},{"v":623,"d":"623 "},null,{"v":3073.1132515315203,"d":"3,073 "},{"v":2305,"d":"2,305 "},{"v":768,"d":"768 "},{"v":0.11325153152029088,"d":"0 "},{"v":2188.523504262548,"d":"2,189 "},{"v":1641,"d":"1,641 "},{"v":548,"d":"548 "},{"$f":"O12-Q12-P12","v":{"v":-0.4764957374518417,"d":"(0)"}},{"v":1649,"d":"1,649 "}]
["UMAB","Facilities Renewal","Acad",{"v":9443,"d":"9,443 "},{"$f":"D13-2191","v":{"v":7252,"d":"7,252 "}},{"v":2191,"d":"2,191 "},{"v":0,"d":"0 "},{"v":472,"d":"472 "},{"v":118,"d":"118 "},null,{"v":579.4532926135314,"d":"579 "},{"v":433,"d":"433 "},{"v":146,"d":"146 "},{"v":0.4532926135314028,"d":"0 "},{"v":413.7196635353689,"d":"414 "},{"v":310,"d":"310 "},{"v":104,"d":"104 "},{"v":-0.2803364646310911,"d":"(0)"},{"v":312,"d":"312 "}]
["UMCP","Performing Arts Center","Acad",{"v":4957672,"d":"4,957,672 "},{"$f":"D14-1150378","v":{"v":3807294,"d":"3,807,294 "}},{"v":1150378,"d":"1,150,378 "},{"v":0,"d":"0 "},{"v":247884,"d":"247,884 "},{"v":61971,"d":"61,971 "},null,{"v":305622.80356298224,"d":"305,623 "},{"v":229217,"d":"229,217 "},{"v":76406,"d":"76,406 "},{"v":-0.19643701775930822,"d":"(0)"},{"v":217906.80721732753,"d":"217,907 "},{"v":163431,"d":"163,431 "},{"v":54476,"d":"54,476 "},{"v":-0.19278267247136682,"d":"(0)"},{"v":163983,"d":"163,983 "}]
["UMCP","Facilities Renewal","Acad",{"v":784781,"d":"784,781 "},{"$f":"D15-182101","v":{"v":602680,"d":"602,680 "}},{"v":182101,"d":"182,101 "},{"v":0,"d":"0 "},{"v":39239,"d":"39,239 "},{"v":9810,"d":"9,810 "},null,{"v":48383.86453529156,"d":"48,384 "},{"v":36290,"d":"36,290 "},{"v":12094,"d":"12,094 "},{"v":-0.1354647084372118,"d":"(0)"},{"v":34490.06720389509,"d":"34,490 "},{"v":25866,"d":"25,866 "},{"v":8624,"d":"8,624 "},{"v":0.06720389508700464,"d":"0 "},{"v":25959,"d":"25,959 "}]
["UMCP","Steam Plant Improvements","Acad",{"v":241,"d":"241 "},{"$f":"D16-56","v":{"v":185,"d":"185 "}},{"v":56,"d":"56 "},{"v":0,"d":"0 "},{"v":12,"d":"12 "},{"v":3,"d":"3 "},null,{"v":0.09113308118939045,"d":"0 "},null,null,{"v":0.09113308118939045,"d":"0 "},{"v":0.4486751297174365,"d":"0 "},null,null,{"v":0.4486751297174365,"d":"0 "},{"v":9,"d":"9 "}]
["BSU","Facilities Renewal","Acad",{"v":30787,"d":"30,787 "},{"$f":"D17-7144","v":{"v":23643,"d":"23,643 "}},{"v":7144,"d":"7,144 "},{"v":0,"d":"0 "},{"v":1539,"d":"1,539 "},{"v":385,"d":"385 "},null,{"v":1900.782682918677,"d":"1,901 "},{"v":1427,"d":"1,427 "},{"v":474,"d":"474 "},{"v":-0.2173170813230172,"d":"(0)"},{"v":1354.96037702072,"d":"1,355 "},{"v":1017,"d":"1,017 "},{"v":338,"d":"338 "},{"v":-0.03962297928001135,"d":"(0)"},{"v":1018,"d":"1,018 "}]
["TSU","Facilities Renewal","Acad",{"v":166795,"d":"166,795 "},{"$f":"D18-38703","v":{"v":128092,"d":"128,092 "}},{"v":38703,"d":"38,703 "},{"v":0,"d":"0 "},{"v":8340,"d":"8,340 "},{"v":2085,"d":"2,085 "},null,{"v":10285.885879414684,"d":"10,286 "},{"v":7716,"d":"7,716 "},{"v":2570,"d":"2,570 "},{"v":-0.11412058531641378,"d":"(0)"},{"v":7335.919653102064,"d":"7,336 "},{"v":5504,"d":"5,504 "},{"v":1832,"d":"1,832 "},{"v":-0.0803468979356694,"d":"(0)"},{"v":5517,"d":"5,517 "}]
["FSU","Facilities Renewal","Acad",{"v":27926,"d":"27,926 "},{"$f":"D19-6479","v":{"v":21447,"d":"21,447 "}},{"v":6479,"d":"6,479 "},{"v":0,"d":"0 "},{"v":1396,"d":"1,396 "},{"v":349,"d":"349 "},null,{"v":1723.5133758487827,"d":"1,724 "},{"v":1294,"d":"1,294 "},{"v":430,"d":"430 "},{"v":-0.48662415121725644,"d":"(0)"},{"v":1232.3405671370783,"d":"1,232 "},{"v":926,"d":"926 "},{"v":306,"d":"306 "},{"v":0.34056713707832387,"d":"0 "},{"v":923,"d":"923 "}]
["SSU","Holloway Hall Renovations","Acad",{"v":115989,"d":"115,989 "},{"$f":"D20-26914","v":{"v":89075,"d":"89,075 "}},{"v":26914,"d":"26,914 "},{"v":0,"d":"0 "},{"v":5799,"d":"5,799 "},{"v":1450,"d":"1,450 "},null,{"v":7147.894737632065,"d":"7,148 "},{"v":5360,"d":"5,360 "},{"v":1788,"d":"1,788 "},{"v":-0.10526236793521093,"d":"(0)"},{"v":5101.252359899669,"d":"5,101 "},{"v":3827,"d":"3,827 "},{"v":1274,"d":"1,274 "},{"v":0.2523598996685905,"d":"0 "},{"v":3835,"d":"3,835 "}]
["SSU","Facilities Renewal","Acad",{"v":1773,"d":"1,773 "},{"$f":"D21-412","v":{"v":1361,"d":"1,361 "}},{"v":412,"d":"412 "},{"v":0,"d":"0 "},{"v":89,"d":"89 "},{"v":22,"d":"22 "},null,{"v":105.38416569853837,"d":"105 "},{"v":77,"d":"77 "},{"v":28,"d":"28 "},{"v":0.3841656985383679,"d":"0 "},{"v":74.9184600276703,"d":"75 "},{"v":55,"d":"55 "},{"v":20,"d":"20 "},{"v":-0.08153997232969346,"d":"(0)"},{"v":59,"d":"59 "}]
["UMBC","Facilities Renewal","Acad",{"v":860,"d":"860 "},{"$f":"D22-200","v":{"v":660,"d":"660 "}},{"v":200,"d":"200 "},{"v":0,"d":"0 "},{"v":43,"d":"43 "},{"v":11,"d":"11 "},null,{"v":48.56476066551585,"d":"49 "},{"v":35,"d":"35 "},{"v":14,"d":"14 "},{"v":-0.43523933448415164,"d":"(0)"},{"v":34.51801206314909,"d":"35 "},{"v":25,"d":"25 "},{"v":10,"d":"10 "},{"v":-0.48198793685091346,"d":"(0)"},{"v":28,"d":"28 "}]
["CEES","Facilities Renewal","Acad",{"v":69414,"d":"69,414 "},{"$f":"D23-16107","v":{"v":53307,"d":"53,307 "}},{"v":16107,"d":"16,107 "},{"v":0,"d":"0 "},{"v":3471,"d":"3,471 "},{"v":867.5,"d":"868 "},null,{"v":4278.040612018096,"d":"4,278 "},{"v":3208,"d":"3,208 "},{"v":1070,"d":"1,070 "},{"v":0.04061201809599879,"d":"0 "},{"v":3055.546046829115,"d":"3,056 "},{"v":2294,"d":"2,294 "},{"v":762,"d":"762 "},{"v":-0.45395317088514275,"d":"(0)"},{"v":2295.5,"d":"2,296 "}]
["UMCP","Byrd Stadium Upper Deck","Auxil",{"v":48597,"d":"48,597 "},{"$f":"D24-11276","v":{"v":37321,"d":"37,321 "}},{"v":11276,"d":"11,276 "},{"v":0,"d":"0 "},{"v":2430,"d":"2,430 "},{"v":607.5,"d":"608 "},null,{"v":2989.571765673424,"d":"2,990 "},{"v":2240,"d":"2,240 "},{"v":750,"d":"750 "},{"v":-0.42823432657587546,"d":"(0)"},{"v":2135.9543827595608,"d":"2,136 "},{"v":1602,"d":"1,602 "},{"v":534,"d":"534 "},{"v":-0.04561724043924187,"d":"(0)"},{"v":1606.5,"d":"1,607 "}]
["UMCP","Recreation Fields","Auxil",{"v":28385,"d":"28,385 "},{"$f":"D25-6586","v":{"v":21799,"d":"21,799 "}},{"v":6586,"d":"6,586 "},{"v":0,"d":"0 "},{"v":1419,"d":"1,419 "},{"v":355,"d":"355 "},null,{"v":1746.4806359655067,"d":"1,746 "},{"v":1308,"d":"1,308 "},{"v":438,"d":"438 "},{"v":0.4806359655067354,"d":"0 "},{"v":1246.939387743963,"d":"1,247 "},{"v":935,"d":"935 "},{"v":312,"d":"312 "},{"v":-0.060612256037074985,"d":"(0)"},{"v":938,"d":"938 "}]
["UMCP","Ritchie Coliseum Renovations","Auxil",{"v":133473,"d":"133,473 "},{"$f":"D26-30971","v":{"v":102502,"d":"102,502 "}},{"v":30971,"d":"30,971 "},{"v":0,"d":"0 "},{"v":6674,"d":"6,674 "},{"v":1668.5,"d":"1,669 "},null,{"v":8222.16187860883,"d":"8,222 "},{"v":6164,"d":"6,164 "},{"v":2058,"d":"2,058 "},{"v":0.16187860882928362,"d":"0 "},{"v":5870.225455549917,"d":"5,870 "},{"v":4404,"d":"4,404 "},{"v":1466,"d":"1,466 "},{"v":0.22545554991665995,"d":"0 "},{"v":4413.5,"d":"4,414 "}]
["UMCP","Health & Human Performance","Auxil",{"v":2589566,"d":"2,589,566 "},{"$f":"D27-600882","v":{"v":1988684,"d":"1,988,684 "}},{"v":600882,"d":"600,882 "},{"v":0,"d":"0 "},{"v":129478,"d":"129,478 "},{"v":32369.5,"d":"32,370 "},null,{"v":159634.44640526356,"d":"159,634 "},{"v":119724,"d":"119,724 "},{"v":39910,"d":"39,910 "},{"v":0.4464052635594271,"d":"0 "},{"v":113824.52951839386,"d":"113,825 "},{"v":85371,"d":"85,371 "},{"v":28454,"d":"28,454 "},{"v":-0.47048160614212975,"d":"(0)"},{"v":85652.5,"d":"85,653 "}]
["UMCP","Parking Garage - Planning","Auxil",{"v":14418,"d":"14,418 "},{"$f":"D28-3346","v":{"v":11072,"d":"11,072 "}},{"v":3346,"d":"3,346 "},{"v":0,"d":"0 "},{"v":721,"d":"721 "},{"v":180,"d":"180 "},null,{"v":890.071187486762,"d":"890 "},{"v":668,"d":"668 "},{"v":222,"d":"222 "},{"v":0.07118748676202813,"d":"0 "},{"v":636.3075415167696,"d":"636 "},{"v":478,"d":"478 "},{"v":158,"d":"158 "},{"v":0.307541516769561,"d":"0 "},{"v":477,"d":"477 "}]
["UMCP","Parking Garage III","Auxil",{"v":1809262,"d":"1,809,262 "},{"$f":"D29-419821","v":{"v":1389441,"d":"1,389,441 "}},{"v":419821,"d":"419,821 "},{"v":0,"d":"0 "},{"v":90463,"d":"90,463 "},{"v":22616,"d":"22,616 "},null,{"v":111532.79258831247,"d":"111,533 "},{"v":83649,"d":"83,649 "},{"v":27884,"d":"27,884 "},{"v":-0.20741168753011152,"d":"(0)"},{"v":79526.57193872466,"d":"79,527 "},{"v":59647,"d":"59,647 "},{"v":19880,"d":"19,880 "},{"v":-0.42806127533549443,"d":"(0)"},{"v":59843,"d":"59,843 "}]
["UMCP","Golf Course clubhouse","Auxil",{"v":28169,"d":"28,169 "},{"$f":"D30-6536","v":{"v":21633,"d":"21,633 "}},{"v":6536,"d":"6,536 "},{"v":0,"d":"0 "},{"v":1408,"d":"1,408 "},{"v":352,"d":"352 "},null,{"v":1737.1947597217568,"d":"1,737 "},{"v":1303,"d":"1,303 "},{"v":434,"d":"434 "},{"v":0.1947597217567818,"d":"0 "},{"v":1235.2110213790947,"d":"1,235 "},{"v":925,"d":"925 "},{"v":310,"d":"310 "},{"v":0.2110213790947455,"d":"0 "},{"v":932,"d":"932 "}]
["UMCP","Stamp Union ","Auxil",{"v":197598,"d":"197,598 "},{"$f":"D31-45851","v":{"v":151747,"d":"151,747 "}},{"v":45851,"d":"45,851 "},{"v":0,"d":"0 "},{"v":9880,"d":"9,880 "},{"v":2470,"d":"2,470 "},null,{"v":12177.027792157001,"d":"12,177 "},{"v":9131,"d":"9,131 "},{"v":3046,"d":"3,046 "},{"v":0.02779215700138593,"d":"0 "},{"v":8680.562652237812,"d":"8,681 "},{"v":6509,"d":"6,509 "},{"v":2172,"d":"2,172 "},{"v":-0.4373477621884376,"d":"(0)"},{"v":6536,"d":"6,536 "}]
["TU","Richmond / Newell Hall Dining'","Auxil",{"v":7832,"d":"7,832 "},{"$f":"D32-1817","v":{"v":6015,"d":"6,015 "}},{"v":1817,"d":"1,817 "},{"v":0,"d":"0 "},{"v":392,"d":"392 "},{"v":98,"d":"98 "},null,{"v":486.90242629831414,"d":"487 "},{"v":367,"d":"367 "},{"v":120,"d":"120 "},{"v":-0.09757370168586021,"d":"(0)"},{"v":344.50354471098854,"d":"345 "},{"v":259,"d":"259 "},{"v":86,"d":"86 "},{"v":-0.49645528901146463,"d":"(0)"},{"v":260,"d":"260 "}]
["SSU","Dining Facility","Auxil",{"v":94898,"d":"94,898 "},{"$f":"D33-22020","v":{"v":72878,"d":"72,878 "}},{"v":22020,"d":"22,020 "},{"v":0,"d":"0 "},{"v":4745,"d":"4,745 "},{"v":1186,"d":"1,186 "},null,{"v":5853.291139986699,"d":"5,853 "},{"v":4391,"d":"4,391 "},{"v":1462,"d":"1,462 "},{"v":0.2911399866989086,"d":"0 "},{"v":4175.619445927747,"d":"4,176 "},{"v":3134,"d":"3,134 "},{"v":1042,"d":"1,042 "},{"v":-0.38055407225328963,"d":"(0)"},{"v":3139,"d":"3,139 "}]
["UMBC","Field House","Auxil",{"v":100216,"d":"100,216 "},{"$f":"D34-23254","v":{"v":76962,"d":"76,962 "}},{"v":23254,"d":"23,254 "},{"v":0,"d":"0 "},{"v":5011,"d":"5,011 "},{"v":1252.5,"d":"1,253 "},null,{"v":6181.051751994126,"d":"6,181 "},{"v":4637,"d":"4,637 "},{"v":1544,"d":"1,544 "},{"v":0.05175199412587972,"d":"0 "},{"v":4400.096316014169,"d":"4,400 "},{"v":3298,"d":"3,298 "},{"v":1102,"d":"1,102 "},{"v":0.09631601416913327,"d":"0 "},{"v":3316.5,"d":"3,317 "}]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"$f":"SUM(G11:G34)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(I11:I34)","v":{"v":162688,"d":"162,688 "}},{"$f":"SUM(J11:J34)","v":{"v":0,"d":"0 "}}]
[null,"1998 Series A funded projects",{"$nulls":15},{"v":0,"d":"0 "}]
["UMB","Facilities Renewal","Acad",{"v":340578,"d":"340,578 "},{"$f":"D37-61659","v":{"v":278919,"d":"278,919 "}},{"v":61659,"d":"61,659 "},{"$f":"D37-E37-F37","v":{"v":0,"d":"0 "}},{"v":17029,"d":"17,029 "},{"v":4257,"d":"4,257 "},null,{"v":18277.708724865828,"d":"18,278 "},{"v":14624,"d":"14,624 "},{"v":3654,"d":"3,654 "},{"$f":"K37-L37-M37","v":{"v":-0.2912751341718831,"d":"(0)"}},{"v":6622.35730778562,"d":"6,622 "},{"v":5296,"d":"5,296 "},{"v":1326,"d":"1,326 "},{"v":0.3573077856199234,"d":"0 "},{"$f":"H37+J37-I37-M37+Q37","v":{"v":10444,"d":"10,444 "}}]
["UMB","Health Sciences Library-constr","Acad",{"v":884338,"d":"884,338 "},{"$f":"D38-160101","v":{"v":724237,"d":"724,237 "}},{"v":160101,"d":"160,101 "},{"v":0,"d":"0 "},{"v":44217,"d":"44,217 "},{"v":11054,"d":"11,054 "},null,{"v":47446.80365926695,"d":"47,447 "},{"v":37957,"d":"37,957 "},{"v":9490,"d":"9,490 "},{"v":-0.19634073304769117,"d":"(0)"},{"v":17201.8147795072,"d":"17,202 "},{"v":13760,"d":"13,760 "},{"v":3442,"d":"3,442 "},{"v":-0.1852204927999992,"d":"(0)"},{"v":27115,"d":"27,115 "}]
["UMB","Health Sciences Library-equip","Acad",{"v":418,"d":"418 "},{"$f":"D39-76","v":{"v":342,"d":"342 "}},{"v":76,"d":"76 "},{"v":0,"d":"0 "},{"v":21,"d":"21 "},{"v":5,"d":"5 "},null,{"v":25.503230306574615,"d":"26 "},{"v":22,"d":"22 "},{"v":4,"d":"4 "},{"v":-0.49676969342538513,"d":"(0)"},{"v":-0.04740164945984304,"d":"(0)"},null,null,{"v":-0.04740164945984304,"d":"(0)"},{"v":12,"d":"12 "}]
["UMB","School of Nursing equip","Acad",{"v":9010,"d":"9,010 "},{"$f":"D40-1632","v":{"v":7378,"d":"7,378 "}},{"v":1632,"d":"1,632 "},{"v":0,"d":"0 "},{"v":451,"d":"451 "},{"v":112.5,"d":"113 "},null,{"v":487.78590455751623,"d":"488 "},{"v":392,"d":"392 "},{"v":96,"d":"96 "},{"v":-0.21409544248376733,"d":"(0)"},{"v":169.762325572976,"d":"170 "},{"v":134,"d":"134 "},{"v":36,"d":"36 "},{"v":-0.23767442702398967,"d":"(0)"},{"v":278.5,"d":"279 "}]
["UMB","Pascault Row renovation","Auxil",{"v":184959,"d":"184,959 "},{"$f":"D41-33485","v":{"v":151474,"d":"151,474 "}},{"v":33485,"d":"33,485 "},{"v":0,"d":"0 "},{"v":9248,"d":"9,248 "},{"v":2312,"d":"2,312 "},null,{"v":9928.411835577645,"d":"9,928 "},{"v":7944,"d":"7,944 "},{"v":1984,"d":"1,984 "},{"v":0.41183557764452416,"d":"0 "},{"v":3597.093378731035,"d":"3,597 "},{"v":2877,"d":"2,877 "},{"v":720,"d":"720 "},{"v":0.09337873103504535,"d":"0 "},{"v":5672,"d":"5,672 "}]
["UMCP","Performing Arts Center","Acad",{"v":3551557,"d":"3,551,557 "},{"$f":"D42-642977","v":{"v":2908580,"d":"2,908,580 "}},{"v":642977,"d":"642,977 "},{"v":0,"d":"0 "},{"v":177578,"d":"177,578 "},{"v":44394.5,"d":"44,395 "},null,{"v":190552.0437240781,"d":"190,552 "},{"v":152440,"d":"152,440 "},{"v":38112,"d":"38,112 "},{"v":0.04372407810296863,"d":"0 "},{"v":69103.33001234973,"d":"69,103 "},{"v":55283,"d":"55,283 "},{"v":13820,"d":"13,820 "},{"v":0.33001234973198734,"d":"0 "},{"v":108891.5,"d":"108,892 "}]
["UMCP","Facilities Renewal","Acad",{"v":1419847,"d":"1,419,847 "},{"$f":"D43-257050","v":{"v":1162797,"d":"1,162,797 "}},{"v":257050,"d":"257,050 "},{"v":0,"d":"0 "},{"v":70992,"d":"70,992 "},{"v":17748,"d":"17,748 "},null,{"v":76182.03044521634,"d":"76,182 "},{"v":60946,"d":"60,946 "},{"v":15236,"d":"15,236 "},{"v":0.03044521634001285,"d":"0 "},{"v":27620.119671410743,"d":"27,620 "},{"v":22094,"d":"22,094 "},{"v":5526,"d":"5,526 "},{"v":0.11967141074273968,"d":"0 "},{"v":43534,"d":"43,534 "}]
["UMCP","Steam Plant Improvements","Acad",{"v":27196,"d":"27,196 "},{"$f":"D44-4923","v":{"v":22273,"d":"22,273 "}},{"v":4923,"d":"4,923 "},{"v":0,"d":"0 "},{"v":1360,"d":"1,360 "},{"v":340,"d":"340 "},null,{"v":1458.0524603530794,"d":"1,458 "},{"v":1166,"d":"1,166 "},{"v":292,"d":"292 "},{"v":0.05246035307936836,"d":"0 "},{"v":528.0621146043713,"d":"528 "},{"v":422,"d":"422 "},{"v":106,"d":"106 "},{"v":0.062114604371345195,"d":"0 "},{"v":834,"d":"834 "}]
["UMCP","Tech Advance Facility","Acad",{"v":148679,"d":"148,679 "},{"$f":"D45-26917","v":{"v":121762,"d":"121,762 "}},{"v":26917,"d":"26,917 "},{"v":0,"d":"0 "},{"v":7434,"d":"7,434 "},{"v":1858.5,"d":"1,859 "},null,{"v":7973.877084339834,"d":"7,974 "},{"v":6378,"d":"6,378 "},{"v":1596,"d":"1,596 "},{"v":-0.12291566016574507,"d":"(0)"},{"v":2896.1157372886973,"d":"2,896 "},{"v":2318,"d":"2,318 "},{"v":578,"d":"578 "},{"v":0.11573728869734623,"d":"0 "},{"v":4557.5,"d":"4,558 "}]
["UMCP","Byrd Stadium Upper Deck","Auxil",{"v":3299,"d":"3,299 "},{"$f":"D46-597","v":{"v":2702,"d":"2,702 "}},{"v":597,"d":"597 "},{"v":0,"d":"0 "},{"v":165,"d":"165 "},{"v":41,"d":"41 "},null,{"v":173.4045600295351,"d":"173 "},{"v":137,"d":"137 "},{"v":36,"d":"36 "},{"v":0.40456002953510506,"d":"0 "},{"v":69.20995976045177,"d":"69 "},{"v":57,"d":"57 "},{"v":12,"d":"12 "},{"v":0.2099597604517669,"d":"0 "},{"v":100,"d":"100 "}]
["UMCP","Recreation Fields","Auxil",{"v":4234,"d":"4,234 "},{"$f":"D47-766","v":{"v":3468,"d":"3,468 "}},{"v":766,"d":"766 "},{"v":0,"d":"0 "},{"v":212,"d":"212 "},{"v":53,"d":"53 "},null,{"v":223.71710826325045,"d":"224 "},{"v":178,"d":"178 "},{"v":46,"d":"46 "},{"v":-0.2828917367495478,"d":"(0)"},{"v":85.21125868574231,"d":"85 "},{"v":69,"d":"69 "},{"v":16,"d":"16 "},{"v":0.21125868574230822,"d":"0 "},{"v":129,"d":"129 "}]
["UMCP","Ritchie Coliseum Renovations","Auxil",{"v":41970,"d":"41,970 "},{"$f":"D48-7598","v":{"v":34372,"d":"34,372 "}},{"v":7598,"d":"7,598 "},{"v":0,"d":"0 "},{"v":2098,"d":"2,098 "},{"v":524.5,"d":"525 "},null,{"v":2254.0333425366916,"d":"2,254 "},{"v":1804,"d":"1,804 "},{"v":450,"d":"450 "},{"v":0.03334253669163445,"d":"0 "},{"v":812.481412678298,"d":"812 "},{"v":648,"d":"648 "},{"v":164,"d":"164 "},{"v":0.48141267829805656,"d":"0 "},{"v":1287.5,"d":"1,288 "}]
["UMCP","Health & Human Performance","Auxil",{"v":452045,"d":"452,045 "},{"$f":"D49-81839","v":{"v":370206,"d":"370,206 "}},{"v":81839,"d":"81,839 "},{"v":0,"d":"0 "},{"v":22602,"d":"22,602 "},{"v":5650.5,"d":"5,651 "},null,{"v":24259.26160064103,"d":"24,259 "},{"v":19409,"d":"19,409 "},{"v":4850,"d":"4,850 "},{"v":0.26160064103169134,"d":"0 "},{"v":8789.683770948188,"d":"8,790 "},{"v":7030,"d":"7,030 "},{"v":1760,"d":"1,760 "},{"v":-0.31622905181211536,"d":"(0)"},{"v":13861.5,"d":"13,862 "}]
["UMCP","Parking Garage III","Auxil",{"v":183906,"d":"183,906 "},{"$f":"D50-33294","v":{"v":150612,"d":"150,612 "}},{"v":33294,"d":"33,294 "},{"v":0,"d":"0 "},{"v":9195,"d":"9,195 "},{"v":2299,"d":"2,299 "},null,{"v":9863.97007961648,"d":"9,864 "},{"v":7890,"d":"7,890 "},{"v":1974,"d":"1,974 "},{"v":-0.02992038352022064,"d":"(0)"},{"v":3575.9656610368584,"d":"3,576 "},{"v":2860,"d":"2,860 "},{"v":716,"d":"716 "},{"v":-0.03433896314163576,"d":"(0)"},{"v":5638,"d":"5,638 "}]
["UMCP","Golf Course clubhouse","Auxil",{"v":518426,"d":"518,426 "},{"$f":"D51-93856","v":{"v":424570,"d":"424,570 "}},{"v":93856,"d":"93,856 "},{"v":0,"d":"0 "},{"v":25921,"d":"25,921 "},{"v":6480.5,"d":"6,481 "},null,{"v":27810.757914669564,"d":"27,811 "},{"v":22247,"d":"22,247 "},{"v":5564,"d":"5,564 "},{"v":-0.24208533043565694,"d":"(0)"},{"v":10083.071469293453,"d":"10,083 "},{"v":8065,"d":"8,065 "},{"v":2018,"d":"2,018 "},{"v":0.07146929345253739,"d":"0 "},{"v":15894.5,"d":"15,895 "}]
["UMCP","Stamp Union ","Auxil",{"v":524006,"d":"524,006 "},{"$f":"D52-94867","v":{"v":429139,"d":"429,139 "}},{"v":94867,"d":"94,867 "},{"v":0,"d":"0 "},{"v":26200,"d":"26,200 "},{"v":6550,"d":"6,550 "},null,{"v":28109.577304717248,"d":"28,110 "},{"v":22486,"d":"22,486 "},{"v":5624,"d":"5,624 "},{"v":-0.4226952827521018,"d":"(0)"},{"v":10189.981264421254,"d":"10,190 "},{"v":8150,"d":"8,150 "},{"v":2040,"d":"2,040 "},{"v":-0.018735578745690873,"d":"(0)"},{"v":16066,"d":"16,066 "}]
["UMCP","SCUB 3 ","Auxil",{"v":191788,"d":"191,788 "},{"$f":"D53-34721","v":{"v":157067,"d":"157,067 "}},{"v":34721,"d":"34,721 "},{"v":0,"d":"0 "},{"v":9589,"d":"9,589 "},{"v":2397.5,"d":"2,398 "},null,{"v":10290.42168279552,"d":"10,290 "},{"v":8232,"d":"8,232 "},{"v":2058,"d":"2,058 "},{"v":0.42168279552060994,"d":"0 "},{"v":3733.375942810104,"d":"3,733 "},{"v":2987,"d":"2,987 "},{"v":746,"d":"746 "},{"v":0.3759428101038793,"d":"0 "},{"v":5879.5,"d":"5,880 "}]
["UMCP","Somerset Hall renovation","Auxil",{"v":1000119,"d":"1,000,119 "},{"$f":"D54-181063","v":{"v":819056,"d":"819,056 "}},{"v":181063,"d":"181,063 "},{"v":0,"d":"0 "},{"v":50006,"d":"50,006 "},{"v":12501.5,"d":"12,502 "},null,{"v":53661.691191960854,"d":"53,662 "},{"v":42930,"d":"42,930 "},{"v":10732,"d":"10,732 "},{"v":-0.30880803914624266,"d":"(0)"},{"v":19457.84304879143,"d":"19,458 "},{"v":15566,"d":"15,566 "},{"v":3892,"d":"3,892 "},{"v":-0.15695120856980793,"d":"(0)"},{"v":30664.5,"d":"30,665 "}]
["BSU","Facilities Renewal","Acad",{"v":126003,"d":"126,003 "},{"$f":"D55-22812","v":{"v":103191,"d":"103,191 "}},{"v":22812,"d":"22,812 "},{"v":0,"d":"0 "},{"v":6300,"d":"6,300 "},{"v":1575,"d":"1,575 "},null,{"v":6761.352235349579,"d":"6,761 "},{"v":5409,"d":"5,409 "},{"v":1352,"d":"1,352 "},{"v":0.35223534957913216,"d":"0 "},{"v":2453.5274924755095,"d":"2,454 "},{"v":1964,"d":"1,964 "},{"v":490,"d":"490 "},{"v":-0.47250752449053834,"d":"(0)"},{"v":3863,"d":"3,863 "}]
["TU","Facilities Renewal","Acad",{"v":469277,"d":"469,277 "},{"$f":"D56-84958","v":{"v":384319,"d":"384,319 "}},{"v":84958,"d":"84,958 "},{"v":0,"d":"0 "},{"v":23464,"d":"23,464 "},{"v":5866,"d":"5,866 "},null,{"v":25177.123244575283,"d":"25,177 "},{"v":20141,"d":"20,141 "},{"v":5036,"d":"5,036 "},{"v":0.12324457528302446,"d":"0 "},{"v":9131.223596088279,"d":"9,131 "},{"v":7305,"d":"7,305 "},{"v":1826,"d":"1,826 "},{"v":0.22359608827900956,"d":"0 "},{"v":14388,"d":"14,388 "}]
["TU","7800 York Road renovation","Acad",{"v":2139086,"d":"2,139,086 "},{"$f":"D57-387262","v":{"v":1751824,"d":"1,751,824 "}},{"v":387262,"d":"387,262 "},{"v":0,"d":"0 "},{"v":106954,"d":"106,954 "},{"v":26738.5,"d":"26,739 "},null,{"v":114772.63060632299,"d":"114,773 "},{"v":91819,"d":"91,819 "},{"v":22954,"d":"22,954 "},{"v":-0.36939367701415904,"d":"(0)"},{"v":41618.922116092,"d":"41,619 "},{"v":33295,"d":"33,295 "},{"v":8324,"d":"8,324 "},{"v":-0.07788390800124034,"d":"(0)"},{"v":65585.5,"d":"65,586 "}]
["TU","Minnegan stadium restrooms","Auxil",{"v":249896,"d":"249,896 "},{"$f":"D58-45242","v":{"v":204654,"d":"204,654 "}},{"v":45242,"d":"45,242 "},{"v":0,"d":"0 "},{"v":12495,"d":"12,495 "},{"v":3123.5,"d":"3,124 "},null,{"v":13405.69593929124,"d":"13,406 "},{"v":10724,"d":"10,724 "},{"v":2682,"d":"2,682 "},{"v":-0.3040607087605167,"d":"(0)"},{"v":4864.757563250592,"d":"4,865 "},{"v":3893,"d":"3,893 "},{"v":972,"d":"972 "},{"v":-0.24243674940771598,"d":"(0)"},{"v":7661.5,"d":"7,662 "}]
["TU","Richmond / Newell Hall Dining'","Auxil",{"v":1388115,"d":"1,388,115 "},{"$f":"D59-251306","v":{"v":1136809,"d":"1,136,809 "}},{"v":251306,"d":"251,306 "},{"v":0,"d":"0 "},{"v":69406,"d":"69,406 "},{"v":17351.5,"d":"17,352 "},null,{"v":74476.35800987284,"d":"74,476 "},{"v":59580,"d":"59,580 "},{"v":14896,"d":"14,896 "},{"v":0.35800987284164876,"d":"0 "},{"v":27005.825022049183,"d":"27,006 "},{"v":21604,"d":"21,604 "},{"v":5402,"d":"5,402 "},{"v":-0.17497795081726508,"d":"(0)"},{"v":42560.5,"d":"42,561 "}]
["UMES","Facilities Renewal","Acad",{"v":74409,"d":"74,409 "},{"$f":"D60-13471","v":{"v":60938,"d":"60,938 "}},{"v":13471,"d":"13,471 "},{"v":0,"d":"0 "},{"v":3720,"d":"3,720 "},{"v":930,"d":"930 "},null,{"v":3995.07914440855,"d":"3,995 "},{"v":3197,"d":"3,197 "},{"v":798,"d":"798 "},{"v":0.07914440854983695,"d":"0 "},{"v":1445.009549527742,"d":"1,445 "},{"v":1155,"d":"1,155 "},{"v":290,"d":"290 "},{"v":0.009549527741910424,"d":"0 "},{"v":2282,"d":"2,282 "}]
["UMES","Student services building","Auxil",{"v":1788314,"d":"1,788,314 "},{"$f":"D61-323758","v":{"v":1464556,"d":"1,464,556 "}},{"v":323758,"d":"323,758 "},{"v":0,"d":"0 "},{"v":89416,"d":"89,416 "},{"v":22354,"d":"22,354 "},null,{"v":95951.72649696961,"d":"95,952 "},{"v":76762,"d":"76,762 "},{"v":19190,"d":"19,190 "},{"v":-0.2735030303883832,"d":"(0)"},{"v":34800.25099912449,"d":"34,800 "},{"v":27842,"d":"27,842 "},{"v":6958,"d":"6,958 "},{"v":0.250999124487862,"d":"0 "},{"v":54830,"d":"54,830 "}]
["FSU","Facilities Renewal","Acad",{"v":178169,"d":"178,169 "},{"$f":"D62-32256","v":{"v":145913,"d":"145,913 "}},{"v":32256,"d":"32,256 "},{"v":0,"d":"0 "},{"v":8908,"d":"8,908 "},{"v":2227,"d":"2,227 "},null,{"v":9559.044420158509,"d":"9,559 "},{"v":7647,"d":"7,647 "},{"v":1912,"d":"1,912 "},{"v":0.04442015850872849,"d":"0 "},{"v":3462.4941025453063,"d":"3,462 "},{"v":2768,"d":"2,768 "},{"v":694,"d":"694 "},{"v":0.4941025453063048,"d":"0 "},{"v":5463,"d":"5,463 "}]
["FSU","Athletic Facilities","Auxil",{"v":77416,"d":"77,416 "},{"$f":"D63-14016","v":{"v":63400,"d":"63,400 "}},{"v":14016,"d":"14,016 "},{"v":0,"d":"0 "},{"v":3871,"d":"3,871 "},{"v":967.5,"d":"968 "},null,{"v":4158.417409126216,"d":"4,158 "},{"v":3328,"d":"3,328 "},{"v":830,"d":"830 "},{"v":0.41740912621571624,"d":"0 "},{"v":1501.8674953102955,"d":"1,502 "},{"v":1200,"d":"1,200 "},{"v":302,"d":"302 "},{"v":-0.13250468970454676,"d":"(0)"},{"v":2375.5,"d":"2,376 "}]
["FSU","Residence Hall Network infra.","Auxil",{"v":245387,"d":"245,387 "},{"$f":"D64-44425","v":{"v":200962,"d":"200,962 "}},{"v":44425,"d":"44,425 "},{"v":0,"d":"0 "},{"v":12269,"d":"12,269 "},{"v":3067.5,"d":"3,068 "},null,{"v":13161.345282468945,"d":"13,161 "},{"v":10527,"d":"10,527 "},{"v":2634,"d":"2,634 "},{"v":0.345282468944788,"d":"0 "},{"v":4779.71044250279,"d":"4,780 "},{"v":3826,"d":"3,826 "},{"v":954,"d":"954 "},{"v":-0.28955749720989843,"d":"(0)"},{"v":7521.5,"d":"7,522 "}]
["CSC","Facilities Renewal","Acad",{"v":40905,"d":"40,905 "},{"$f":"D65-7406","v":{"v":33499,"d":"33,499 "}},{"v":7406,"d":"7,406 "},{"v":0,"d":"0 "},{"v":2045,"d":"2,045 "},{"v":511.5,"d":"512 "},null,{"v":2200.48577163951,"d":"2,200 "},{"v":1762,"d":"1,762 "},{"v":438,"d":"438 "},{"v":0.4857716395099487,"d":"0 "},{"v":790.9560844692257,"d":"791 "},{"v":631,"d":"631 "},{"v":160,"d":"160 "},{"v":-0.043915530774256695,"d":"(0)"},{"v":1255.5,"d":"1,256 "}]
["UB","Facilities Renewal","Acad",{"v":28361,"d":"28,361 "},{"$f":"D66-5135","v":{"v":23226,"d":"23,226 "}},{"v":5135,"d":"5,135 "},{"v":0,"d":"0 "},{"v":1418,"d":"1,418 "},{"v":354.5,"d":"355 "},null,{"v":1523.8330344402007,"d":"1,524 "},{"v":1220,"d":"1,220 "},{"v":304,"d":"304 "},{"v":-0.16696555979933692,"d":"(0)"},{"v":554.0263214568783,"d":"554 "},{"v":444,"d":"444 "},{"v":110,"d":"110 "},{"v":0.026321456878349636,"d":"0 "},{"v":869.5,"d":"870 "}]
["SSU","Facilities Renewal","Acad",{"v":238863,"d":"238,863 "},{"$f":"D67-43244","v":{"v":195619,"d":"195,619 "}},{"v":43244,"d":"43,244 "},{"v":0,"d":"0 "},{"v":11943,"d":"11,943 "},{"v":2986,"d":"2,986 "},null,{"v":12811.23254873709,"d":"12,811 "},{"v":10247,"d":"10,247 "},{"v":2564,"d":"2,564 "},{"v":0.23254873709083768,"d":"0 "},{"v":4644.4437242468775,"d":"4,644 "},{"v":3714,"d":"3,714 "},{"v":930,"d":"930 "},{"v":0.44372424687753664,"d":"0 "},{"v":7323,"d":"7,323 "}]
["SSU","Holloway Hall Renovations","Acad",{"v":3934,"d":"3,934 "},{"$f":"D68-712","v":{"v":3222,"d":"3,222 "}},{"v":712,"d":"712 "},{"v":0,"d":"0 "},{"v":197,"d":"197 "},{"v":49,"d":"49 "},null,{"v":212.27769932076632,"d":"212 "},{"v":170,"d":"170 "},{"v":42,"d":"42 "},{"v":0.27769932076631676,"d":"0 "},{"v":72.36137082389851,"d":"72 "},{"v":56,"d":"56 "},{"v":16,"d":"16 "},{"v":0.36137082389851116,"d":"0 "},{"v":122,"d":"122 "}]
["SSU","Dining Facility","Auxil",{"v":9927,"d":"9,927 "},{"$f":"D69-1797","v":{"v":8130,"d":"8,130 "}},{"v":1797,"d":"1,797 "},{"v":0,"d":"0 "},{"v":496,"d":"496 "},{"v":124,"d":"124 "},null,{"v":535.744543710181,"d":"536 "},{"v":430,"d":"430 "},{"v":106,"d":"106 "},{"v":-0.25545628981899426,"d":"(0)"},{"v":196.910126411502,"d":"197 "},{"v":159,"d":"159 "},{"v":38,"d":"38 "},{"v":-0.0898735884979942,"d":"(0)"},{"v":304,"d":"304 "}]
["UMBC","Facilities Renewal","Acad",{"v":120046,"d":"120,046 "},{"$f":"D70-21733","v":{"v":98313,"d":"98,313 "}},{"v":21733,"d":"21,733 "},{"v":0,"d":"0 "},{"v":6002,"d":"6,002 "},{"v":1500.5,"d":"1,501 "},null,{"v":6442.135504578724,"d":"6,442 "},{"v":5154,"d":"5,154 "},{"v":1288,"d":"1,288 "},{"v":0.13550457872406696,"d":"0 "},{"v":2330.5197751001206,"d":"2,331 "},{"v":1863,"d":"1,863 "},{"v":468,"d":"468 "},{"v":-0.4802248998794312,"d":"(0)"},{"v":3681.5,"d":"3,682 "}]
["UMBC","University Commons Planning","Auxil",{"v":273422,"d":"273,422 "},{"$f":"D71-49501","v":{"v":223921,"d":"223,921 "}},{"v":49501,"d":"49,501 "},{"v":0,"d":"0 "},{"v":13671,"d":"13,671 "},{"v":3418,"d":"3,418 "},null,{"v":14670.66574888862,"d":"14,671 "},{"v":11737,"d":"11,737 "},{"v":2934,"d":"2,934 "},{"v":-0.3342511113805813,"d":"(0)"},{"v":5319.772586928993,"d":"5,320 "},{"v":4256,"d":"4,256 "},{"v":1064,"d":"1,064 "},{"v":-0.2274130710065947,"d":"(0)"},{"v":8383,"d":"8,383 "}]
["UMBC","Power Plant Expansion","Acad",{"v":2083166,"d":"2,083,166 "},{"$f":"D72-377139","v":{"v":1706027,"d":"1,706,027 "}},{"v":377139,"d":"377,139 "},{"v":0,"d":"0 "},{"v":104158,"d":"104,158 "},{"v":26039.5,"d":"26,040 "},null,{"v":111771.98242989066,"d":"111,772 "},{"v":89418,"d":"89,418 "},{"v":22354,"d":"22,354 "},{"v":-0.017570109339430928,"d":"(0)"},{"v":40533.32846478786,"d":"40,533 "},{"v":32427,"d":"32,427 "},{"v":8106,"d":"8,106 "},{"v":0.32846478786086664,"d":"0 "},{"v":63870.5,"d":"63,871 "}]
["UMBC","Field House","Auxil",{"v":751285,"d":"751,285 "},{"$f":"D73-136013","v":{"v":615272,"d":"615,272 "}},{"v":136013,"d":"136,013 "},{"v":0,"d":"0 "},{"v":37564,"d":"37,564 "},{"v":9391,"d":"9,391 "},null,{"v":40309.085119023264,"d":"40,309 "},{"v":32247,"d":"32,247 "},{"v":8062,"d":"8,062 "},{"v":0.08511902326426934,"d":"0 "},{"v":14614.444855788595,"d":"14,614 "},{"v":11690,"d":"11,690 "},{"v":2924,"d":"2,924 "},{"v":0.44485578859530506,"d":"0 "},{"v":23035,"d":"23,035 "}]
["CEES","Facilities Renewal","Acad",{"v":87929,"d":"87,929 "},{"$f":"D74-15919","v":{"v":72010,"d":"72,010 "}},{"v":15919,"d":"15,919 "},{"v":0,"d":"0 "},{"v":4396,"d":"4,396 "},{"v":1099,"d":"1,099 "},null,{"v":4715.150319425,"d":"4,715 "},{"v":3771,"d":"3,771 "},{"v":944,"d":"944 "},{"v":0.15031942499990691,"d":"0 "},{"v":1711.7952875683318,"d":"1,712 "},{"v":1370,"d":"1,370 "},{"v":342,"d":"342 "},{"v":-0.20471243166821296,"d":"(0)"},{"v":2695,"d":"2,695 "}]
["USMH","Emergency Projects","Acad",{"v":24713,"d":"24,713 "},{"$f":"D75-4475","v":{"v":20238,"d":"20,238 "}},{"v":4475,"d":"4,475 "},{"v":0,"d":"0 "},{"v":1236,"d":"1,236 "},{"v":309,"d":"309 "},null,{"v":1321.561997309093,"d":"1,322 "},{"v":1056,"d":"1,056 "},{"v":266,"d":"266 "},{"v":-0.43800269090706934,"d":"(0)"},{"v":481.99868657898674,"d":"482 "},{"v":386,"d":"386 "},{"v":96,"d":"96 "},{"v":-1.313421013264815E-3,"d":"(0)"},{"v":757,"d":"757 "}]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"$f":"O76-Q76-P76","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"1999 Series A funded projects"]
["UMB","Facilities Renewal","Acad",{"v":140362,"d":"140,362 "},null,{"v":140362,"d":"140,362 "},{"$f":"D78-E78-F78","v":{"v":0,"d":"0 "}},{"v":7018,"d":"7,018 "},{"v":1754.5,"d":"1,755 "},null,{"v":2561.1460920754216,"d":"2,561 "},null,{"v":2561,"d":"2,561 "},{"$f":"K78-L78-M78","v":{"v":0.1460920754216204,"d":"0 "}},{"v":93.78008916618273,"d":"94 "},null,{"v":94,"d":"94 "},{"v":-0.2199108338172664,"d":"(0)"},{"$f":"H78+J78-I78-M78+Q78","v":{"v":2796.5,"d":"2,797 "}}]
["UMB","School of Nursing Equipment","Acad",{"v":4625,"d":"4,625 "},null,{"v":4625,"d":"4,625 "},{"v":0,"d":"0 "},{"v":231,"d":"231 "},{"v":58,"d":"58 "},null,{"v":86.43840766576682,"d":"86 "},null,{"v":86,"d":"86 "},{"v":0.43840766576681744,"d":"0 "},{"v":-0.1423987610573647,"d":"(0)"},null,null,{"v":-0.1423987610573647,"d":"(0)"},{"v":87,"d":"87 "}]
["UMB","Health Sciences Library","Acad",{"v":2697,"d":"2,697 "},null,{"v":2697,"d":"2,697 "},{"v":0,"d":"0 "},{"v":135,"d":"135 "},{"v":33.5,"d":"34 "},null,{"v":44.3897113151267,"d":"44 "},null,{"v":44,"d":"44 "},{"v":0.38971131512670354,"d":"0 "},{"v":0.33233507480740165,"d":"0 "},null,null,{"v":0.33233507480740165,"d":"0 "},{"v":57.5,"d":"58 "}]
["UMB","Lane Hall and Marshall Library","Acad",{"v":36424,"d":"36,424 "},null,{"v":36424,"d":"36,424 "},{"v":0,"d":"0 "},{"v":1821,"d":"1,821 "},{"v":455.5,"d":"456 "},null,{"v":666.536135860466,"d":"667 "},null,{"v":667,"d":"667 "},{"v":-0.4638641395340528,"d":"(0)"},{"v":24.03588377835598,"d":"24 "},null,{"v":24,"d":"24 "},{"v":0.03588377835598067,"d":"0 "},{"v":722.5,"d":"723 "}]
["UMB","School of Law: Marshall Libr. Expan","Acad",{"v":63278,"d":"63,278 "},null,{"v":63278,"d":"63,278 "},{"v":0,"d":"0 "},{"v":3164,"d":"3,164 "},{"v":791,"d":"791 "},null,{"v":1155.2636243629577,"d":"1,155 "},null,{"v":1155,"d":"1,155 "},{"v":0.2636243629576711,"d":"0 "},{"v":48.7719738965925,"d":"49 "},null,{"v":49,"d":"49 "},{"v":-0.22802610340750107,"d":"(0)"},{"v":1267,"d":"1,267 "}]
["UMB","Health Sciences Library - equip","Acad",{"v":15021,"d":"15,021 "},null,{"v":15021,"d":"15,021 "},{"v":0,"d":"0 "},{"v":751,"d":"751 "},{"v":188,"d":"188 "},null,{"v":273.78056443377,"d":"274 "},null,{"v":274,"d":"274 "},{"v":-0.21943556623000404,"d":"(0)"},{"v":14.242906349743876,"d":"14 "},null,{"v":14,"d":"14 "},{"v":0.24290634974387615,"d":"0 "},{"v":303,"d":"303 "}]
["UMB","Pascault Row renovation","Auxil",{"v":37959,"d":"37,959 "},null,{"v":37959,"d":"37,959 "},{"v":0,"d":"0 "},{"v":1898,"d":"1,898 "},{"v":474.5,"d":"475 "},null,{"v":694.5643026580265,"d":"695 "},null,{"v":695,"d":"695 "},{"v":-0.4356973419735368,"d":"(0)"},{"v":31.624708641517657,"d":"32 "},null,{"v":32,"d":"32 "},{"v":-0.3752913584823432,"d":"(0)"},{"v":760.5,"d":"761 "}]
["UMCP","Facilities Renewal","Acad",{"v":233374,"d":"233,374 "},null,{"v":233374,"d":"233,374 "},{"v":0,"d":"0 "},{"v":11669,"d":"11,669 "},{"v":2917,"d":"2,917 "},null,{"v":4260.8044437342905,"d":"4,261 "},null,{"v":4261,"d":"4,261 "},{"v":-0.19555626570945606,"d":"(0)"},{"v":169.52162956712186,"d":"170 "},null,{"v":170,"d":"170 "},{"v":-0.47837043287813685,"d":"(0)"},{"v":4661,"d":"4,661 "}]
["UMCP","Construct Steam Improvements","Acad",{"v":29182,"d":"29,182 "},null,{"v":29182,"d":"29,182 "},{"v":0,"d":"0 "},{"v":1459,"d":"1,459 "},{"v":365,"d":"365 "},null,{"v":533.9082817296112,"d":"534 "},null,{"v":534,"d":"534 "},{"v":-0.0917182703888102,"d":"(0)"},{"v":24.240829612255652,"d":"24 "},null,{"v":24,"d":"24 "},{"v":0.24082961225565214,"d":"0 "},{"v":584,"d":"584 "}]
["UMCP","Technology Advancement Facility","Acad",{"v":1311,"d":"1,311 "},null,{"v":1311,"d":"1,311 "},{"v":0,"d":"0 "},{"v":66,"d":"66 "},{"v":16.5,"d":"17 "},null,{"v":23.45434795482049,"d":"23 "},null,{"v":23,"d":"23 "},{"v":0.4543479548204914,"d":"0 "},{"v":0.48264859057941223,"d":"0 "},null,null,{"v":0.48264859057941223,"d":"0 "},{"v":26.5,"d":"27 "}]
["UMCP","Performing Arts Center","Acad",{"v":1309352,"d":"1,309,352 "},null,{"v":1309352,"d":"1,309,352 "},{"v":0,"d":"0 "},{"v":65468,"d":"65,468 "},{"v":16367,"d":"16,367 "},null,{"v":23883.671488212334,"d":"23,884 "},null,{"v":23884,"d":"23,884 "},{"v":-0.32851178766577505,"d":"(0)"},{"v":927.8602078019576,"d":"928 "},null,{"v":928,"d":"928 "},{"v":-0.13979219804241438,"d":"(0)"},{"v":26145,"d":"26,145 "}]
["UMCP","Renovate Hornbake and Mckeldin","Acad",{"v":8850,"d":"8,850 "},null,{"v":8850,"d":"8,850 "},{"v":0,"d":"0 "},{"v":443,"d":"443 "},{"v":110.5,"d":"111 "},null,{"v":158.00626370761734,"d":"158 "},null,{"v":158,"d":"158 "},{"v":0.006263707617335967,"d":"0 "},{"v":7.745854331274266,"d":"8 "},null,{"v":8,"d":"8 "},{"v":-0.25414566872573374,"d":"(0)"},{"v":182.5,"d":"183 "}]
["UMCP","Symons Hall Renovations","Acad",{"v":52094,"d":"52,094 "},null,{"v":52094,"d":"52,094 "},{"v":0,"d":"0 "},{"v":2605,"d":"2,605 "},{"v":651,"d":"651 "},null,{"v":951.2919316705211,"d":"951 "},null,{"v":951,"d":"951 "},{"v":0.2919316705210804,"d":"0 "},{"v":41.49100452147968,"d":"41 "},null,{"v":41,"d":"41 "},{"v":0.491004521479681,"d":"0 "},{"v":1044,"d":"1,044 "}]
["UMCP","Renovate Key and Taliafero","Acad",{"v":34,"d":"34 "},null,{"v":34,"d":"34 "},{"v":0,"d":"0 "},{"v":2,"d":"2 "},null,null,{"v":0.25011035418326166,"d":"0 "},null,null,{"v":0.25011035418326166,"d":"0 "},{"v":0.1645342281872947,"d":"0 "},null,null,{"v":0.1645342281872947,"d":"0 "},{"v":2,"d":"2 "}]
["UMCP","Ritchie renovation","Auxil",{"v":363,"d":"363 "},null,{"v":363,"d":"363 "},{"v":0,"d":"0 "},{"v":18,"d":"18 "},{"v":4.5,"d":"5 "},null,{"v":10.358896017168192,"d":"10 "},null,{"v":10,"d":"10 "},{"v":0.35889601716819186,"d":"0 "},{"v":-0.20531126484935536,"d":"(0)"},null,null,{"v":-0.20531126484935536,"d":"(0)"},{"v":3.5,"d":"4 "}]
["UMCP","Stamp Union renovation","Auxil",{"v":386263,"d":"386,263 "},null,{"v":386263,"d":"386,263 "},{"v":0,"d":"0 "},{"v":19313,"d":"19,313 "},{"v":4828.5,"d":"4,829 "},null,{"v":7041.365141558592,"d":"7,041 "},null,{"v":7041,"d":"7,041 "},{"v":0.3651415585918585,"d":"0 "},{"v":277.21974574391174,"d":"277 "},null,{"v":277,"d":"277 "},{"v":0.21974574391174428,"d":"0 "},{"v":7720.5,"d":"7,721 "}]
["UMCP","SCUB 3 Planning and Construcion","Auxil",{"v":153163,"d":"153,163 "},null,{"v":153163,"d":"153,163 "},{"v":0,"d":"0 "},{"v":7658,"d":"7,658 "},{"v":1914.5,"d":"1,915 "},null,{"v":2791.5423753548857,"d":"2,792 "},null,{"v":2792,"d":"2,792 "},{"v":-0.45762464511426515,"d":"(0)"},{"v":109.052359439562,"d":"109 "},null,{"v":109,"d":"109 "},{"v":0.052359439561996624,"d":"0 "},{"v":3060.5,"d":"3,061 "}]
["UMCP","Somerset hall Renovation","Auxil",{"v":84977,"d":"84,977 "},null,{"v":84977,"d":"84,977 "},{"v":0,"d":"0 "},{"v":4249,"d":"4,249 "},{"v":1062,"d":"1,062 "},null,{"v":1549.6817121590266,"d":"1,550 "},null,{"v":1550,"d":"1,550 "},{"v":-0.3182878409734258,"d":"(0)"},{"v":60.02297771652604,"d":"60 "},null,{"v":60,"d":"60 "},{"v":0.02297771652604297,"d":"0 "},{"v":1697,"d":"1,697 "}]
["UMCP","Golf Course Clubhouse","Auxil",{"v":7081,"d":"7,081 "},null,{"v":7081,"d":"7,081 "},{"v":0,"d":"0 "},{"v":354,"d":"354 "},{"v":88.5,"d":"89 "},null,{"v":124.0965518044917,"d":"124 "},null,{"v":124,"d":"124 "},{"v":0.0965518044916962,"d":"0 "},{"v":2.2727916496023681E-4,"d":"0 "},null,null,{"v":2.2727916496023681E-4,"d":"0 "},{"v":141.5,"d":"142 "}]
["UMCP","Parking Garage III","Auxil",{"v":1760,"d":"1,760 "},null,{"v":1760,"d":"1,760 "},{"v":0,"d":"0 "},{"v":88,"d":"88 "},{"v":22,"d":"22 "},null,{"v":32.73275826658261,"d":"33 "},null,{"v":33,"d":"33 "},{"v":-0.2672417334173929,"d":"(0)"},{"v":-0.2999362726195134,"d":"(0)"},null,null,{"v":-0.2999362726195134,"d":"(0)"},{"v":33,"d":"33 "}]
["UMCP","South Campus Garage","Auxil",{"v":13708,"d":"13,708 "},null,{"v":13708,"d":"13,708 "},{"v":0,"d":"0 "},{"v":685,"d":"685 "},{"v":171.5,"d":"172 "},null,{"v":250.13005753952575,"d":"250 "},null,{"v":250,"d":"250 "},{"v":0.13005753952575105,"d":"0 "},{"v":7.752663871709657,"d":"8 "},null,{"v":8,"d":"8 "},{"v":-0.24733612829034257,"d":"(0)"},{"v":271.5,"d":"272 "}]
["UMCP","Frat row - Renovation PH V","Auxil",{"v":181,"d":"181 "},null,{"v":181,"d":"181 "},{"v":0,"d":"0 "},{"v":9,"d":"9 "},{"v":2.5,"d":"3 "},null,{"v":0.08136853887217299,"d":"0 "},null,null,{"v":0.08136853887217299,"d":"0 "},{"v":-0.1064525761520767,"d":"(0)"},null,null,{"v":-0.1064525761520767,"d":"(0)"},{"v":6.5,"d":"7 "}]
["UMCP","Health & Human Performance","Auxil",{"v":2949,"d":"2,949 "},null,{"v":2949,"d":"2,949 "},{"v":0,"d":"0 "},{"v":147,"d":"147 "},{"v":37,"d":"37 "},null,{"v":52.559777380636945,"d":"53 "},null,{"v":53,"d":"53 "},{"v":-0.4402226193630554,"d":"(0)"},{"v":-0.4222673826056944,"d":"(0)"},null,null,{"v":-0.4222673826056944,"d":"(0)"},{"v":57,"d":"57 "}]
["UMCP","Track & Field","Auxil",{"v":32,"d":"32 "},null,{"v":32,"d":"32 "},{"v":0,"d":"0 "},{"v":2,"d":"2 "},null,null,{"v":0.11933772790069952,"d":"0 "},null,null,{"v":0.11933772790069952,"d":"0 "},{"v":0.1594716365507625,"d":"0 "},null,null,{"v":0.1594716365507625,"d":"0 "},{"v":2,"d":"2 "}]
["BSU","Facilities Renewal","Acad",{"v":11811,"d":"11,811 "},null,{"v":11811,"d":"11,811 "},{"v":0,"d":"0 "},{"v":591,"d":"591 "},{"v":147.5,"d":"148 "},null,{"v":211.93915366422107,"d":"212 "},null,{"v":212,"d":"212 "},{"v":-0.06084633577893328,"d":"(0)"},{"v":10.376744160852141,"d":"10 "},null,{"v":10,"d":"10 "},{"v":0.3767441608521409,"d":"0 "},{"v":241.5,"d":"242 "}]
["TU","Facilities Renewal","Acad",{"v":53071,"d":"53,071 "},null,{"v":53071,"d":"53,071 "},{"v":0,"d":"0 "},{"v":2654,"d":"2,654 "},{"v":663.5,"d":"664 "},null,{"v":967.9836308309441,"d":"968 "},null,{"v":968,"d":"968 "},{"v":-0.01636916905590624,"d":"(0)"},{"v":34.31818564691298,"d":"34 "},null,{"v":34,"d":"34 "},{"v":0.3181856469129798,"d":"0 "},{"v":1056.5,"d":"1,057 "}]
["TU","University Union Expansion East","Auxil",{"v":54000,"d":"54,000 "},null,{"v":54000,"d":"54,000 "},{"v":0,"d":"0 "},{"v":2700,"d":"2,700 "},{"v":675,"d":"675 "},null,{"v":978.5944028692284,"d":"979 "},null,{"v":979,"d":"979 "},{"v":-0.40559713077163906,"d":"(0)"},{"v":38.909956261247714,"d":"39 "},null,{"v":39,"d":"39 "},{"v":-0.09004373875228566,"d":"(0)"},{"v":1085,"d":"1,085 "}]
["TU","Richmond & Newell Hall Dining","Auxil",{"v":1021,"d":"1,021 "},null,{"v":1021,"d":"1,021 "},{"v":0,"d":"0 "},{"v":51,"d":"51 "},{"v":13,"d":"13 "},null,{"v":22.314922090572907,"d":"22 "},null,{"v":22,"d":"22 "},{"v":0.31492209057290665,"d":"0 "},{"v":0.04487256580428234,"d":"0 "},null,null,{"v":0.04487256580428234,"d":"0 "},{"v":16,"d":"16 "}]
["UMES","Facilities Renewal","Acad",{"v":48952,"d":"48,952 "},null,{"v":48952,"d":"48,952 "},{"v":0,"d":"0 "},{"v":2448,"d":"2,448 "},{"v":612,"d":"612 "},null,{"v":898.1469005487625,"d":"898 "},null,{"v":898,"d":"898 "},{"v":0.14690054876245995,"d":"0 "},{"v":37.96150467641735,"d":"38 "},null,{"v":38,"d":"38 "},{"v":-0.03849532358265151,"d":"(0)"},{"v":976,"d":"976 "}]
["UMES","Student Services Building","Auxil",{"v":879914,"d":"879,914 "},null,{"v":879914,"d":"879,914 "},{"v":0,"d":"0 "},{"v":43996,"d":"43,996 "},{"v":10999,"d":"10,999 "},null,{"v":16045.913217278081,"d":"16,046 "},null,{"v":16046,"d":"16,046 "},{"v":-0.0867827219190076,"d":"(0)"},{"v":617.2395680991285,"d":"617 "},null,{"v":617,"d":"617 "},{"v":0.23956809912851895,"d":"0 "},{"v":17568,"d":"17,568 "}]
["UMES","New Residence hall","Auxil",{"v":40808,"d":"40,808 "},null,{"v":40808,"d":"40,808 "},{"v":0,"d":"0 "},{"v":2040,"d":"2,040 "},{"v":510,"d":"510 "},null,{"v":746.3083626629723,"d":"746 "},null,{"v":746,"d":"746 "},{"v":0.30836266297228576,"d":"0 "},{"v":33.70630727853194,"d":"34 "},null,{"v":34,"d":"34 "},{"v":-0.29369272146806225,"d":"(0)"},{"v":818,"d":"818 "}]
["FSU","Athletic Facilities","Auxil",{"v":25697,"d":"25,697 "},null,{"v":25697,"d":"25,697 "},{"v":0,"d":"0 "},{"v":1285,"d":"1,285 "},{"v":321,"d":"321 "},null,{"v":473.0198071163368,"d":"473 "},null,{"v":473,"d":"473 "},{"v":0.019807116336778563,"d":"0 "},{"v":19.017892864773202,"d":"19 "},null,{"v":19,"d":"19 "},{"v":0.017892864773202177,"d":"0 "},{"v":510,"d":"510 "}]
["FSU","Facilities Renewal","Acad",{"v":83970,"d":"83,970 "},null,{"v":83970,"d":"83,970 "},{"v":0,"d":"0 "},{"v":4199,"d":"4,199 "},{"v":1049.5,"d":"1,050 "},null,{"v":1529.1322205232718,"d":"1,529 "},null,{"v":1529,"d":"1,529 "},{"v":0.1322205232718261,"d":"0 "},{"v":55.04645013781459,"d":"55 "},null,{"v":55,"d":"55 "},{"v":0.04645013781458829,"d":"0 "},{"v":1675.5,"d":"1,676 "}]
["CSC","Facilities Renewal","Acad",{"v":38045,"d":"38,045 "},null,{"v":38045,"d":"38,045 "},{"v":0,"d":"0 "},{"v":1902,"d":"1,902 "},{"v":475.5,"d":"476 "},null,{"v":693.4838169526192,"d":"693 "},null,{"v":693,"d":"693 "},{"v":0.48381695261923596,"d":"0 "},{"v":32.04743504316818,"d":"32 "},null,{"v":32,"d":"32 "},{"v":0.04743504316817848,"d":"0 "},{"v":765.5,"d":"766 "}]
["CSC","New residence Hall/Dining","Auxil",{"v":16724,"d":"16,724 "},null,{"v":16724,"d":"16,724 "},{"v":0,"d":"0 "},{"v":836,"d":"836 "},{"v":209,"d":"209 "},null,{"v":299.2554419416706,"d":"299 "},null,{"v":299,"d":"299 "},{"v":0.25544194167059686,"d":"0 "},{"v":10.661996241296805,"d":"11 "},null,{"v":11,"d":"11 "},{"v":-0.338003758703195,"d":"(0)"},{"v":339,"d":"339 "}]
["UB","Facilities Renewal","Acad",{"v":21587,"d":"21,587 "},null,{"v":21587,"d":"21,587 "},{"v":0,"d":"0 "},{"v":1079,"d":"1,079 "},{"v":270,"d":"270 "},null,{"v":392.22925784441577,"d":"392 "},null,{"v":392,"d":"392 "},{"v":0.2292578444157698,"d":"0 "},{"v":10.701712627369673,"d":"11 "},null,{"v":11,"d":"11 "},{"v":-0.2982873726303268,"d":"(0)"},{"v":428,"d":"428 "}]
["SSU","Facilities Renewal","Acad",{"v":10315,"d":"10,315 "},null,{"v":10315,"d":"10,315 "},{"v":0,"d":"0 "},{"v":516,"d":"516 "},{"v":129,"d":"129 "},null,{"v":188.94573297853935,"d":"189 "},null,{"v":189,"d":"189 "},{"v":-0.05426702146064599,"d":"(0)"},{"v":2.982829075696955,"d":"3 "},null,{"v":3,"d":"3 "},{"v":-0.0171709243030449,"d":"(0)"},{"v":201,"d":"201 "}]
["UMBC","Facilities Renewal","Acad",{"v":121697,"d":"121,697 "},null,{"v":121697,"d":"121,697 "},{"v":0,"d":"0 "},{"v":6085,"d":"6,085 "},{"v":1521,"d":"1,521 "},null,{"v":2218.0765233282946,"d":"2,218 "},null,{"v":2218,"d":"2,218 "},{"v":0.07652332829457009,"d":"0 "},{"v":85.52448177365773,"d":"86 "},null,{"v":86,"d":"86 "},{"v":-0.4755182263422739,"d":"(0)"},{"v":2432,"d":"2,432 "}]
["UMBC","Biology Bldg renovation","Acad",{"v":18630,"d":"18,630 "},null,{"v":18630,"d":"18,630 "},{"v":0,"d":"0 "},{"v":931,"d":"931 "},{"v":233,"d":"233 "},null,{"v":338.62329945351803,"d":"339 "},null,{"v":339,"d":"339 "},{"v":-0.3767005464819704,"d":"(0)"},{"v":8.08347927688311,"d":"8 "},null,{"v":8,"d":"8 "},{"v":0.08347927688311074,"d":"0 "},{"v":367,"d":"367 "}]
["UMBC","Power Plant Expansion","Acad",{"v":206613,"d":"206,613 "},null,{"v":206613,"d":"206,613 "},{"v":0,"d":"0 "},{"v":10330,"d":"10,330 "},{"v":2582.5,"d":"2,583 "},null,{"v":3771.7157189709505,"d":"3,772 "},null,{"v":3772,"d":"3,772 "},{"v":-0.2842810290494526,"d":"(0)"},{"v":145.2361101045367,"d":"145 "},null,{"v":145,"d":"145 "},{"v":0.23611010453669223,"d":"0 "},{"v":4120.5,"d":"4,121 "}]
["UMBC","University Commons Center","Auxil",{"v":328060,"d":"328,060 "},null,{"v":328060,"d":"328,060 "},{"v":0,"d":"0 "},{"v":16403,"d":"16,403 "},{"v":4101,"d":"4,101 "},null,{"v":5982.1452667388585,"d":"5,982 "},null,{"v":5982,"d":"5,982 "},{"v":0.1452667388584814,"d":"0 "},{"v":229.53544470215365,"d":"230 "},null,{"v":230,"d":"230 "},{"v":-0.46455529784634564,"d":"(0)"},{"v":6550,"d":"6,550 "}]
["UMBC","Parking Garage","Auxil",{"v":187174,"d":"187,174 "},null,{"v":187174,"d":"187,174 "},{"v":0,"d":"0 "},{"v":9359,"d":"9,359 "},{"v":2339.5,"d":"2,340 "},null,{"v":3414.108976319909,"d":"3,414 "},null,{"v":3414,"d":"3,414 "},{"v":0.10897631990883383,"d":"0 "},{"v":133.1658399138845,"d":"133 "},null,{"v":133,"d":"133 "},{"v":0.16583991388449704,"d":"0 "},{"v":3738.5,"d":"3,739 "}]
["UMBC","Field House","Auxil",{"v":120457,"d":"120,457 "},null,{"v":120457,"d":"120,457 "},{"v":0,"d":"0 "},{"v":6023,"d":"6,023 "},{"v":1505.5,"d":"1,506 "},null,{"v":2191.645486586969,"d":"2,192 "},null,{"v":2192,"d":"2,192 "},{"v":-0.35451341303087247,"d":"(0)"},{"v":79.39115200599917,"d":"79 "},null,{"v":79,"d":"79 "},{"v":0.39115200599917443,"d":"0 "},{"v":2404.5,"d":"2,405 "}]
["UMUC","Facilities Renewal","Acad",{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":-0.3459617718912682,"d":"(0)"},null,null,{"v":-0.3459617718912682,"d":"(0)"},{"v":-0.24466221997236381,"d":"(0)"},null,null,{"v":-0.24466221997236381,"d":"(0)"},{"v":0,"d":"0 "}]
["USMH ","Emergency project","Acad",{"v":43,"d":"43 "},null,{"v":43,"d":"43 "},{"v":0,"d":"0 "},{"v":2,"d":"2 "},null,null,{"v":0.4270639907263183,"d":"0 "},null,null,{"v":0.4270639907263183,"d":"0 "},{"v":0.21009755291608398,"d":"0 "},null,null,{"v":0.21009755291608398,"d":"0 "},{"v":2,"d":"2 "}]
["USMH ","Transfers from UMUC in FY11","Acad",{"v":2378,"d":"2,378 "},null,{"v":2378,"d":"2,378 "},{"v":0,"d":"0 "},{"v":119,"d":"119 "},{"v":29.5,"d":"30 "},null,{"v":40,"d":"40 "},null,{"v":40,"d":"40 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":49.5,"d":"50 "}]
["CEES","Facilities Renewal","Acad",{"v":4000,"d":"4,000 "},null,{"v":4000,"d":"4,000 "},{"v":0,"d":"0 "},{"v":200,"d":"200 "},{"v":50,"d":"50 "},null,{"v":66.66710563340422,"d":"67 "},null,{"v":67,"d":"67 "},{"v":-0.33289436659578087,"d":"(0)"},{"v":-0.2305796593419842,"d":"(0)"},null,null,{"v":-0.2305796593419842,"d":"(0)"},{"v":83,"d":"83 "}]
[{"$nulls":19},{"$f":"SUM(T78:T124)","v":{"v":0,"d":"0 "}}]
[null,"2000 Series A funded projects",{"$nulls":15},{"v":0,"d":"0 "},null,{"$f":"SUM(T78:T125)","v":{"v":0,"d":"0 "}}]
["UMCP","SCUB 3","Aux",{"v":6020,"d":"6,020 "},{"$f":"D127-1044","v":{"v":4976,"d":"4,976 "}},{"v":1044,"d":"1,044 "},{"$f":"D127-E127-F127","v":{"v":0,"d":"0 "}},{"v":288,"d":"288 "},{"v":72,"d":"72 "},null,{"v":287.95779781041483,"d":"288 "},{"v":248,"d":"248 "},{"v":40,"d":"40 "},{"$f":"K127-L127-M127","v":{"v":-0.042202189585168526,"d":"(0)"}},{"v":248.76212271512549,"d":"249 "},{"v":215,"d":"215 "},{"v":34,"d":"34 "},{"v":-0.23787728487451432,"d":"(0)"},{"$f":"H127+J127-I127-M127+Q127","v":{"v":210,"d":"210 "}}]
["UMCP","Stamp Student Union","Aux",{"v":3188044,"d":"3,188,044 "},{"v":2635296,"d":"2,635,296 "},{"v":552748,"d":"552,748 "},{"v":0,"d":"0 "},{"v":152299,"d":"152,299 "},{"v":38075,"d":"38,075 "},null,{"v":150483.17462596047,"d":"150,483 "},{"v":128987,"d":"128,987 "},{"v":21496,"d":"21,496 "},{"v":0.17462596046971157,"d":"0 "},{"v":129038.8669190665,"d":"129,039 "},{"v":110603,"d":"110,603 "},{"v":18436,"d":"18,436 "},{"v":-0.13308093350497074,"d":"(0)"},{"v":111164,"d":"111,164 "}]
["UMCP","N. Campus Parking Garage","Aux",{"v":2245024,"d":"2,245,024 "},{"v":1855778,"d":"1,855,778 "},{"v":389246,"d":"389,246 "},{"v":0,"d":"0 "},{"v":107249,"d":"107,249 "},{"v":26812.5,"d":"26,813 "},null,{"v":105967.55187157117,"d":"105,968 "},{"v":90830,"d":"90,830 "},{"v":15138,"d":"15,138 "},{"v":-0.4481284288340248,"d":"(0)"},{"v":90873.3011011713,"d":"90,873 "},{"v":77891,"d":"77,891 "},{"v":12982,"d":"12,982 "},{"v":0.30110117129515857,"d":"0 "},{"v":78280.5,"d":"78,281 "}]
["UMCP","Health Center","Aux",{"v":103805,"d":"103,805 "},{"v":85807,"d":"85,807 "},{"v":17998,"d":"17,998 "},{"v":0,"d":"0 "},{"v":4959,"d":"4,959 "},{"v":1240,"d":"1,240 "},null,{"v":4899.495380873801,"d":"4,899 "},{"v":4199,"d":"4,199 "},{"v":700,"d":"700 "},{"v":0.4953808738009684,"d":"0 "},{"v":4203.423332928207,"d":"4,203 "},{"v":3603,"d":"3,603 "},{"v":600,"d":"600 "},{"v":0.42333292820694624,"d":"0 "},{"v":3619,"d":"3,619 "}]
["UMCP","South Campus Parking ","Aux",{"v":7584,"d":"7,584 "},{"v":6269,"d":"6,269 "},{"v":1315,"d":"1,315 "},{"v":0,"d":"0 "},{"v":362,"d":"362 "},{"v":90.5,"d":"91 "},null,{"v":352.89981964931815,"d":"353 "},{"v":301,"d":"301 "},{"v":52,"d":"52 "},{"v":-0.10018035068185327,"d":"(0)"},{"v":306.1981203208061,"d":"306 "},{"v":262,"d":"262 "},{"v":44,"d":"44 "},{"v":0.19812032080608333,"d":"0 "},{"v":263.5,"d":"264 "}]
["UMCP","Arena","Aux",{"v":2782916,"d":"2,782,916 "},{"v":2300409,"d":"2,300,409 "},{"v":482507,"d":"482,507 "},{"v":0,"d":"0 "},{"v":132946,"d":"132,946 "},{"v":33236.5,"d":"33,237 "},null,{"v":131350.47722159108,"d":"131,350 "},{"v":112584,"d":"112,584 "},{"v":18766,"d":"18,766 "},{"v":0.4772215910779778,"d":"0 "},{"v":112648.35899085502,"d":"112,648 "},{"v":96556,"d":"96,556 "},{"v":16092,"d":"16,092 "},{"v":0.3589908550202381,"d":"0 "},{"v":97035.5,"d":"97,036 "}]
["UMB","Pascault Row renovation","Aux",{"v":92706,"d":"92,706 "},{"v":76633,"d":"76,633 "},{"v":16073,"d":"16,073 "},{"v":0,"d":"0 "},{"v":4429,"d":"4,429 "},{"v":1107,"d":"1,107 "},null,{"v":4370.310772878038,"d":"4,370 "},{"v":3744,"d":"3,744 "},{"v":626,"d":"626 "},{"v":0.31077287803782383,"d":"0 "},{"v":3752.850090416722,"d":"3,753 "},{"v":3217,"d":"3,217 "},{"v":536,"d":"536 "},{"v":-0.1499095832778039,"d":"(0)"},{"v":3232,"d":"3,232 "}]
["UMB","New Parking Garage","Aux",{"v":11294,"d":"11,294 "},{"v":9336,"d":"9,336 "},{"v":1958,"d":"1,958 "},{"v":0,"d":"0 "},{"v":540,"d":"540 "},{"v":135,"d":"135 "},null,{"v":533.9888989607534,"d":"534 "},{"v":458,"d":"458 "},{"v":76,"d":"76 "},{"v":-0.011101039246568689,"d":"(0)"},{"v":452.98038093496154,"d":"453 "},{"v":387,"d":"387 "},{"v":66,"d":"66 "},{"v":-0.01961906503845512,"d":"(0)"},{"v":395,"d":"395 "}]
["UMES","Student services building","Aux",{"v":2344545,"d":"2,344,545 "},{"v":1938044,"d":"1,938,044 "},{"v":406501,"d":"406,501 "},{"v":0,"d":"0 "},{"v":112004,"d":"112,004 "},{"v":28001,"d":"28,001 "},null,{"v":110659.33763471775,"d":"110,659 "},{"v":94849,"d":"94,849 "},{"v":15810,"d":"15,810 "},{"v":0.337634717754554,"d":"0 "},{"v":94898.528255576,"d":"94,899 "},{"v":81341,"d":"81,341 "},{"v":13558,"d":"13,558 "},{"v":-0.471744423994096,"d":"(0)"},{"v":81751,"d":"81,751 "}]
["UMES","New Residence Hall","Aux",{"v":1912955,"d":"1,912,955 "},{"v":1581284,"d":"1,581,284 "},{"v":331671,"d":"331,671 "},{"v":0,"d":"0 "},{"v":91386,"d":"91,386 "},{"v":22846.5,"d":"22,847 "},null,{"v":90286.79028564048,"d":"90,287 "},{"v":77387,"d":"77,387 "},{"v":12900,"d":"12,900 "},{"v":-0.20971435951651074,"d":"(0)"},{"v":77430.5958295296,"d":"77,431 "},{"v":66369,"d":"66,369 "},{"v":11062,"d":"11,062 "},{"v":-0.40417047039954923,"d":"(0)"},{"v":66701.5,"d":"66,702 "}]
["UMBC","University Commons","Aux",{"v":4356800,"d":"4,356,800 "},{"v":3601412,"d":"3,601,412 "},{"v":755388,"d":"755,388 "},{"v":0,"d":"0 "},{"v":208133,"d":"208,133 "},{"v":52033.5,"d":"52,034 "},null,{"v":205642.5575516958,"d":"205,643 "},{"v":176265,"d":"176,265 "},{"v":29378,"d":"29,378 "},{"v":-0.4424483042093925,"d":"(0)"},{"v":176349.7538234993,"d":"176,350 "},{"v":151156,"d":"151,156 "},{"v":25194,"d":"25,194 "},{"v":-0.246176500688307,"d":"(0)"},{"v":151915.5,"d":"151,916 "}]
["UMBC","Parking Garage","Aux",{"v":475565,"d":"475,565 "},{"v":393111,"d":"393,111 "},{"v":82454,"d":"82,454 "},{"v":0,"d":"0 "},{"v":22719,"d":"22,719 "},{"v":5679.5,"d":"5,680 "},null,{"v":22451.34444055985,"d":"22,451 "},{"v":19245,"d":"19,245 "},{"v":3206,"d":"3,206 "},{"v":0.34444055984931765,"d":"0 "},{"v":19249.67474266806,"d":"19,250 "},{"v":16500,"d":"16,500 "},{"v":2750,"d":"2,750 "},{"v":-0.3252573319405201,"d":"(0)"},{"v":16583.5,"d":"16,584 "}]
["UMBC","Housing Centr Utility Plant","Aux",{"v":476161,"d":"476,161 "},{"v":393603,"d":"393,603 "},{"v":82558,"d":"82,558 "},{"v":0,"d":"0 "},{"v":22747,"d":"22,747 "},{"v":5687,"d":"5,687 "},null,{"v":22479.73041032214,"d":"22,480 "},{"v":19270,"d":"19,270 "},{"v":3210,"d":"3,210 "},{"v":-0.2695896778604947,"d":"(0)"},{"v":19270.602250995507,"d":"19,271 "},{"v":16517,"d":"16,517 "},{"v":2754,"d":"2,754 "},{"v":-0.3977490044926526,"d":"(0)"},{"v":16604,"d":"16,604 "}]
["UMCES","Coastal Sciences Lab","Aux",{"v":13425,"d":"13,425 "},{"v":11097,"d":"11,097 "},{"v":2328,"d":"2,328 "},{"v":0,"d":"0 "},{"v":641,"d":"641 "},{"v":160.5,"d":"161 "},null,{"v":636.8322094075977,"d":"637 "},{"v":547,"d":"547 "},{"v":90,"d":"90 "},{"v":-0.167790592402298,"d":"(0)"},{"v":541.2136485019753,"d":"541 "},{"v":463,"d":"463 "},{"v":78,"d":"78 "},{"$f":"O140-Q140-P140","v":{"v":0.2136485019752854,"d":"0 "}},{"v":468.5,"d":"469 "}]
["CSU","New residence Hall","Aux",{"v":2871326,"d":"2,871,326 "},{"v":2373491,"d":"2,373,491 "},{"v":497835,"d":"497,835 "},{"v":0,"d":"0 "},{"v":137169,"d":"137,169 "},{"v":34292.5,"d":"34,293 "},null,{"v":135524.299493829,"d":"135,524 "},{"v":116162,"d":"116,162 "},{"v":19362,"d":"19,362 "},{"v":0.2994938289921265,"d":"0 "},{"v":116222.35235885862,"d":"116,222 "},{"v":99618,"d":"99,618 "},{"v":16604,"d":"16,604 "},{"v":0.3523588586249389,"d":"0 "},{"v":100118.5,"d":"100,119 "}]
["FSU","Athletic Facilities","Aux",{"v":22016,"d":"22,016 "},{"v":18199,"d":"18,199 "},{"v":3817,"d":"3,817 "},{"v":0,"d":"0 "},{"v":1052,"d":"1,052 "},{"v":263,"d":"263 "},null,{"v":1041.8207171700456,"d":"1,042 "},{"v":894,"d":"894 "},{"v":148,"d":"148 "},{"v":-0.17928282995444533,"d":"(0)"},{"v":886.9514192540414,"d":"887 "},{"v":759,"d":"759 "},{"v":128,"d":"128 "},{"v":-0.04858074595858852,"d":"(0)"},{"v":769,"d":"769 "}]
["TU","7800 York Road Garage","Aux",{"v":185127,"d":"185,127 "},{"v":153029,"d":"153,029 "},{"v":32098,"d":"32,098 "},{"v":0,"d":"0 "},{"v":8844,"d":"8,844 "},{"v":2211,"d":"2,211 "},null,{"v":8739.970893251013,"d":"8,740 "},{"v":7492,"d":"7,492 "},{"v":1248,"d":"1,248 "},{"v":-0.029106748987032915,"d":"(0)"},{"v":7496.565973885392,"d":"7,497 "},{"v":6427,"d":"6,427 "},{"v":1070,"d":"1,070 "},{"v":-0.4340261146080593,"d":"(0)"},{"v":6455,"d":"6,455 "}]
["TU","Interim Fitness Center","Aux",{"v":28780,"d":"28,780 "},{"v":23790,"d":"23,790 "},{"v":4990,"d":"4,990 "},{"v":0,"d":"0 "},{"v":1375,"d":"1,375 "},{"v":343.5,"d":"344 "},null,{"v":1358.7129099657286,"d":"1,359 "},{"v":1165,"d":"1,165 "},{"v":194,"d":"194 "},{"v":-0.2870900342713867,"d":"(0)"},{"v":1167.3921969730081,"d":"1,167 "},{"v":1001,"d":"1,001 "},{"v":166,"d":"166 "},{"v":0.39219697300814005,"d":"0 "},{"v":1003.5,"d":"1,004 "}]
["UMB","Health Sciences Library","Acad",{"v":181037,"d":"181,037 "},{"v":149648,"d":"149,648 "},{"v":31389,"d":"31,389 "},{"v":0,"d":"0 "},{"v":8649,"d":"8,649 "},{"v":2162,"d":"2,162 "},null,{"v":8549.529024153106,"d":"8,550 "},{"v":7330,"d":"7,330 "},{"v":1220,"d":"1,220 "},{"v":-0.4709758468943619,"d":"(0)"},{"v":7333.181509078828,"d":"7,333 "},{"v":6287,"d":"6,287 "},{"v":1046,"d":"1,046 "},{"v":0.18150907882773026,"d":"0 "},{"v":6313,"d":"6,313 "}]
["SU","Holloway Hall renovation","Acad",{"v":2486,"d":"2,486 "},{"v":2055,"d":"2,055 "},{"v":431,"d":"431 "},{"v":0,"d":"0 "},{"v":119,"d":"119 "},{"v":29.5,"d":"30 "},null,{"v":121.90359821979857,"d":"122 "},{"v":106,"d":"106 "},{"v":16,"d":"16 "},{"v":-0.09640178020143253,"d":"(0)"},{"v":102.86522746044685,"d":"103 "},{"v":89,"d":"89 "},{"v":14,"d":"14 "},{"v":-0.13477253955315405,"d":"(0)"},{"v":87.5,"d":"88 "}]
["UMCP","Performing Arts Center","Acad",{"v":738242,"d":"738,242 "},{"v":610244,"d":"610,244 "},{"v":127998,"d":"127,998 "},{"v":0,"d":"0 "},{"v":35267,"d":"35,267 "},{"v":8817,"d":"8,817 "},null,{"v":34845.34008649092,"d":"34,845 "},{"v":29867,"d":"29,867 "},{"v":4978,"d":"4,978 "},{"v":0.34008649091992993,"d":"0 "},{"v":29888.004266738004,"d":"29,888 "},{"v":25620,"d":"25,620 "},{"v":4268,"d":"4,268 "},{"v":0.004266738003934734,"d":"0 "},{"v":25740,"d":"25,740 "}]
["UMCP","Facilities Renewal","Acad",{"v":1495831,"d":"1,495,831 "},{"v":1236482,"d":"1,236,482 "},{"v":259349,"d":"259,349 "},{"v":0,"d":"0 "},{"v":71459,"d":"71,459 "},{"v":17864.5,"d":"17,865 "},null,{"v":70606.30635859762,"d":"70,606 "},{"v":60520,"d":"60,520 "},{"v":10086,"d":"10,086 "},{"v":0.30635859761969186,"d":"0 "},{"v":60546.11571247222,"d":"60,546 "},{"v":51896,"d":"51,896 "},{"v":8650,"d":"8,650 "},{"v":0.11571247222309466,"d":"0 "},{"v":52158.5,"d":"52,159 "}]
["UMB","Facilities Renewal","Acad",{"v":558772,"d":"558,772 "},{"v":461891,"d":"461,891 "},{"v":96881,"d":"96,881 "},{"v":0,"d":"0 "},{"v":26694,"d":"26,694 "},{"v":6673.5,"d":"6,674 "},null,{"v":26373.21078859987,"d":"26,373 "},{"v":22605,"d":"22,605 "},{"v":3768,"d":"3,768 "},{"v":0.2107885998702841,"d":"0 "},{"v":22612.65116759546,"d":"22,613 "},{"v":19381,"d":"19,381 "},{"v":3232,"d":"3,232 "},{"v":-0.3488324045392801,"d":"(0)"},{"v":19484.5,"d":"19,485 "}]
["UMES","Facilities Renewal","Acad",{"v":69743,"d":"69,743 "},{"v":57651,"d":"57,651 "},{"v":12092,"d":"12,092 "},{"v":0,"d":"0 "},{"v":3332,"d":"3,332 "},{"v":833,"d":"833 "},null,{"v":3293.5032759394035,"d":"3,294 "},{"v":2824,"d":"2,824 "},{"v":470,"d":"470 "},{"v":-0.4967240605965344,"d":"(0)"},{"v":2818.735595589367,"d":"2,819 "},{"v":2415,"d":"2,415 "},{"v":404,"d":"404 "},{"v":-0.2644044106327783,"d":"(0)"},{"v":2433,"d":"2,433 "}]
["UMBC","Facilities Renewal","Acad",{"v":292944,"d":"292,944 "},{"v":242153,"d":"242,153 "},{"v":50791,"d":"50,791 "},{"v":0,"d":"0 "},{"v":13995,"d":"13,995 "},{"v":3498.5,"d":"3,499 "},null,{"v":13823.046556772806,"d":"13,823 "},{"v":11847,"d":"11,847 "},{"v":1976,"d":"1,976 "},{"v":0.04655677280607051,"d":"0 "},{"v":11857.495769307116,"d":"11,857 "},{"v":10163,"d":"10,163 "},{"v":1694,"d":"1,694 "},{"v":0.4957693071155518,"d":"0 "},{"v":10214.5,"d":"10,215 "}]
["UMCES","Facilities Renewal","Acad",{"v":183086,"d":"183,086 "},{"v":151342,"d":"151,342 "},{"v":31744,"d":"31,744 "},{"v":0,"d":"0 "},{"v":8746,"d":"8,746 "},{"v":2186.5,"d":"2,187 "},null,{"v":8645.04331058807,"d":"8,645 "},{"v":7411,"d":"7,411 "},{"v":1234,"d":"1,234 "},{"v":0.043310588069289224,"d":"0 "},{"v":7415.124016393296,"d":"7,415 "},{"v":6357,"d":"6,357 "},{"v":1058,"d":"1,058 "},{"v":0.12401639329618774,"d":"0 "},{"v":6383.5,"d":"6,384 "}]
["BSU","Facilities Renewal","Acad",{"v":247838,"d":"247,838 "},{"v":204868,"d":"204,868 "},{"v":42970,"d":"42,970 "},{"v":0,"d":"0 "},{"v":11840,"d":"11,840 "},{"v":2960,"d":"2,960 "},null,{"v":11692.971752187186,"d":"11,693 "},{"v":10021,"d":"10,021 "},{"v":1672,"d":"1,672 "},{"v":-0.028247812813788187,"d":"(0)"},{"v":10026.611364314736,"d":"10,027 "},{"v":8593,"d":"8,593 "},{"v":1434,"d":"1,434 "},{"v":-0.38863568526357994,"d":"(0)"},{"v":8642,"d":"8,642 "}]
["CSU","Facilities Renewal","Acad",{"v":279490,"d":"279,490 "},{"v":231032,"d":"231,032 "},{"v":48458,"d":"48,458 "},{"v":0,"d":"0 "},{"v":13352,"d":"13,352 "},{"v":3338,"d":"3,338 "},null,{"v":13195.664279864679,"d":"13,196 "},{"v":11312,"d":"11,312 "},{"v":1884,"d":"1,884 "},{"v":-0.33572013532102574,"d":"(0)"},{"v":11314.095823534652,"d":"11,314 "},{"v":9698,"d":"9,698 "},{"v":1616,"d":"1,616 "},{"v":0.09582353465157212,"d":"0 "},{"v":9746,"d":"9,746 "}]
["FSU","Facilities Renewal","Acad",{"v":46277,"d":"46,277 "},{"v":38254,"d":"38,254 "},{"v":8023,"d":"8,023 "},{"v":0,"d":"0 "},{"v":2211,"d":"2,211 "},{"v":552.5,"d":"553 "},null,{"v":2184.4216960608715,"d":"2,184 "},{"v":1872,"d":"1,872 "},{"v":312,"d":"312 "},{"v":0.4216960608714544,"d":"0 "},{"v":1870.6530792225967,"d":"1,871 "},{"v":1603,"d":"1,603 "},{"v":268,"d":"268 "},{"v":-0.34692077740328386,"d":"(0)"},{"v":1614.5,"d":"1,615 "}]
["SU","Facilities Renewal","Acad",{"v":183382,"d":"183,382 "},{"v":151587,"d":"151,587 "},{"v":31795,"d":"31,795 "},{"v":0,"d":"0 "},{"v":8761,"d":"8,761 "},{"v":2190,"d":"2,190 "},null,{"v":8659.007443257631,"d":"8,659 "},{"v":7423,"d":"7,423 "},{"v":1236,"d":"1,236 "},{"v":0.007443257631166489,"d":"0 "},{"v":7425.391564391719,"d":"7,425 "},{"v":6365,"d":"6,365 "},{"v":1060,"d":"1,060 "},{"v":0.39156439171893,"d":"0 "},{"v":6395,"d":"6,395 "}]
["TU","Facilities Renewal","Acad",{"v":174337,"d":"174,337 "},{"v":144110,"d":"144,110 "},{"v":30227,"d":"30,227 "},{"v":0,"d":"0 "},{"v":8328,"d":"8,328 "},{"v":2082,"d":"2,082 "},null,{"v":8225.992758501994,"d":"8,226 "},{"v":7050,"d":"7,050 "},{"v":1176,"d":"1,176 "},{"v":-0.007241498005896574,"d":"(0)"},{"v":7057.325398555387,"d":"7,057 "},{"v":6049,"d":"6,049 "},{"v":1008,"d":"1,008 "},{"v":0.3253985553874372,"d":"0 "},{"v":6078,"d":"6,078 "}]
["UB","Facilities Renewal","Acad",{"v":142990,"d":"142,990 "},{"v":118198,"d":"118,198 "},{"v":24792,"d":"24,792 "},{"v":0,"d":"0 "},{"v":6831,"d":"6,831 "},{"v":1707.5,"d":"1,708 "},null,{"v":6750.31054503274,"d":"6,750 "},{"v":5786,"d":"5,786 "},{"v":964,"d":"964 "},{"v":0.310545032740265,"d":"0 "},{"v":5793.005429803841,"d":"5,793 "},{"v":4967,"d":"4,967 "},{"v":826,"d":"826 "},{"v":0.005429803841252578,"d":"0 "},{"v":4985.5,"d":"4,986 "}]
["USM","Emergency projects","Acad",{"v":38440,"d":"38,440 "},{"v":31774,"d":"31,774 "},{"v":6666,"d":"6,666 "},{"v":0,"d":"0 "},{"v":1837,"d":"1,837 "},{"v":459,"d":"459 "},null,{"v":1810.3981067018617,"d":"1,810 "},{"v":1550,"d":"1,550 "},{"v":260,"d":"260 "},{"v":0.3981067018617068,"d":"0 "},{"v":1558.3397501438253,"d":"1,558 "},{"v":1336,"d":"1,336 "},{"v":222,"d":"222 "},{"v":0.339750143825313,"d":"0 "},{"v":1340,"d":"1,340 "}]
["UMCP","Steam Plant improvements","Acad",{"v":521859,"d":"521,859 "},{"v":431379,"d":"431,379 "},{"v":90480,"d":"90,480 "},{"v":0,"d":"0 "},{"v":24930,"d":"24,930 "},{"v":6232.5,"d":"6,233 "},null,{"v":24637.271795926055,"d":"24,637 "},{"v":21119,"d":"21,119 "},{"v":3518,"d":"3,518 "},{"v":0.2717959260553471,"d":"0 "},{"v":21121.621157008165,"d":"21,122 "},{"v":18104,"d":"18,104 "},{"v":3018,"d":"3,018 "},{"v":-0.37884299183497205,"d":"(0)"},{"v":18197.5,"d":"18,198 "}]
["UMCP","Tech. Advancement Facility","Acad",{"v":25901,"d":"25,901 "},{"v":21410,"d":"21,410 "},{"v":4491,"d":"4,491 "},{"v":0,"d":"0 "},{"v":1237,"d":"1,237 "},{"v":309.5,"d":"310 "},null,{"v":1226.4103404207867,"d":"1,226 "},{"v":1052,"d":"1,052 "},{"v":174,"d":"174 "},{"v":0.4103404207867243,"d":"0 "},{"v":1047.0278228502118,"d":"1,047 "},{"v":897,"d":"897 "},{"v":150,"d":"150 "},{"v":0.027822850211805417,"d":"0 "},{"v":903.5,"d":"904 "}]
["UMCP","Symons Hall renovation","Acad",{"v":113610,"d":"113,610 "},{"v":93912,"d":"93,912 "},{"v":19698,"d":"19,698 "},{"v":0,"d":"0 "},{"v":5427,"d":"5,427 "},{"v":1357,"d":"1,357 "},null,{"v":5362.884733573877,"d":"5,363 "},{"v":4597,"d":"4,597 "},{"v":766,"d":"766 "},{"v":-0.1152664261226164,"d":"(0)"},{"v":4604.405429981525,"d":"4,604 "},{"v":3948,"d":"3,948 "},{"v":656,"d":"656 "},{"v":0.4054299815252307,"d":"0 "},{"v":3960,"d":"3,960 "}]
["UMB","School of Nursing equipment","Acad",{"v":35746,"d":"35,746 "},{"v":29548,"d":"29,548 "},{"v":6198,"d":"6,198 "},{"v":0,"d":"0 "},{"v":1708,"d":"1,708 "},{"v":427,"d":"427 "},null,{"v":1681.3959421600648,"d":"1,681 "},{"v":1439,"d":"1,439 "},{"v":242,"d":"242 "},{"v":0.39594216006480565,"d":"0 "},{"v":1451.0931596439614,"d":"1,451 "},{"v":1245,"d":"1,245 "},{"v":206,"d":"206 "},{"v":0.09315964396137133,"d":"0 "},{"v":1245,"d":"1,245 "}]
["UMB","School of Law Library","Acad",{"v":7253,"d":"7,253 "},{"v":5996,"d":"5,996 "},{"v":1257,"d":"1,257 "},{"v":0,"d":"0 "},{"v":346,"d":"346 "},{"v":86.5,"d":"87 "},null,{"v":347.6663696713898,"d":"348 "},{"v":300,"d":"300 "},{"v":48,"d":"48 "},{"v":-0.3336303286101838,"d":"(0)"},{"v":293.1276271038057,"d":"293 "},{"v":251,"d":"251 "},{"v":42,"d":"42 "},{"v":0.12762710380570752,"d":"0 "},{"v":253.5,"d":"254 "}]
["UMCP","Renovate Key / Taliaferro","Acad",{"v":46000,"d":"46,000 "},{"v":38024,"d":"38,024 "},{"v":7976,"d":"7,976 "},{"v":0,"d":"0 "},{"v":2198,"d":"2,198 "},{"v":549.5,"d":"550 "},null,{"v":2172.486313465986,"d":"2,172 "},{"v":1862,"d":"1,862 "},{"v":310,"d":"310 "},{"v":0.4863134659858588,"d":"0 "},{"v":1862.1273375766573,"d":"1,862 "},{"v":1596,"d":"1,596 "},{"v":266,"d":"266 "},{"v":0.12733757665728263,"d":"0 "},{"v":1604.5,"d":"1,605 "}]
["UMCP","Renov McKeldin / Hornbake","Acad",{"v":404520,"d":"404,520 "},{"v":334383,"d":"334,383 "},{"v":70137,"d":"70,137 "},{"v":0,"d":"0 "},{"v":19325,"d":"19,325 "},{"v":4831,"d":"4,831 "},null,{"v":19091.722957491576,"d":"19,092 "},{"v":16364,"d":"16,364 "},{"v":2728,"d":"2,728 "},{"v":-0.27704250842361944,"d":"(0)"},{"v":16369.075889744629,"d":"16,369 "},{"v":14029,"d":"14,029 "},{"v":2340,"d":"2,340 "},{"v":0.07588974462851183,"d":"0 "},{"v":14106,"d":"14,106 "}]
["UMB","Lane and Marshall Halls","Acad",{"v":2051498,"d":"2,051,498 "},{"v":1695806,"d":"1,695,806 "},{"v":355692,"d":"355,692 "},{"v":0,"d":"0 "},{"v":98004,"d":"98,004 "},{"v":24501,"d":"24,501 "},null,{"v":96827.3985348662,"d":"96,827 "},{"v":82993,"d":"82,993 "},{"v":13834,"d":"13,834 "},{"v":0.3985348661954049,"d":"0 "},{"v":83045.40847527434,"d":"83,045 "},{"v":71183,"d":"71,183 "},{"v":11862,"d":"11,862 "},{"v":0.4084752743365243,"d":"0 "},{"v":71531,"d":"71,531 "}]
["TU","7800 York Road renovation","Acad",{"v":74622,"d":"74,622 "},{"v":61684,"d":"61,684 "},{"v":12938,"d":"12,938 "},{"v":0,"d":"0 "},{"v":3565,"d":"3,565 "},{"v":891,"d":"891 "},null,{"v":3517.2065453519153,"d":"3,517 "},{"v":3013,"d":"3,013 "},{"v":504,"d":"504 "},{"v":0.20654535191533796,"d":"0 "},{"v":3017.5229290141633,"d":"3,018 "},{"v":2586,"d":"2,586 "},{"v":432,"d":"432 "},{"v":-0.47707098583668994,"d":"(0)"},{"v":2602,"d":"2,602 "}]
[]
[null,"Refunding totals",null,{"$f":"SUM(D10:D168)","v":{"v":66800000,"d":"66,800,000 "}},{"v":50284991,"d":"50,284,991 "},{"v":16515009,"d":"16,515,009 "},{"v":0,"d":"0 "},{"v":3275302,"d":"3,275,302 "},{"v":981511.5,"d":"981,512 "},{"v":0,"d":"0 "},{"v":3328532.573262097,"d":"3,328,533 "},{"v":2630131,"d":"2,630,131 "},{"v":698398,"d":"698,398 "},{"v":3.57326209810807,"d":"4 "},{"v":2137789.8090499756,"d":"2,137,790 "},{"v":1746051,"d":"1,746,051 "},{"v":391740,"d":"391,740 "},{"v":-1.1909500250256708,"d":"(1)"},{"v":2149820.5,"d":"2,149,821 "},{"v":0,"d":"0 "}]
[{"$nulls":8},{"$f":"SUM(I127:I168)","v":{"v":346825,"d":"346,825 "}},{"$f":"SUM(J127:J168)","v":{"v":0,"d":"0 "}},{"$nulls":8},{"$f":"SUM(S127:S168)","v":{"v":1012588,"d":"1,012,588 "}},{"$f":"SUM(T127:T168)","v":{"v":0,"d":"0 "}}]
[null,"New Money"]
["BSU","Facilities Renewal","Academic",{"v":24556,"d":"24,556 "},{"v":12586,"d":"12,586 "},{"v":11970,"d":"11,970 "},{"$f":"D173-E173-F173","v":{"v":0,"d":"0 "}},{"v":1228,"d":"1,228 "},{"v":307,"d":"307 "},null,{"v":2494,"d":"2,494 "},{"v":1247,"d":"1,247 "},{"v":1247,"d":"1,247 "},{"$f":"K173-L173-M173","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"O173-Q173-P173","v":{"v":0,"d":"0 "}},{"$f":"H173+J173-I173-M173","v":{"v":-326,"d":"(326)"}}]
["CSU","Facilities Renewal","Academic",{"v":35580,"d":"35,580 "},{"v":18236,"d":"18,236 "},{"v":17344,"d":"17,344 "},{"v":0,"d":"0 "},{"v":1779,"d":"1,779 "},{"v":445,"d":"445 "},null,{"v":3615,"d":"3,615 "},{"v":1808,"d":"1,808 "},{"v":1807,"d":"1,807 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-473,"d":"(473)"}]
["FSU","Facilities Renewal","Academic",{"v":45019,"d":"45,019 "},{"v":23074,"d":"23,074 "},{"v":21945,"d":"21,945 "},{"v":0,"d":"0 "},{"v":2251,"d":"2,251 "},{"v":562.5,"d":"563 "},null,{"v":4572,"d":"4,572 "},{"v":2286,"d":"2,286 "},{"v":2286,"d":"2,286 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-597.5,"d":"(598)"}]
["SU","Facilities Renewal","Academic",{"v":4187,"d":"4,187 "},{"v":2146,"d":"2,146 "},{"v":2041,"d":"2,041 "},{"v":0,"d":"0 "},{"v":209,"d":"209 "},{"v":52.5,"d":"53 "},null,{"v":426,"d":"426 "},{"v":213,"d":"213 "},{"v":213,"d":"213 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-56.5,"d":"(57)"}]
["TU","Facilities Renewal","Academic",{"v":79120,"d":"79,120 "},{"v":40553,"d":"40,553 "},{"v":38567,"d":"38,567 "},{"v":0,"d":"0 "},{"v":3956,"d":"3,956 "},{"v":989,"d":"989 "},null,{"v":8035,"d":"8,035 "},{"v":4017,"d":"4,017 "},{"v":4018,"d":"4,018 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-1051,"d":"(1,051)"}]
["TU","Fine Arts Center","Academic",{"v":205273,"d":"205,273 "},{"v":105213,"d":"105,213 "},{"v":100060,"d":"100,060 "},{"v":0,"d":"0 "},{"v":10264,"d":"10,264 "},{"v":2566,"d":"2,566 "},null,{"v":20848,"d":"20,848 "},{"v":10424,"d":"10,424 "},{"v":10424,"d":"10,424 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-2726,"d":"(2,726)"}]
["UB","Facilities Renewal","Academic",{"v":15121,"d":"15,121 "},{"v":7750,"d":"7,750 "},{"v":7371,"d":"7,371 "},{"v":0,"d":"0 "},{"v":756,"d":"756 "},{"v":189,"d":"189 "},null,{"v":1535,"d":"1,535 "},{"v":767,"d":"767 "},{"v":768,"d":"768 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-201,"d":"(201)"}]
["UMB","New Dental School","Academic",{"v":1086921,"d":"1,086,921 "},{"v":557103,"d":"557,103 "},{"v":529818,"d":"529,818 "},{"v":0,"d":"0 "},{"v":54346,"d":"54,346 "},{"v":13586.5,"d":"13,587 "},null,{"v":110391,"d":"110,391 "},{"v":55195,"d":"55,195 "},{"v":55196,"d":"55,196 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-14436.5,"d":"(14,437)"}]
["UMB ","Facilities Renewal","Academic",{"v":129784,"d":"129,784 "},{"v":66521,"d":"66,521 "},{"v":63263,"d":"63,263 "},{"v":0,"d":"0 "},{"v":6489,"d":"6,489 "},{"v":1622.5,"d":"1,623 "},null,{"v":13182,"d":"13,182 "},{"v":6591,"d":"6,591 "},{"v":6591,"d":"6,591 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-1724.5,"d":"(1,725)"}]
["UMBC","Facilities Renewal","Academic",{"v":67073,"d":"67,073 "},{"v":34378,"d":"34,378 "},{"v":32695,"d":"32,695 "},{"v":0,"d":"0 "},{"v":3354,"d":"3,354 "},{"v":838.5,"d":"839 "},null,{"v":6812,"d":"6,812 "},{"v":3406,"d":"3,406 "},{"v":3406,"d":"3,406 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-890.5,"d":"(891)"}]
["UMBC","Emergency Project","Academic",{"v":12165,"d":"12,165 "},{"v":6235,"d":"6,235 "},{"v":5930,"d":"5,930 "},{"v":0,"d":"0 "},{"v":608,"d":"608 "},{"v":152,"d":"152 "},null,{"v":1235,"d":"1,235 "},{"v":617,"d":"617 "},{"v":618,"d":"618 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-162,"d":"(162)"}]
["UMBC","Information Technology Building equipment","Academic",{"v":11246,"d":"11,246 "},{"v":5764,"d":"5,764 "},{"v":5482,"d":"5,482 "},{"v":0,"d":"0 "},{"v":562,"d":"562 "},{"v":140.5,"d":"141 "},null,{"v":1141,"d":"1,141 "},{"v":570,"d":"570 "},{"v":571,"d":"571 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-149.5,"d":"(150)"}]
["UMCES","Facilities Renewal","Academic",{"v":23230,"d":"23,230 "},{"v":11906,"d":"11,906 "},{"v":11324,"d":"11,324 "},{"v":0,"d":"0 "},{"v":1162,"d":"1,162 "},{"v":290.5,"d":"291 "},null,{"v":2359,"d":"2,359 "},{"v":1179,"d":"1,179 "},{"v":1180,"d":"1,180 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-308.5,"d":"(309)"}]
["UMCES","Aquaculture Building","Academic",{"v":3858,"d":"3,858 "},{"v":1977,"d":"1,977 "},{"v":1881,"d":"1,881 "},{"v":0,"d":"0 "},{"v":193,"d":"193 "},{"v":48,"d":"48 "},null,{"v":391,"d":"391 "},{"v":195,"d":"195 "},{"v":196,"d":"196 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-51,"d":"(51)"}]
["UMCP","Facilities Renewal","Academic",{"v":431270,"d":"431,270 "},{"v":221049,"d":"221,049 "},{"v":210221,"d":"210,221 "},{"v":0,"d":"0 "},{"v":21563,"d":"21,563 "},{"v":5391,"d":"5,391 "},null,{"v":43802,"d":"43,802 "},{"v":21901,"d":"21,901 "},{"v":21901,"d":"21,901 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-5729,"d":"(5,729)"}]
["UMCP","Emergency Fund Projects","Academic",{"v":4053,"d":"4,053 "},{"v":2078,"d":"2,078 "},{"v":1975,"d":"1,975 "},{"v":0,"d":"0 "},{"v":203,"d":"203 "},{"v":50.5,"d":"51 "},null,{"v":411,"d":"411 "},{"v":205,"d":"205 "},{"v":206,"d":"206 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-53.5,"d":"(54)"}]
["UMES","Facilities Renewal","Academic",{"v":281327,"d":"281,327 "},{"v":144195,"d":"144,195 "},{"v":137132,"d":"137,132 "},{"v":0,"d":"0 "},{"v":14066,"d":"14,066 "},{"v":3516.5,"d":"3,517 "},null,{"v":28573,"d":"28,573 "},{"v":14287,"d":"14,287 "},{"v":14286,"d":"14,286 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-3736.5,"d":"(3,737)"}]
["UMES","Social Science, Education and Health","Academic",{"v":29298,"d":"29,298 "},{"v":15016,"d":"15,016 "},{"v":14282,"d":"14,282 "},{"v":0,"d":"0 "},{"v":1465,"d":"1,465 "},{"v":366,"d":"366 "},null,{"v":2975,"d":"2,975 "},{"v":1487,"d":"1,487 "},{"v":1488,"d":"1,488 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-389,"d":"(389)"}]
["UMES","Utilities Upgrade / Site Improvement","Academic",{"v":190481,"d":"190,481 "},{"v":97631,"d":"97,631 "},{"v":92850,"d":"92,850 "},{"v":0,"d":"0 "},{"v":9524,"d":"9,524 "},{"v":2381,"d":"2,381 "},null,{"v":19347,"d":"19,347 "},{"v":9674,"d":"9,674 "},{"v":9673,"d":"9,673 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-2530,"d":"(2,530)"}]
["USM","Emergency Project","Academic",{"v":68,"d":"68 "},{"v":35,"d":"35 "},{"v":33,"d":"33 "},{"v":0,"d":"0 "},{"v":3,"d":"3 "},{"v":1,"d":"1 "},null,{"v":9,"d":"9 "},{"v":6,"d":"6 "},{"v":3,"d":"3 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-1,"d":"(1)"}]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Health Center","Aux",{"v":35730,"d":"35,730 "},{"v":18314,"d":"18,314 "},{"v":17416,"d":"17,416 "},{"v":0,"d":"0 "},{"v":1786,"d":"1,786 "},{"v":446.5,"d":"447 "},null,{"v":3630,"d":"3,630 "},{"v":1816,"d":"1,816 "},{"v":1814,"d":"1,814 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-474.5,"d":"(475)"}]
["UMCP","Queen Anne's Hall","Aux",{"v":16386,"d":"16,386 "},{"v":8398,"d":"8,398 "},{"v":7988,"d":"7,988 "},{"v":0,"d":"0 "},{"v":819,"d":"819 "},{"v":205,"d":"205 "},null,{"v":1664,"d":"1,664 "},{"v":832,"d":"832 "},{"v":832,"d":"832 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-218,"d":"(218)"}]
["UMCP","South Campus Parking #5","Aux",{"v":3394,"d":"3,394 "},{"v":1740,"d":"1,740 "},{"v":1654,"d":"1,654 "},{"v":0,"d":"0 "},{"v":170,"d":"170 "},{"v":42.5,"d":"43 "},null,{"v":345,"d":"345 "},{"v":173,"d":"173 "},{"v":172,"d":"172 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-44.5,"d":"(45)"}]
["UMB","New Campus Center","Aux",{"v":362776,"d":"362,776 "},{"v":185942,"d":"185,942 "},{"v":176834,"d":"176,834 "},{"v":0,"d":"0 "},{"v":18139,"d":"18,139 "},{"v":4534.5,"d":"4,535 "},null,{"v":36845,"d":"36,845 "},{"v":18423,"d":"18,423 "},{"v":18422,"d":"18,422 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-4817.5,"d":"(4,818)"}]
["UMB","Pine Street Annex","Aux",{"v":1995,"d":"1,995 "},{"v":1022,"d":"1,022 "},{"v":973,"d":"973 "},{"v":0,"d":"0 "},{"v":100,"d":"100 "},{"v":25,"d":"25 "},null,{"v":201,"d":"201 "},{"v":100,"d":"100 "},{"v":101,"d":"101 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-26,"d":"(26)"}]
["UMES","Murphy Hall Annex Renov","Aux",{"v":2107,"d":"2,107 "},{"v":1080,"d":"1,080 "},{"v":1027,"d":"1,027 "},{"v":0,"d":"0 "},{"v":105,"d":"105 "},{"v":26.5,"d":"27 "},null,{"v":215,"d":"215 "},{"v":108,"d":"108 "},{"v":107,"d":"107 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-28.5,"d":"(29)"}]
["UMES","New Residence Hall","Aux",{"v":592,"d":"592 "},{"v":304,"d":"304 "},{"v":288,"d":"288 "},{"v":0,"d":"0 "},{"v":30,"d":"30 "},{"v":7.5,"d":"8 "},null,{"v":60,"d":"60 "},{"v":30,"d":"30 "},{"v":30,"d":"30 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-7.5,"d":"(8)"}]
["UMES","Student Services Center","Aux",{"v":10887,"d":"10,887 "},{"v":5580,"d":"5,580 "},{"v":5307,"d":"5,307 "},{"v":0,"d":"0 "},{"v":544,"d":"544 "},{"v":136,"d":"136 "},null,{"v":1107,"d":"1,107 "},{"v":554,"d":"554 "},{"v":553,"d":"553 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-145,"d":"(145)"}]
["UMBC","Residence Hall Renov","Aux",{"v":191200,"d":"191,200 "},{"v":98000,"d":"98,000 "},{"v":93200,"d":"93,200 "},{"v":0,"d":"0 "},{"v":9560,"d":"9,560 "},{"v":2390,"d":"2,390 "},null,{"v":19418,"d":"19,418 "},{"v":9709,"d":"9,709 "},{"v":9709,"d":"9,709 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-2539,"d":"(2,539)"}]
["UMBC","Dining Hall HVAC Upgrade","Aux",{"v":9484,"d":"9,484 "},{"v":4861,"d":"4,861 "},{"v":4623,"d":"4,623 "},{"v":0,"d":"0 "},{"v":474,"d":"474 "},{"v":118.5,"d":"119 "},null,{"v":963,"d":"963 "},{"v":481,"d":"481 "},{"v":482,"d":"482 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-126.5,"d":"(127)"}]
["UMBC","New Recreation & Athletic","Aux",{"v":75824,"d":"75,824 "},{"v":38863,"d":"38,863 "},{"v":36961,"d":"36,961 "},{"v":0,"d":"0 "},{"v":3791,"d":"3,791 "},{"v":948,"d":"948 "},null,{"v":7701,"d":"7,701 "},{"v":3851,"d":"3,851 "},{"v":3850,"d":"3,850 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-1007,"d":"(1,007)"}]
["UMBC","New Parking Lot","Aux",{"v":16228,"d":"16,228 "},{"v":8318,"d":"8,318 "},{"v":7910,"d":"7,910 "},{"v":0,"d":"0 "},{"v":811,"d":"811 "},{"v":203,"d":"203 "},null,{"v":1648,"d":"1,648 "},{"v":824,"d":"824 "},{"v":824,"d":"824 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-216,"d":"(216)"}]
["BSU","Holmes Hall & Tubman Hall","Aux",{"v":4118,"d":"4,118 "},{"v":2111,"d":"2,111 "},{"v":2007,"d":"2,007 "},{"v":0,"d":"0 "},{"v":206,"d":"206 "},{"v":51.5,"d":"52 "},null,{"v":417,"d":"417 "},{"v":208,"d":"208 "},{"v":209,"d":"209 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-54.5,"d":"(55)"}]
["TU","New Child Care Center","Aux",{"v":292550,"d":"292,550 "},{"v":149947,"d":"149,947 "},{"v":142603,"d":"142,603 "},{"v":0,"d":"0 "},{"v":14628,"d":"14,628 "},{"v":3657,"d":"3,657 "},null,{"v":29712,"d":"29,712 "},{"v":14856,"d":"14,856 "},{"v":14856,"d":"14,856 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-3885,"d":"(3,885)"}]
["TU","7800 York Road Garage","Aux",{"v":12362,"d":"12,362 "},{"v":6336,"d":"6,336 "},{"v":6026,"d":"6,026 "},{"v":0,"d":"0 "},{"v":618,"d":"618 "},{"v":154.5,"d":"155 "},null,{"v":1256,"d":"1,256 "},{"v":628,"d":"628 "},{"v":628,"d":"628 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-164.5,"d":"(165)"}]
["TU","Towsontown Garage Expansion","Aux",{"v":68978,"d":"68,978 "},{"v":35355,"d":"35,355 "},{"v":33623,"d":"33,623 "},{"v":0,"d":"0 "},{"v":3449,"d":"3,449 "},{"v":862,"d":"862 "},null,{"v":7007,"d":"7,007 "},{"v":3504,"d":"3,504 "},{"v":3503,"d":"3,503 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-916,"d":"(916)"}]
["TU","Towson Center Arena","Aux",{"v":11485,"d":"11,485 "},{"v":5887,"d":"5,887 "},{"v":5598,"d":"5,598 "},{"v":0,"d":"0 "},{"v":574,"d":"574 "},{"v":143.5,"d":"144 "},null,{"v":1165,"d":"1,165 "},{"v":582,"d":"582 "},{"v":583,"d":"583 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-152.5,"d":"(153)"}]
["UB","New Student Center","Aux",{"v":942763,"d":"942,763 "},{"v":483215,"d":"483,215 "},{"v":459548,"d":"459,548 "},{"v":0,"d":"0 "},{"v":47138,"d":"47,138 "},{"v":11784.5,"d":"11,785 "},null,{"v":95751,"d":"95,751 "},{"v":47876,"d":"47,876 "},{"v":47875,"d":"47,875 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":-12521.5,"d":"(12,522)"}]
["USM","Shady Grove Parking Lot #2","Aux",{"v":41511,"d":"41,511 "},{"v":21278,"d":"21,278 "},{"v":20233,"d":"20,233 "},{"v":0,"d":"0 "},{"v":2075,"d":"2,075 "},{"v":519,"d":"519 "},null,{"v":4214,"d":"4,214 "},{"v":2106,"d":"2,106 "},{"v":2108,"d":"2,108 "},{"v":0,"d":"0 "},{"$nulls":3},{"$f":"O212-Q212","v":{"v":0,"d":"0 "}},{"v":-552,"d":"(552)"}]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"$f":"D213-F213","v":{"v":0,"d":"0 "}},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"$f":"+K213-M213","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"O213-Q213","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"Unused Proceeds",{"$nulls":16},{"v":0,"d":"0 "}]
[]
[null,"Total New Money",null,{"$f":"SUM(D173:D214)","v":{"v":4780000,"d":"4,780,000 "}},{"v":2449997,"d":"2,449,997 "},{"v":2330003,"d":"2,330,003 "},{"v":0,"d":"0 "},{"v":238998,"d":"238,998 "},{"v":59750.5,"d":"59,751 "},{"v":0,"d":"0 "},{"v":485472,"d":"485,472 "},{"v":242736,"d":"242,736 "},{"v":242736,"d":"242,736 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-63488.5,"d":"(63,489)"},{"v":0,"d":"0 "}]
[]
[null,"Totals - 2005 Series A",null,{"$f":"+D170+D216","v":{"v":71580000,"d":"71,580,000 "}},{"v":52734988,"d":"52,734,988 "},{"v":18845012,"d":"18,845,012 "},{"v":0,"d":"0 "},{"v":3514300,"d":"3,514,300 "},{"v":1041262,"d":"1,041,262 "},{"v":0,"d":"0 "},{"v":3814004.573262097,"d":"3,814,005 "},{"v":2872867,"d":"2,872,867 "},{"v":941134,"d":"941,134 "},{"v":3.57326209810807,"d":"4 "},{"v":2137789.8090499756,"d":"2,137,790 "},{"v":1746051,"d":"1,746,051 "},{"v":391740,"d":"391,740 "},{"v":-1.1909500250256708,"d":"(1)"},{"v":2086332,"d":"2,086,332 "},{"v":0,"d":"0 "}]
[]
[]
[]
[null,"Academic Projects"]
[null,"UMB",null,{"$f":"D11+D12+D13+D37+D38+D39+D40+D78+D79+D80+D81+D82+D83+D145+D149+D163+D164+D167+D180+D181","v":{"v":7354108,"d":"7,354,108 "}},{"$f":"E11+E12+E13+E37+E38+E39+E40+E78+E79+E80+E81+E82+E83+E145+E149+E163+E164+E167+E180+E181","v":{"v":5364590,"d":"5,364,590 "}},{"$f":"F11+F12+F13+F37+F38+F39+F40+F78+F79+F80+F81+F82+F83+F145+F149+F163+F164+F167+F180+F181","v":{"v":1989518,"d":"1,989,518 "}},{"v":0,"d":"0 "},{"v":361391,"d":"361,391 "},{"v":90347.5,"d":"90,348 "},{"v":0,"d":"0 "},{"v":439725.48276155454,"d":"439,725 "},{"v":312955,"d":"312,955 "},{"v":126770,"d":"126,770 "},{"v":0.48276155458950853,"d":"0 "},{"v":218296.9120707788,"d":"218,297 "},{"$f":"P11+P12+P13+P37+P38+P39+P40+P78+P79+P80+P81+P82+P83+P145+P149+P163+P164+P167+P180+P181","v":{"v":177074,"d":"177,074 "}},{"v":41223,"d":"41,223 "},{"v":-0.08792922120342617,"d":"(0)"},{"v":185496.5,"d":"185,497 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D14+D15+D16+D42+D43+D44+D45+D85+D86+D87+D88+D89+D90+D91+D147+D148+D160+D161+D162+D165+D166+D187+D188","v":{"v":16305456,"d":"16,305,456 "}},{"$f":"E14+E15+E16+E42+E43+E44+E45+E85+E86+E87+E88+E89+E90+E91+E147+E148+E160+E161+E162+E165+E166+E187+E188","v":{"v":11614532,"d":"11,614,532 "}},{"$f":"F14+F15+F16+F42+F43+F44+F45+F85+F86+F87+F88+F89+F90+F91+F147+F148+F160+F161+F162+F165+F166+F187+F188","v":{"v":4690924,"d":"4,690,924 "}},{"v":0,"d":"0 "},{"v":807820,"d":"807,820 "},{"v":201954.5,"d":"201,955 "},{"v":0,"d":"0 "},{"v":862139.5723986723,"d":"862,140 "},{"v":643924,"d":"643,924 "},{"v":218214,"d":"218,214 "},{"v":1.5723986725489194,"d":"2 "},{"v":489154.8349570303,"d":"489,155 "},{"$f":"P14+P15+P16+P42+P43+P44+P45+P85+P86+P87+P88+P89+P90+P91+P147+P148+P160+P161+P162+P165+P166+P187+P188","v":{"v":385504,"d":"385,504 "}},{"v":103649,"d":"103,649 "},{"v":1.8349570301471358,"d":"2 "},{"v":491300.5,"d":"491,301 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D17+D55+D102+D153+D173","v":{"v":440995,"d":"440,995 "}},{"$f":"E17+E55+E102+E153+E173","v":{"v":344288,"d":"344,288 "}},{"$f":"F17+F55+F102+F153+F173","v":{"v":96707,"d":"96,707 "}},{"v":0,"d":"0 "},{"v":21498,"d":"21,498 "},{"v":5374.5,"d":"5,375 "},{"v":0,"d":"0 "},{"v":23061.045824119665,"d":"23,061 "},{"v":18104,"d":"18,104 "},{"v":4957,"d":"4,957 "},{"v":0.0458241196633935,"d":"0 "},{"v":13845.475977971819,"d":"13,845 "},{"$f":"P17+P55+P102+P153+P173","v":{"v":11574,"d":"11,574 "}},{"v":2272,"d":"2,272 "},{"v":-0.5240220281819887,"d":"(1)"},{"v":13438.5,"d":"13,439 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D56+D57+D103+D157+D168+D18+D177+D178","v":{"v":3361581,"d":"3,361,581 "}},{"$f":"E56+E57+E103+E157+E168+E18+E177+E178","v":{"v":2615795,"d":"2,615,795 "}},{"$f":"F56+F57+F103+F157+F168+F18+F177+F178","v":{"v":745786,"d":"745,786 "}},{"v":0,"d":"0 "},{"v":167525,"d":"167,525 "},{"v":41881,"d":"41,881 "},{"v":0,"d":"0 "},{"v":191829.8226649978,"d":"191,830 "},{"v":144180,"d":"144,180 "},{"v":47650,"d":"47,650 "},{"v":-0.1773350021940132,"d":"(0)"},{"v":68195.23187849882,"d":"68,195 "},{"$f":"P56+P57+P103+P157+P168+P18+P177+P178","v":{"v":54739,"d":"54,739 "}},{"v":13456,"d":"13,456 "},{"v":0.2318784988058269,"d":"0 "},{"v":91450,"d":"91,450 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"+D60+D106+D150+D190+D191+D189","v":{"v":694210,"d":"694,210 "}},{"$f":"+E60+E106+E150+E190+E191+E189","v":{"v":375431,"d":"375,431 "}},{"$f":"+F60+F106+F150+F190+F191+F189","v":{"v":318779,"d":"318,779 "}},{"v":0,"d":"0 "},{"v":34555,"d":"34,555 "},{"v":8638.5,"d":"8,639 "},{"v":0,"d":"0 "},{"v":59081.72932089672,"d":"59,082 "},{"v":31469,"d":"31,469 "},{"v":27613,"d":"27,613 "},{"v":-0.2706791032842375,"d":"(0)"},{"v":4301.706649793527,"d":"4,302 "},{"$f":"+P60+P106+P150+P190+P191+P189","v":{"v":3570,"d":"3,570 "}},{"v":732,"d":"732 "},{"v":-0.2933502064735194,"d":"(0)"},{"v":-964.5,"d":"(965)"},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D19+D62+D110+D155+D175","v":{"v":381361,"d":"381,361 "}},{"$f":"E19+E62+E110+E155+E175","v":{"v":228688,"d":"228,688 "}},{"$f":"F19+F62+F110+F155+F175","v":{"v":152673,"d":"152,673 "}},{"v":0,"d":"0 "},{"v":18965,"d":"18,965 "},{"v":4740.5,"d":"4,741 "},{"v":0,"d":"0 "},{"v":19568.111712591435,"d":"19,568 "},{"v":13099,"d":"13,099 "},{"v":6469,"d":"6,469 "},{"v":0.11171259143475254,"d":"0 "},{"v":6620.534199042796,"d":"6,621 "},{"$f":"P19+P62+P110+P155+P175","v":{"v":5297,"d":"5,297 "}},{"v":1323,"d":"1,323 "},{"v":0.5341990427959331,"d":"1 "},{"v":9078.5,"d":"9,079 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"+D65+D111+D154+D174","v":{"v":394020,"d":"394,020 "}},{"$f":"+E65+E111+E154+E174","v":{"v":282767,"d":"282,767 "}},{"$f":"+F65+F111+F154+F174","v":{"v":111253,"d":"111,253 "}},{"v":0,"d":"0 "},{"v":19078,"d":"19,078 "},{"v":4770,"d":"4,770 "},{"v":0,"d":"0 "},{"v":19704.633868456807,"d":"19,705 "},{"v":14882,"d":"14,882 "},{"v":4822,"d":"4,822 "},{"v":0.633868456808159,"d":"1 "},{"v":12137.099343047046,"d":"12,137 "},{"$f":"+P65+P111+P154+P174","v":{"v":10329,"d":"10,329 "}},{"v":1808,"d":"1,808 "},{"v":0.0993430470454939,"d":"0 "},{"v":11294,"d":"11,294 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D66+D113+D158+D179","v":{"v":208059,"d":"208,059 "}},{"$f":"E66+E113+E158+E179","v":{"v":149174,"d":"149,174 "}},{"$f":"F66+F113+F158+F179","v":{"v":58885,"d":"58,885 "}},{"v":0,"d":"0 "},{"v":10084,"d":"10,084 "},{"v":2521,"d":"2,521 "},{"v":0,"d":"0 "},{"v":10201.372837317356,"d":"10,201 "},{"v":7773,"d":"7,773 "},{"v":2428,"d":"2,428 "},{"v":0.3728373173566979,"d":"0 "},{"v":6357.733463888089,"d":"6,358 "},{"$f":"P66+P113+P158+P179","v":{"v":5411,"d":"5,411 "}},{"v":947,"d":"947 "},{"v":-0.26653611191072457,"d":"(0)"},{"v":6082,"d":"6,082 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D20+D21+D67+D68+D114+D146+D156+D176","v":{"v":560929,"d":"560,929 "}},{"$f":"E20+E21+E67+E68+E114+E146+E156+E176","v":{"v":445065,"d":"445,065 "}},{"$f":"F20+F21+F67+F68+F114+F146+F156+F176","v":{"v":115864,"d":"115,864 "}},{"v":0,"d":"0 "},{"v":27633,"d":"27,633 "},{"v":6908,"d":"6,908 "},{"v":0,"d":"0 "},{"v":29672.64592584443,"d":"29,673 "},{"v":23596,"d":"23,596 "},{"v":6076,"d":"6,076 "},{"v":0.6459258444293994,"d":"1 "},{"v":17424.215535925978,"d":"17,424 "},{"$f":"P20+P21+P67+P68+P114+P146+P156+P176","v":{"v":14106,"d":"14,106 "}},{"v":3317,"d":"3,317 "},{"v":1.215535925977676,"d":"1 "},{"v":17966,"d":"17,966 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"$f":"+D121","v":{"v":0,"d":"0 "}},{"$f":"+E121","v":{"v":0,"d":"0 "}},{"$f":"+F121","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":-0.24466221997236381,"d":"(0)"},{"$f":"+P121","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":-0.24466221997236381,"d":"(0)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"$f":"+D22+D70+D72+D115+D116+D117+D151+D182+D183+D184","v":{"v":2934440,"d":"2,934,440 "}},{"$f":"+E22+E70+E72+E115+E116+E117+E151+E182+E183+E184","v":{"v":2093530,"d":"2,093,530 "}},{"$f":"+F22+F70+F72+F115+F116+F117+F151+F182+F183+F184","v":{"v":840910,"d":"840,910 "}},{"v":0,"d":"0 "},{"v":146068,"d":"146,068 "},{"v":36517,"d":"36,517 "},{"v":0,"d":"0 "},{"v":147602.1447936605,"d":"147,602 "},{"v":111047,"d":"111,047 "},{"v":36556,"d":"36,556 "},{"v":-0.855206339530298,"d":"(1)"},{"v":54994.706092413326,"d":"54,995 "},{"$f":"+P22+P70+P72+P115+P116+P117+P151+P182+P183+P184","v":{"v":44478,"d":"44,478 "}},{"v":10517,"d":"10,517 "},{"v":-0.29390758667639716,"d":"(0)"},{"v":83512,"d":"83,512 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D23+D74+D124+D152+D185+D186","v":{"v":371517,"d":"371,517 "}},{"$f":"E23+E74+E124+E152+E185+E186","v":{"v":290542,"d":"290,542 "}},{"$f":"F23+F74+F124+F152+F185+F186","v":{"v":80975,"d":"80,975 "}},{"v":0,"d":"0 "},{"v":18168,"d":"18,168 "},{"v":4541.5,"d":"4,542 "},{"v":0,"d":"0 "},{"v":20454.90134766457,"d":"20,455 "},{"v":15764,"d":"15,764 "},{"v":4691,"d":"4,691 "},{"v":-0.09865233543058594,"d":"(0)"},{"v":12182.2347711314,"d":"12,182 "},{"$f":"P23+P74+P124+P152+P185+P186","v":{"v":10021,"d":"10,021 "}},{"v":2162,"d":"2,162 "},{"v":-0.7652288685991522,"d":"(1)"},{"v":11097.5,"d":"11,098 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"+D75+D122+D159+D192+D123","v":{"v":65642,"d":"65,642 "}},{"$f":"+E75+E122+E159+E192+E123","v":{"v":52047,"d":"52,047 "}},{"$f":"+F75+F122+F159+F192+F123","v":{"v":13595,"d":"13,595 "}},{"v":0,"d":"0 "},{"v":3197,"d":"3,197 "},{"v":798.5,"d":"799 "},{"v":0,"d":"0 "},{"v":3181.387168001681,"d":"3,181 "},{"v":2612,"d":"2,612 "},{"v":569,"d":"569 "},{"v":0.3871680016809558,"d":"0 "},{"v":2040.5485342757281,"d":"2,041 "},{"$f":"+P75+P122+P159+P192+P123","v":{"v":1722,"d":"1,722 "}},{"v":318,"d":"318 "},{"v":0.5485342757281322,"d":"1 "},{"v":2147.5,"d":"2,148 "},{"v":0,"d":"0 "}]
[]
[null,"Total academic projects",null,{"$f":"SUM(D223:D235)","v":{"v":33072318,"d":"33,072,318 "}},{"$f":"SUM(E223:E235)","v":{"v":23856449,"d":"23,856,449 "}},{"$f":"SUM(F223:F235)","v":{"v":9215869,"d":"9,215,869 "}},{"v":0,"d":"0 "},{"v":1635982,"d":"1,635,982 "},{"v":408992.5,"d":"408,993 "},{"v":0,"d":"0 "},{"v":1826222.504662006,"d":"1,826,223 "},{"v":1339405,"d":"1,339,405 "},{"v":486815,"d":"486,815 "},{"v":2.504662006181383,"d":"3 "},{"v":905550.9888115776,"d":"905,551 "},{"$f":"SUM(P223:P235)","v":{"v":723825,"d":"723,825 "}},{"v":181724,"d":"181,724 "},{"v":1.9888115774826256,"d":"2 "},{"v":921898.5,"d":"921,899 "},{"v":0,"d":"0 "}]
[]
[]
[null,"Auxiliary Projects"]
[null,"UMB",null,{"$f":"+D41+D84+D133+D134+D197+D198","v":{"v":691689,"d":"691,689 "}},{"$f":"+E41+E84+E133+E134+E197+E198","v":{"v":424407,"d":"424,407 "}},{"$f":"+F41+F84+F133+F134+F197+F198","v":{"v":267282,"d":"267,282 "}},{"v":0,"d":"0 "},{"v":34354,"d":"34,354 "},{"v":8588,"d":"8,588 "},{"v":0,"d":"0 "},{"v":52573.27581007446,"d":"52,573 "},{"v":30669,"d":"30,669 "},{"v":21904,"d":"21,904 "},{"v":0.2758100744622425,"d":"0 "},{"v":7834.5485587242365,"d":"7,835 "},{"$f":"+P41+P84+P133+P134+P197+P198","v":{"v":6481,"d":"6,481 "}},{"v":1354,"d":"1,354 "},{"v":-0.45144127576355686,"d":"(0)"},{"v":5216,"d":"5,216 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D24+D25+D26+D27+D28+D29+D30+D31+D46+D47+D48+D49+D50+D51+D52+D53+D54+D93+D92+D94+D95+D96+D97+D98+D99+D100+D101+D127+D128+D129+D130+D131+D132+D194+D195+D196","v":{"v":16808641,"d":"16,808,641 "}},{"$f":"E24+E25+E26+E27+E28+E29+E30+E31+E46+E47+E48+E49+E50+E51+E52+E53+E54+E93+E92+E94+E95+E96+E97+E98+E99+E100+E101+E127+E128+E129+E130+E131+E132+E194+E195+E196","v":{"v":13032378,"d":"13,032,378 "}},{"$f":"F24+F25+F26+F27+F28+F29+F30+F31+F46+F47+F48+F49+F50+F51+F52+F53+F54+F93+F92+F94+F95+F96+F97+F98+F99+F100+F101+F127+F128+F129+F130+F131+F132+F194+F195+F196","v":{"v":3776263,"d":"3,776,263 "}},{"v":0,"d":"0 "},{"v":821862,"d":"821,862 "},{"v":205467.5,"d":"205,468 "},{"v":0,"d":"0 "},{"v":866409.8064922235,"d":"866,410 "},{"v":689470,"d":"689,470 "},{"v":176939,"d":"176,939 "},{"v":0.806492223414768,"d":"1 "},{"v":607725.2097519796,"d":"607,725 "},{"$f":"P24+P25+P26+P27+P28+P29+P30+P31+P46+P47+P48+P49+P50+P51+P52+P53+P54+P93+P92+P94+P95+P96+P97+P98+P99+P100+P101+P127+P128+P129+P130+P131+P132+P194+P195+P196","v":{"v":494433,"d":"494,433 "}},{"v":113292,"d":"113,292 "},{"v":0.20975197956535152,"d":"0 "},{"v":552747.5,"d":"552,748 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D206","v":{"v":4118,"d":"4,118 "}},{"$f":"E206","v":{"v":2111,"d":"2,111 "}},{"$f":"F206","v":{"v":2007,"d":"2,007 "}},{"v":0,"d":"0 "},{"v":206,"d":"206 "},{"v":51.5,"d":"52 "},{"v":0,"d":"0 "},{"v":417,"d":"417 "},{"v":208,"d":"208 "},{"v":209,"d":"209 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"P206","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-54.5,"d":"(55)"},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D32+D58+D59+D104+D105+D143+D144+D207+D208+D209+D210","v":{"v":2300146,"d":"2,300,146 "}},{"$f":"E32+E58+E59+E104+E105+E143+E144+E207+E208+E209+E210","v":{"v":1721822,"d":"1,721,822 "}},{"$f":"F32+F58+F59+F104+F105+F143+F144+F207+F208+F209+F210","v":{"v":578324,"d":"578,324 "}},{"v":0,"d":"0 "},{"v":114532,"d":"114,532 "},{"v":28632.5,"d":"28,633 "},{"v":0,"d":"0 "},{"v":138608.54950363893,"d":"138,609 "},{"v":98898,"d":"98,898 "},{"v":39711,"d":"39,711 "},{"v":-0.4504963610618802,"d":"(0)"},{"v":40917.99912969621,"d":"40,918 "},{"$f":"P32+P58+P59+P104+P105+P143+P144+P207+P208+P209+P210","v":{"v":33184,"d":"33,184 "}},{"v":7735,"d":"7,735 "},{"v":-1.0008703037843683,"d":"(1)"},{"v":53923.5,"d":"53,924 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"+D61+D107+D108+D135+D136+D199+D200+D201","v":{"v":6980122,"d":"6,980,122 "}},{"$f":"+E61+E107+E108+E135+E136+E199+E200+E201","v":{"v":4990848,"d":"4,990,848 "}},{"$f":"+F61+F107+F108+F135+F136+F199+F200+F201","v":{"v":1989274,"d":"1,989,274 "}},{"v":0,"d":"0 "},{"v":339521,"d":"339,521 "},{"v":84880.5,"d":"84,881 "},{"v":0,"d":"0 "},{"v":315072.0759972689,"d":"315,072 "},{"v":249690,"d":"249,690 "},{"v":65382,"d":"65,382 "},{"v":0.07599726890293823,"d":"0 "},{"v":207780.32095960775,"d":"207,780 "},{"$f":"+P61+P107+P108+P135+P136+P199+P200+P201","v":{"v":175552,"d":"175,552 "}},{"v":32229,"d":"32,229 "},{"v":-0.6790403922453265,"d":"(1)"},{"v":221487.5,"d":"221,488 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"+D63+D64+D109+D142","v":{"v":370516,"d":"370,516 "}},{"$f":"+E63+E64+E109+E142","v":{"v":282561,"d":"282,561 "}},{"$f":"+F63+F64+F109+F142","v":{"v":87955,"d":"87,955 "}},{"v":0,"d":"0 "},{"v":18477,"d":"18,477 "},{"v":4619,"d":"4,619 "},{"v":0,"d":"0 "},{"v":18834.603215881543,"d":"18,835 "},{"v":14749,"d":"14,749 "},{"v":4085,"d":"4,085 "},{"v":0.6032158815428375,"d":"1 "},{"v":7187.5472499319,"d":"7,188 "},{"$f":"+P63+P64+P109+P142","v":{"v":5785,"d":"5,785 "}},{"v":1403,"d":"1,403 "},{"v":-0.45275006809983154,"d":"(0)"},{"v":11176,"d":"11,176 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"+D112+D141","v":{"v":2888050,"d":"2,888,050 "}},{"$f":"+E112+E141","v":{"v":2373491,"d":"2,373,491 "}},{"$f":"+F112+F141","v":{"v":514559,"d":"514,559 "}},{"v":0,"d":"0 "},{"v":138005,"d":"138,005 "},{"v":34501.5,"d":"34,502 "},{"v":0,"d":"0 "},{"v":135823.55493577066,"d":"135,824 "},{"v":116162,"d":"116,162 "},{"v":19661,"d":"19,661 "},{"v":0.5549357706627234,"d":"1 "},{"v":116233.01435509992,"d":"116,233 "},{"$f":"+P112+P141","v":{"v":99618,"d":"99,618 "}},{"v":16615,"d":"16,615 "},{"v":0.014355099921743886,"d":"0 "},{"v":100457.5,"d":"100,458 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D211","v":{"v":942763,"d":"942,763 "}},{"$f":"E211","v":{"v":483215,"d":"483,215 "}},{"$f":"F211","v":{"v":459548,"d":"459,548 "}},{"v":0,"d":"0 "},{"v":47138,"d":"47,138 "},{"v":11784.5,"d":"11,785 "},{"v":0,"d":"0 "},{"v":95751,"d":"95,751 "},{"v":47876,"d":"47,876 "},{"v":47875,"d":"47,875 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"P211","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-12521.5,"d":"(12,522)"},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D33+D69","v":{"v":104825,"d":"104,825 "}},{"$f":"E33+E69","v":{"v":81008,"d":"81,008 "}},{"$f":"F33+F69","v":{"v":23817,"d":"23,817 "}},{"v":0,"d":"0 "},{"v":5241,"d":"5,241 "},{"v":1310,"d":"1,310 "},{"v":0,"d":"0 "},{"v":6389.03568369688,"d":"6,389 "},{"v":4821,"d":"4,821 "},{"v":1568,"d":"1,568 "},{"v":0.03568369687991435,"d":"0 "},{"v":4372.529572339248,"d":"4,373 "},{"$f":"P33+P69","v":{"v":3293,"d":"3,293 "}},{"v":1080,"d":"1,080 "},{"v":-0.47042766075128384,"d":"(0)"},{"v":3443,"d":"3,443 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D34+D71+D73+D118+D119+D120+D137+D138+D139+D202+D203+D204+D205","v":{"v":7361876,"d":"7,361,876 "}},{"$f":"E34+E71+E73+E118+E119+E120+E137+E138+E139+E202+E203+E204+E205","v":{"v":5454323,"d":"5,454,323 "}},{"$f":"F34+F71+F73+F118+F119+F120+F137+F138+F139+F202+F203+F204+F205","v":{"v":1907553,"d":"1,907,553 "}},{"v":0,"d":"0 "},{"v":356266,"d":"356,266 "},{"v":89067,"d":"89,067 "},{"v":0,"d":"0 "},{"v":353052.33475212957,"d":"353,052 "},{"v":278266,"d":"278,266 "},{"v":74787,"d":"74,787 "},{"v":-0.665247870474559,"d":"(1)"},{"v":239646.43701251666,"d":"239,646 "},{"$f":"P34+P71+P73+P118+P119+P120+P137+P138+P139+P202+P203+P204+P205","v":{"v":203417,"d":"203,417 "}},{"v":36230,"d":"36,230 "},{"v":-0.5629874833263102,"d":"(1)"},{"v":228642,"d":"228,642 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"+D140","v":{"v":13425,"d":"13,425 "}},{"$f":"+E140","v":{"v":11097,"d":"11,097 "}},{"$f":"+F140","v":{"v":2328,"d":"2,328 "}},{"v":0,"d":"0 "},{"v":641,"d":"641 "},{"v":160.5,"d":"161 "},{"v":0,"d":"0 "},{"v":636.8322094075977,"d":"637 "},{"v":547,"d":"547 "},{"v":90,"d":"90 "},{"v":-0.167790592402298,"d":"(0)"},{"v":541.2136485019753,"d":"541 "},{"$f":"+P140","v":{"v":463,"d":"463 "}},{"v":78,"d":"78 "},{"v":0.2136485019752854,"d":"0 "},{"v":468.5,"d":"469 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D214+D212","v":{"v":41511,"d":"41,511 "}},{"$f":"E214+E212","v":{"v":21278,"d":"21,278 "}},{"$f":"F214+F212","v":{"v":20233,"d":"20,233 "}},{"v":0,"d":"0 "},{"v":2075,"d":"2,075 "},{"v":519,"d":"519 "},{"v":0,"d":"0 "},{"v":4214,"d":"4,214 "},{"v":2106,"d":"2,106 "},{"v":2108,"d":"2,108 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"P214+P212","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-552,"d":"(552)"},{"v":0,"d":"0 "}]
[]
[null,"Total auxiliary projects",null,{"$f":"SUM(D241:D253)","v":{"v":38507682,"d":"38,507,682 "}},{"$f":"SUM(E241:E253)","v":{"v":28878539,"d":"28,878,539 "}},{"$f":"SUM(F241:F253)","v":{"v":9629143,"d":"9,629,143 "}},{"v":0,"d":"0 "},{"v":1878318,"d":"1,878,318 "},{"v":469581.5,"d":"469,582 "},{"v":0,"d":"0 "},{"v":1987782.0686000919,"d":"1,987,782 "},{"v":1533462,"d":"1,533,462 "},{"v":454319,"d":"454,319 "},{"v":1.0686000919266867,"d":"1 "},{"v":1232238.8202383972,"d":"1,232,239 "},{"$f":"SUM(P241:P253)","v":{"v":1022226,"d":"1,022,226 "}},{"v":210016,"d":"210,016 "},{"v":-3.1797616025082966,"d":"(3)"},{"v":1164433.5,"d":"1,164,434 "},{"v":0,"d":"0 "}]
[]
[null,"Totals"]
[null,"UMB",null,{"$f":"+D223+D241","v":{"v":8045797,"d":"8,045,797 "}},{"v":5788997,"d":"5,788,997 "},{"v":2256800,"d":"2,256,800 "},{"v":0,"d":"0 "},{"v":395745,"d":"395,745 "},{"v":98935.5,"d":"98,936 "},{"v":0,"d":"0 "},{"v":492298.758571629,"d":"492,299 "},{"v":343624,"d":"343,624 "},{"v":148674,"d":"148,674 "},{"v":0.758571629051751,"d":"1 "},{"v":226131.46062950304,"d":"226,131 "},{"v":183555,"d":"183,555 "},{"v":42577,"d":"42,577 "},{"v":-0.539370496966983,"d":"(1)"},{"v":190712.5,"d":"190,713 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":33114097,"d":"33,114,097 "},{"v":24646910,"d":"24,646,910 "},{"v":8467187,"d":"8,467,187 "},{"v":0,"d":"0 "},{"v":1629682,"d":"1,629,682 "},{"v":407422,"d":"407,422 "},{"v":0,"d":"0 "},{"v":1728549.3788908958,"d":"1,728,549 "},{"v":1333394,"d":"1,333,394 "},{"v":395153,"d":"395,153 "},{"v":2.3788908959636874,"d":"2 "},{"v":1096880.0447090098,"d":"1,096,880 "},{"v":879937,"d":"879,937 "},{"v":216941,"d":"216,941 "},{"v":2.0447090097124874,"d":"2 "},{"v":1044048,"d":"1,044,048 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":445113,"d":"445,113 "},{"v":346399,"d":"346,399 "},{"v":98714,"d":"98,714 "},{"v":0,"d":"0 "},{"v":21704,"d":"21,704 "},{"v":5426,"d":"5,426 "},{"v":0,"d":"0 "},{"v":23478.045824119665,"d":"23,478 "},{"v":18312,"d":"18,312 "},{"v":5166,"d":"5,166 "},{"v":0.0458241196633935,"d":"0 "},{"v":13845.475977971819,"d":"13,845 "},{"v":11574,"d":"11,574 "},{"v":2272,"d":"2,272 "},{"v":-0.5240220281819887,"d":"(1)"},{"v":13384,"d":"13,384 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":5661727,"d":"5,661,727 "},{"v":4337617,"d":"4,337,617 "},{"v":1324110,"d":"1,324,110 "},{"v":0,"d":"0 "},{"v":282057,"d":"282,057 "},{"v":70513.5,"d":"70,514 "},{"v":0,"d":"0 "},{"v":330438.37216863676,"d":"330,438 "},{"v":243078,"d":"243,078 "},{"v":87361,"d":"87,361 "},{"v":-0.6278313632558934,"d":"(1)"},{"v":109113.23100819503,"d":"109,113 "},{"v":87923,"d":"87,923 "},{"v":21191,"d":"21,191 "},{"v":-0.7689918049785414,"d":"(1)"},{"v":145373.5,"d":"145,374 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":7674332,"d":"7,674,332 "},{"v":5366279,"d":"5,366,279 "},{"v":2308053,"d":"2,308,053 "},{"v":0,"d":"0 "},{"v":374076,"d":"374,076 "},{"v":93519,"d":"93,519 "},{"v":0,"d":"0 "},{"v":374153.8053181656,"d":"374,154 "},{"v":281159,"d":"281,159 "},{"v":92995,"d":"92,995 "},{"v":-0.19468183438129927,"d":"(0)"},{"v":212082.02760940127,"d":"212,082 "},{"v":179122,"d":"179,122 "},{"v":32961,"d":"32,961 "},{"v":-0.9723905987188459,"d":"(1)"},{"v":220523,"d":"220,523 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":751877,"d":"751,877 "},{"v":511249,"d":"511,249 "},{"v":240628,"d":"240,628 "},{"v":0,"d":"0 "},{"v":37442,"d":"37,442 "},{"v":9359.5,"d":"9,360 "},{"v":0,"d":"0 "},{"v":38402.71492847298,"d":"38,403 "},{"v":27848,"d":"27,848 "},{"v":10554,"d":"10,554 "},{"v":0.71492847297759,"d":"1 "},{"v":13808.081448974695,"d":"13,808 "},{"v":11082,"d":"11,082 "},{"v":2726,"d":"2,726 "},{"v":0.08144897469610157,"d":"0 "},{"v":20254.5,"d":"20,255 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":3282070,"d":"3,282,070 "},{"v":2656258,"d":"2,656,258 "},{"v":625812,"d":"625,812 "},{"v":0,"d":"0 "},{"v":157083,"d":"157,083 "},{"v":39271.5,"d":"39,272 "},{"v":0,"d":"0 "},{"v":155528.18880422748,"d":"155,528 "},{"v":131044,"d":"131,044 "},{"v":24483,"d":"24,483 "},{"v":1.1888042274708823,"d":"1 "},{"v":128370.11369814696,"d":"128,370 "},{"v":109947,"d":"109,947 "},{"v":18423,"d":"18,423 "},{"v":0.11369814696723779,"d":"0 "},{"v":111751.5,"d":"111,752 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":1150822,"d":"1,150,822 "},{"v":632389,"d":"632,389 "},{"v":518433,"d":"518,433 "},{"v":0,"d":"0 "},{"v":57222,"d":"57,222 "},{"v":14305.5,"d":"14,306 "},{"v":0,"d":"0 "},{"v":105952.37283731735,"d":"105,952 "},{"v":55649,"d":"55,649 "},{"v":50303,"d":"50,303 "},{"v":0.3728373173566979,"d":"0 "},{"v":6357.733463888089,"d":"6,358 "},{"v":5411,"d":"5,411 "},{"v":947,"d":"947 "},{"v":-0.26653611191072457,"d":"(0)"},{"v":-6439.5,"d":"(6,440)"},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":665754,"d":"665,754 "},{"v":526073,"d":"526,073 "},{"v":139681,"d":"139,681 "},{"v":0,"d":"0 "},{"v":32874,"d":"32,874 "},{"v":8218,"d":"8,218 "},{"v":0,"d":"0 "},{"v":36061.68160954131,"d":"36,062 "},{"v":28417,"d":"28,417 "},{"v":7644,"d":"7,644 "},{"v":0.6816095413093137,"d":"1 "},{"v":21796.745108265226,"d":"21,797 "},{"v":17399,"d":"17,399 "},{"v":4397,"d":"4,397 "},{"v":0.7451082652263921,"d":"1 "},{"v":21409,"d":"21,409 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-0.3459617718912682,"d":"(0)"},{"v":-0.24466221997236381,"d":"(0)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-0.24466221997236381,"d":"(0)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":10296316,"d":"10,296,316 "},{"v":7547853,"d":"7,547,853 "},{"v":2748463,"d":"2,748,463 "},{"v":0,"d":"0 "},{"v":502334,"d":"502,334 "},{"v":125584,"d":"125,584 "},{"v":0,"d":"0 "},{"v":500654.47954579006,"d":"500,654 "},{"v":389313,"d":"389,313 "},{"v":111343,"d":"111,343 "},{"v":-1.520454210004857,"d":"(2)"},{"v":294641.14310493,"d":"294,641 "},{"v":247895,"d":"247,895 "},{"v":46747,"d":"46,747 "},{"v":-0.8568950700027074,"d":"(1)"},{"v":312154,"d":"312,154 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":384942,"d":"384,942 "},{"v":301639,"d":"301,639 "},{"v":83303,"d":"83,303 "},{"v":0,"d":"0 "},{"v":18809,"d":"18,809 "},{"v":4702,"d":"4,702 "},{"v":0,"d":"0 "},{"v":21091.73355707217,"d":"21,092 "},{"v":16311,"d":"16,311 "},{"v":4781,"d":"4,781 "},{"v":-0.2664429278328839,"d":"(0)"},{"v":12723.448419633374,"d":"12,723 "},{"v":10484,"d":"10,484 "},{"v":2240,"d":"2,240 "},{"v":-0.5515803666238668,"d":"(1)"},{"v":11566,"d":"11,566 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":107153,"d":"107,153 "},{"v":73325,"d":"73,325 "},{"v":33828,"d":"33,828 "},{"v":0,"d":"0 "},{"v":5272,"d":"5,272 "},{"v":1317.5,"d":"1,318 "},{"v":0,"d":"0 "},{"v":7395.387168001681,"d":"7,395 "},{"v":4718,"d":"4,718 "},{"v":2677,"d":"2,677 "},{"v":0.3871680016809558,"d":"0 "},{"v":2040.5485342757281,"d":"2,041 "},{"v":1722,"d":"1,722 "},{"v":318,"d":"318 "},{"v":0.5485342757281322,"d":"1 "},{"v":1595.5,"d":"1,596 "},{"v":0,"d":"0 "}]
[]
[null,"Total projects",null,{"$f":"SUM(D258:D271)","v":{"v":71580000,"d":"71,580,000 "}},{"$f":"SUM(E258:E271)","v":{"v":52734988,"d":"52,734,988 "}},{"$f":"SUM(F258:F271)","v":{"v":18845012,"d":"18,845,012 "}},{"v":0,"d":"0 "},{"v":3514300,"d":"3,514,300 "},{"v":878574,"d":"878,574 "},{"v":0,"d":"0 "},{"v":3814004.573262098,"d":"3,814,005 "},{"v":2872867,"d":"2,872,867 "},{"v":941134,"d":"941,134 "},{"v":3.57326209810807,"d":"4 "},{"v":2137789.809049975,"d":"2,137,790 "},{"$f":"SUM(P258:P271)","v":{"v":1746051,"d":"1,746,051 "}},{"v":391740,"d":"391,740 "},{"v":-1.1909500250256706,"d":"(1)"},{"v":2086332,"d":"2,086,332 "},{"v":0,"d":"0 "}]

{"sheet":"06A","index":6,"n_rows":116,"n_cols":20,"rows_kept":116}
["University System of Maryland"]
["2006 Series A"]
["FYE June 30, 2015"]
[{"$nulls":11},"Accrued ","Accrued ","Allocation",null,{"$f":"I5","v":"FY 2015"},"Allocation"]
[{"$nulls":3},"Use of ","Use of ","Total",null,null,"FY 2015",null,{"$f":"I5","v":"FY 2015"},"Interest","Interest","of Unamort.",null,"Amortization","of Unamort.",{"$f":"K5","v":"FY 2015"},{"$f":"R5","v":"FY 2015"}]
[null,null,"Academic","Proceeds","Proceeds","Use of ","Debt","Refinanced","Principal ","Debt","Interest","Payable","Payable","Premium","Refinanced","of","Premium","Interest","Capitalized"]
["Project","Institution","/Auxiliary","FY 2007","FY 2008","Proceeds","@ 6/30/14","on 2012 D","Paid","@ 6/30/2015","Paid",{"$f":"N7","v":"@ 6/30/14"},{"$f":"Q7","v":"@ 6/30/2015"},{"$f":"G7","v":"@ 6/30/14"},"on 2012 D","Premium",{"$f":"J7","v":"@ 6/30/2015"},"Expense","Interest"]
[]
[{"$nulls":9},{"$f":"+G9-I9","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"+(G9/G$59)*6758379","v":{"v":0,"d":"0 "}},null,{"$f":"+N9/20","v":{"v":0,"d":"0 "}},{"$f":"+N9-P9","v":{"v":0,"d":"0 "}},{"$f":"+K9-P9+M9","v":0}]
["Academic",{"$nulls":8},{"$f":"+G10-I10","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"+(G10/G$59)*21018859","v":{"v":0,"d":"0 "}},null,{"$f":"-N10/20","v":{"v":0,"d":"0 "}},{"$f":"+N10+P10","v":{"v":0,"d":"0 "}},{"$f":"+K10-P10+M10","v":0}]
["New Dental School ","UMB","Academic",{"v":171489,"d":"171,489 "},{"v":2563181,"d":"2,563,181 "},{"$f":"SUM(D11:E11)","v":{"v":2734670,"d":"2,734,670 "}},{"v":408960,"d":"408,960 "},null,{"v":94732,"d":"94,732 "},{"$f":"G11-I11-H11","v":{"v":314228,"d":"314,228 "}},{"$f":"10224+7856","v":{"v":18080,"d":"18,080 "}},{"v":5112,"d":"5,112 "},{"$f":"7856/2","v":{"v":3928,"d":"3,928 "}},{"v":10975,"d":"10,975 "},null,{"$f":"1568+1568","v":{"v":3136,"d":"3,136 "}},{"$f":"N11-P11-O11","v":{"v":7839,"d":"7,839 "}},{"$f":"+K11-P11+M11-L11","v":{"v":13760,"d":"13,760"}}]
["Facilities Renewal ","UMB","Academic",{"v":35581,"d":"35,581 "},{"$f":"1523280+226014+8100","v":{"v":1757394,"d":"1,757,394 "}},{"$f":"SUM(D12:E12)","v":{"v":1792975,"d":"1,792,975 "}},{"v":406728,"d":"406,728 "},null,{"v":94214,"d":"94,214 "},{"$f":"G12-I12-H12","v":{"v":312514,"d":"312,514 "}},{"$f":"10168+7813","v":{"v":17981,"d":"17,981 "}},{"v":5084,"d":"5,084 "},{"$f":"7813/2","v":{"v":3906.5,"d":"3,907 "}},{"v":10916,"d":"10,916 "},null,{"$f":"1559+1559","v":{"v":3118,"d":"3,118 "}},{"$f":"N12-P12-O12","v":{"v":7798,"d":"7,798 "}},{"v":13685.5,"d":"13,686"}]
["Facilities Renewal ","UMCP","Academic",{"v":404385,"d":"404,385 "},{"$f":"194604+440008","v":{"v":634612,"d":"634,612 "}},{"v":1038997,"d":"1,038,997 "},{"v":189199,"d":"189,199 "},null,{"v":43826,"d":"43,826 "},{"v":145373,"d":"145,373 "},{"$f":"4730+3634","v":{"v":8364,"d":"8,364 "}},{"v":2365,"d":"2,365 "},{"$f":"3634/2","v":{"v":1817,"d":"1,817 "}},{"v":5079,"d":"5,079 "},null,{"$f":"725+725","v":{"v":1450,"d":"1,450 "}},{"v":3629,"d":"3,629 "},{"v":6366,"d":"6,366"}]
["UMBI closeout","UMCP","Academic",{"$nulls":3},{"v":60147,"d":"60,147 "},null,{"v":13933,"d":"13,933 "},{"v":46214,"d":"46,214 "},{"$f":"1504+1155","v":{"v":2659,"d":"2,659 "}},{"v":752,"d":"752 "},{"$f":"1155/2","v":{"v":577.5,"d":"578 "}},{"v":1613,"d":"1,613 "},null,{"$f":"231+231","v":{"v":462,"d":"462 "}},{"v":1151,"d":"1,151 "},{"v":2022.5,"d":"2,023"}]
["Emergency Fund Projects","BSU","Academic",{"$nulls":3},{"v":10630,"d":"10,630 "},null,{"v":2462,"d":"2,462 "},{"v":8168,"d":"8,168 "},{"$f":"266+204","v":{"v":470,"d":"470 "}},{"v":133,"d":"133 "},{"$f":"204/2","v":{"v":102,"d":"102 "}},{"v":285,"d":"285 "},null,{"$f":"41+41","v":{"v":82,"d":"82 "}},{"v":203,"d":"203 "},357]
["Facilities Renewal ","BSU","Academic",{"$f":"20686+24243","v":{"v":44929,"d":"44,929 "}},{"$f":"42680+241582+1555","v":{"v":285817,"d":"285,817 "}},{"v":330746,"d":"330,746 "},{"v":63141,"d":"63,141 "},null,{"v":14626,"d":"14,626 "},{"v":48515,"d":"48,515 "},{"$f":"1579+1213","v":{"v":2792,"d":"2,792 "}},{"v":789.5,"d":"790 "},{"$f":"1213/2","v":{"v":606.5,"d":"607 "}},{"v":1695,"d":"1,695 "},null,{"$f":"242+242","v":{"v":484,"d":"484 "}},{"v":1211,"d":"1,211 "},{"v":2125,"d":"2,125"}]
["Emergency Project","TU","Academic",{"$nulls":3},{"v":1458,"d":"1,458 "},null,{"v":338,"d":"338 "},{"v":1120,"d":"1,120 "},{"$f":"36+28","v":{"v":64,"d":"64 "}},{"v":18,"d":"18 "},{"$f":"28/2","v":{"v":14,"d":"14 "}},{"v":38,"d":"38 "},null,{"$f":"6+6","v":{"v":12,"d":"12 "}},{"v":26,"d":"26 "},48]
["Facilities Renewal ","TU","Academic",{"$f":"39762+6297+4234","v":{"v":50293,"d":"50,293 "}},{"$f":"3212+347128+718445+43098+7824+29741+18500+121000","v":{"v":1288948,"d":"1,288,948 "}},{"v":1339241,"d":"1,339,241 "},{"v":266900,"d":"266,900 "},null,{"v":61825,"d":"61,825 "},{"v":205075,"d":"205,075 "},{"$f":"6672+5127","v":{"v":11799,"d":"11,799 "}},{"v":3336,"d":"3,336 "},{"$f":"5127/2","v":{"v":2563.5,"d":"2,564 "}},{"v":7164,"d":"7,164 "},null,{"$f":"1023+1023","v":{"v":2046,"d":"2,046 "}},{"v":5118,"d":"5,118 "},{"v":8980.5,"d":"8,981"}]
["Facilities Renewal ","CSU","Academic",null,{"$f":"168221","v":{"v":168221,"d":"168,221 "}},{"v":168221,"d":"168,221 "},{"v":54367,"d":"54,367 "},null,{"v":12593,"d":"12,593 "},{"v":41774,"d":"41,774 "},{"$f":"1359+1044","v":{"v":2403,"d":"2,403 "}},{"v":679.5,"d":"680 "},{"$f":"1044/2","v":{"v":522,"d":"522 "}},{"v":1460,"d":"1,460 "},null,{"$f":"208+208","v":{"v":416,"d":"416 "}},{"v":1044,"d":"1,044 "},{"v":1829.5,"d":"1,830"}]
["Health/Human Service Building","CSU","Academic",{"v":50469,"d":"50,469 "},{"v":201044,"d":"201,044 "},{"v":251513,"d":"251,513 "},{"v":56385,"d":"56,385 "},null,{"v":13061,"d":"13,061 "},{"v":43324,"d":"43,324 "},{"$f":"1410+1083","v":{"v":2493,"d":"2,493 "}},{"v":705,"d":"705 "},{"$f":"1083/2","v":{"v":541.5,"d":"542 "}},{"v":1514,"d":"1,514 "},null,{"$f":"216+216","v":{"v":432,"d":"432 "}},{"v":1082,"d":"1,082 "},{"v":1897.5,"d":"1,898"}]
["Utilities Upgrade/Site Improvement","UMES","Academic",{"v":333426,"d":"333,426 "},{"v":475330,"d":"475,330 "},{"v":808756,"d":"808,756 "},{"v":185577,"d":"185,577 "},null,{"v":42987,"d":"42,987 "},{"v":142590,"d":"142,590 "},{"$f":"4639+3565","v":{"v":8204,"d":"8,204 "}},{"v":2319.5,"d":"2,320 "},{"$f":"3565/2","v":{"v":1782.5,"d":"1,783 "}},{"v":4981,"d":"4,981 "},null,{"$f":"711+711","v":{"v":1422,"d":"1,422 "}},{"v":3559,"d":"3,559 "},{"v":6245,"d":"6,245"}]
["Social Sci,  Edu & Health Sci","UMES","Academic",{"$nulls":3},{"v":298,"d":"298 "},null,{"v":69,"d":"69 "},{"v":229,"d":"229 "},{"$f":"7+6","v":{"v":13,"d":"13 "}},{"v":3.5,"d":"4 "},{"$f":"6/2","v":{"v":3,"d":"3 "}},{"v":8.391461251955775,"d":"8 "},null,{"$f":"1+1","v":{"v":2,"d":"2 "}},{"v":6.391461251955775,"d":"6 "},{"v":10.5,"d":"11"}]
["Facilities Renewal ","UMBC","Academic",{"v":269932,"d":"269,932 "},{"$f":"154685","v":{"v":154685,"d":"154,685 "}},{"v":424617,"d":"424,617 "},{"v":112316,"d":"112,316 "},null,{"v":26017,"d":"26,017 "},{"v":86299,"d":"86,299 "},{"$f":"2808+2157","v":{"v":4965,"d":"4,965 "}},{"v":1404,"d":"1,404 "},{"$f":"2157/2","v":{"v":1078.5,"d":"1,079 "}},{"v":3013,"d":"3,013 "},null,{"$f":"431+431","v":{"v":862,"d":"862 "}},{"v":2151,"d":"2,151 "},{"v":3777.5,"d":"3,778"}]
["UMBI closeout","UMBC","Academic",{"$nulls":3},{"v":68815,"d":"68,815 "},null,{"v":15940,"d":"15,940 "},{"v":52875,"d":"52,875 "},{"$f":"1720+1322","v":{"v":3042,"d":"3,042 "}},{"v":860,"d":"860 "},{"$f":"1322/2","v":{"v":661,"d":"661 "}},{"v":1846,"d":"1,846 "},null,{"$f":"264+264","v":{"v":528,"d":"528 "}},{"v":1318,"d":"1,318 "},{"v":2315,"d":"2,315"}]
["Emergency Fund Projects","UB","Academic",{"$nulls":3},{"v":877,"d":"877 "},null,{"v":203,"d":"203 "},{"v":674,"d":"674 "},{"$f":"22+17","v":{"v":39,"d":"39 "}},{"v":11,"d":"11 "},{"$f":"17/2","v":{"v":8.5,"d":"9 "}},{"v":25,"d":"25 "},null,{"$f":"3+3","v":{"v":6,"d":"6 "}},{"v":19,"d":"19 "},{"v":30.5,"d":"31"}]
["Facilities Renewal ","UB","Academic",{"$f":"60610-39270","v":{"v":21340,"d":"21,340 "}},{"$f":"46832+4308","v":{"v":51140,"d":"51,140 "}},{"v":72480,"d":"72,480 "},{"v":20377,"d":"20,377 "},null,{"v":4720,"d":"4,720 "},{"v":15657,"d":"15,657 "},{"$f":"509+391","v":{"v":900,"d":"900 "}},{"v":254.5,"d":"255 "},{"$f":"391/2","v":{"v":195.5,"d":"196 "}},{"v":547,"d":"547 "},null,{"$f":"78+78","v":{"v":156,"d":"156 "}},{"v":391,"d":"391 "},685]
["Emergency Fund Projects","FSU","Academic",{"$nulls":3},{"v":27054,"d":"27,054 "},null,{"v":6267,"d":"6,267 "},{"v":20787,"d":"20,787 "},{"$f":"676+520","v":{"v":1196,"d":"1,196 "}},{"v":338,"d":"338 "},{"$f":"520/2","v":{"v":260,"d":"260 "}},{"v":725,"d":"725 "},null,{"$f":"104+104","v":{"v":208,"d":"208 "}},{"v":517,"d":"517 "},910]
["Facilities Renewal ","FSU","Academic",{"$f":"16000+1716+723","v":{"v":18439,"d":"18,439 "}},{"$f":"109209+41226+16900+48230","v":{"v":215565,"d":"215,565 "}},{"v":234004,"d":"234,004 "},{"v":184110,"d":"184,110 "},null,{"v":42648,"d":"42,648 "},{"v":141462,"d":"141,462 "},{"$f":"4603+3537","v":{"v":8140,"d":"8,140 "}},{"v":2301.5,"d":"2,302 "},{"$f":"3537/2","v":{"v":1768.5,"d":"1,769 "}},{"v":4941,"d":"4,941 "},null,{"$f":"706+706","v":{"v":1412,"d":"1,412 "}},{"v":3529,"d":"3,529 "},{"v":6195,"d":"6,195"}]
["Facilities Renewal ","SU","Academic",{"$nulls":3},{"v":111592,"d":"111,592 "},null,{"v":25849,"d":"25,849 "},{"v":85743,"d":"85,743 "},{"$f":"2790+2144","v":{"v":4934,"d":"4,934 "}},{"v":1395,"d":"1,395 "},{"$f":"2144/2","v":{"v":1072,"d":"1,072 "}},{"v":2994,"d":"2,994 "},null,{"$f":"428+428","v":{"v":856,"d":"856 "}},{"v":2138,"d":"2,138 "},{"v":3755,"d":"3,755"}]
["Facilities Renewal ","UMCES","Academic",{"$f":"52413+4172","v":{"v":56585,"d":"56,585 "}},{"$f":"57344+91146+3197","v":{"v":151687,"d":"151,687 "}},{"v":208272,"d":"208,272 "},{"v":37926,"d":"37,926 "},null,{"v":8785,"d":"8,785 "},{"v":29141,"d":"29,141 "},{"$f":"948+729","v":{"v":1677,"d":"1,677 "}},{"v":474,"d":"474 "},{"$f":"729/2","v":{"v":364.5,"d":"365 "}},{"v":1019,"d":"1,019 "},null,{"$f":"145+145","v":{"v":290,"d":"290 "}},{"v":729,"d":"729 "},{"v":1277.5,"d":"1,278"}]
["Aquaculture Building","UMCES","Academic",{"v":3105,"d":"3,105 "},{"$f":"84120","v":{"v":84120,"d":"84,120 "}},{"v":87225,"d":"87,225 "},{"v":29983,"d":"29,983 "},null,{"v":6945,"d":"6,945 "},{"v":23038,"d":"23,038 "},{"$f":"750+576","v":{"v":1326,"d":"1,326 "}},{"v":375,"d":"375 "},{"$f":"576/2","v":{"v":288,"d":"288 "}},{"v":805,"d":"805 "},null,{"$f":"115+115","v":{"v":230,"d":"230 "}},{"v":575,"d":"575 "},{"v":1009,"d":"1,009"}]
["Shady Grove Edu. Center III","USM Office","Academic",{"$nulls":3},{"v":157214,"d":"157,214 "},null,{"v":36416,"d":"36,416 "},{"v":120798,"d":"120,798 "},{"$f":"3930+3020","v":{"v":6950,"d":"6,950 "}},{"v":1965,"d":"1,965 "},{"$f":"3020/2","v":{"v":1510,"d":"1,510 "}},{"v":4218,"d":"4,218 "},null,{"$f":"603+603","v":{"v":1206,"d":"1,206 "}},{"v":3012,"d":"3,012 "},{"v":5289,"d":"5,289"}]
["Auxiliary",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},0]
["New Campus Center","UMB","Auxiliary",{"$f":"2090206+298580","v":{"v":2388786,"d":"2,388,786 "}},{"$f":"477033+14874773+28135","v":{"v":15379941,"d":"15,379,941 "}},{"v":17768727,"d":"17,768,727 "},{"v":4331700,"d":"4,331,700 "},null,{"v":1003397,"d":"1,003,397 "},{"v":3328303,"d":"3,328,303 "},{"$f":"108293+83208","v":{"v":191501,"d":"191,501 "}},{"v":54146.5,"d":"54,147 "},{"$f":"83208/2","v":{"v":41604,"d":"41,604 "}},{"v":116250,"d":"116,250 "},null,{"$f":"16607+16607","v":{"v":33214,"d":"33,214 "}},{"v":83036,"d":"83,036 "},{"v":145744.5,"d":"145,745"}]
["Fraternity/Sorority House","UMCP","Auxiliary",null,{"v":1041,"d":"1,041 "},{"v":1041,"d":"1,041 "},{"v":40769,"d":"40,769 "},null,{"v":9444,"d":"9,444 "},{"v":31325,"d":"31,325 "},{"$f":"1019+783","v":{"v":1802,"d":"1,802 "}},{"v":509.5,"d":"510 "},{"$f":"783/2","v":{"v":391.5,"d":"392 "}},{"v":1095,"d":"1,095 "},null,{"$f":"156+156","v":{"v":312,"d":"312 "}},{"v":783,"d":"783 "},{"v":1372,"d":"1,372"}]
["Golf Course","UMCP","Auxiliary",null,{"v":19974,"d":"19,974 "},{"v":19974,"d":"19,974 "},{"v":219423,"d":"219,423 "},null,{"v":50827,"d":"50,827 "},{"v":168596,"d":"168,596 "},{"$f":"5486+4215","v":{"v":9701,"d":"9,701 "}},{"v":2743,"d":"2,743 "},{"$f":"4215/2","v":{"v":2107.5,"d":"2,108 "}},{"v":5889,"d":"5,889 "},null,{"$f":"841+841","v":{"v":1682,"d":"1,682 "}},{"v":4207,"d":"4,207 "},{"v":7383.5,"d":"7,384"}]
["SCRUB Utilities Facility","UMCP","Auxiliary",null,{"v":384593,"d":"384,593 "},{"v":384593,"d":"384,593 "},{"v":71409,"d":"71,409 "},null,{"v":16541,"d":"16,541 "},{"v":54868,"d":"54,868 "},{"$f":"1785+1372","v":{"v":3157,"d":"3,157 "}},{"v":892.5,"d":"893 "},{"$f":"1372/2","v":{"v":686,"d":"686 "}},{"v":1916,"d":"1,916 "},null,{"$f":"274+274","v":{"v":548,"d":"548 "}},{"v":1368,"d":"1,368 "},{"v":2402.5,"d":"2,403"}]
["Byrd Stadium","UMCP","Auxiliary",{"$nulls":3},{"v":343952,"d":"343,952 "},null,{"v":79673,"d":"79,673 "},{"v":264279,"d":"264,279 "},{"$f":"8599+6607","v":{"v":15206,"d":"15,206 "}},{"v":4299.5,"d":"4,300 "},{"$f":"6607/2","v":{"v":3303.5,"d":"3,304 "}},{"v":9230,"d":"9,230 "},null,{"$f":"1319+1319","v":{"v":2638,"d":"2,638 "}},{"v":6592,"d":"6,592 "},{"v":11572,"d":"11,572"}]
["Holmes Hall & Tubman Hall","BSU","Auxiliary",null,{"$f":"103586-24000","v":{"v":79586,"d":"79,586 "}},{"v":79586,"d":"79,586 "},{"v":65629,"d":"65,629 "},null,{"v":15202,"d":"15,202 "},{"v":50427,"d":"50,427 "},{"$f":"1641+1261","v":{"v":2902,"d":"2,902 "}},{"v":820.5,"d":"821 "},{"$f":"1261/2","v":{"v":630.5,"d":"631 "}},{"v":1760,"d":"1,760 "},null,{"$f":"252+252","v":{"v":504,"d":"504 "}},{"v":1256,"d":"1,256 "},{"v":2208,"d":"2,208"}]
["Wicomico Hall Renovation","UMES","Auxiliary",null,null,{"v":0,"d":"0 "},{"v":24057,"d":"24,057 "},null,{"v":5572,"d":"5,572 "},{"v":18485,"d":"18,485 "},{"$f":"601+462","v":{"v":1063,"d":"1,063 "}},{"v":300.5,"d":"301 "},{"$f":"462/2","v":{"v":231,"d":"231 "}},{"v":646,"d":"646 "},null,{"$f":"92+92","v":{"v":184,"d":"184 "}},{"v":462,"d":"462 "},{"v":809.5,"d":"810"}]
["West Village Infrastructure & Site Improv.","TU","Auxiliary",{"v":458906,"d":"458,906 "},{"$f":"7732945+1241094-1120735","v":{"v":7853304,"d":"7,853,304 "}},{"v":8312210,"d":"8,312,210 "},{"v":2248956,"d":"2,248,956 "},null,{"v":520949,"d":"520,949 "},{"v":1728007,"d":"1,728,007 "},{"$f":"56224+43200","v":{"v":99424,"d":"99,424 "}},{"v":28112,"d":"28,112 "},{"$f":"43200/2","v":{"v":21600,"d":"21,600 "}},{"v":60355,"d":"60,355 "},null,{"$f":"8622+8622","v":{"v":17244,"d":"17,244 "}},{"v":43111,"d":"43,111 "},{"v":75668,"d":"75,668"}]
["West Village Dining Commons","TU","Auxiliary",null,{"v":503027,"d":"503,027 "},{"v":503027,"d":"503,027 "},{"v":222399,"d":"222,399 "},null,{"v":51517,"d":"51,517 "},{"v":170882,"d":"170,882 "},{"$f":"5560+4272","v":{"v":9832,"d":"9,832 "}},{"v":2780,"d":"2,780 "},{"$f":"4272/2","v":{"v":2136,"d":"2,136 "}},{"v":5967,"d":"5,967 "},null,{"$f":"853+853","v":{"v":1706,"d":"1,706 "}},{"v":4261,"d":"4,261 "},{"v":7482,"d":"7,482"}]
["Child Care Center","TU","Auxiliary",{"v":481198,"d":"481,198 "},{"v":3151,"d":"3,151 "},{"v":484349,"d":"484,349 "},{"v":88199,"d":"88,199 "},null,{"v":20431,"d":"20,431 "},{"v":67768,"d":"67,768 "},{"$f":"2205+1694","v":{"v":3899,"d":"3,899 "}},{"v":1102.5,"d":"1,103 "},{"$f":"1694/2","v":{"v":847,"d":"847 "}},{"v":2367,"d":"2,367 "},null,{"$f":"338+338","v":{"v":676,"d":"676 "}},{"v":1691,"d":"1,691 "},{"v":2967.5,"d":"2,968"}]
["Towsontown Garage Expansion","TU","Auxiliary",{"v":1664344,"d":"1,664,344 "},{"$f":"2042382+5614128","v":{"v":7656510,"d":"7,656,510 "}},{"v":9320854,"d":"9,320,854 "},{"v":1729665,"d":"1,729,665 "},null,{"v":400660,"d":"400,660 "},{"v":1329005,"d":"1,329,005 "},{"$f":"43242+33225","v":{"v":76467,"d":"76,467 "}},{"v":21621,"d":"21,621 "},{"$f":"33225/2","v":{"v":16612.5,"d":"16,613 "}},{"v":46419,"d":"46,419 "},null,{"$f":"6631+6631","v":{"v":13262,"d":"13,262 "}},{"v":33157,"d":"33,157 "},{"v":58196.5,"d":"58,197"}]
["Towson Center Arena Improvements","TU","Auxiliary",{"v":7521,"d":"7,521 "},{"$f":"195378+272342","v":{"v":467720,"d":"467,720 "}},{"v":475241,"d":"475,241 "},{"v":88701,"d":"88,701 "},null,{"v":20547,"d":"20,547 "},{"v":68154,"d":"68,154 "},{"$f":"2218+1704","v":{"v":3922,"d":"3,922 "}},{"v":1109,"d":"1,109 "},{"$f":"1704/2","v":{"v":852,"d":"852 "}},{"v":2381,"d":"2,381 "},null,{"$f":"340+340","v":{"v":680,"d":"680 "}},{"v":1701,"d":"1,701 "},{"v":2985,"d":"2,985"}]
["Parking Garage","CSU","Auxiliary",null,{"v":241048,"d":"241,048 "},{"v":241048,"d":"241,048 "},{"v":43895,"d":"43,895 "},null,{"v":10168,"d":"10,168 "},{"v":33727,"d":"33,727 "},{"$f":"1097+843","v":{"v":1940,"d":"1,940 "}},{"v":548.5,"d":"549 "},{"$f":"843/2","v":{"v":421.5,"d":"422 "}},{"v":1179,"d":"1,179 "},null,{"$f":"168+168","v":{"v":336,"d":"336 "}},{"v":843,"d":"843 "},{"v":1477,"d":"1,477"}]
["Lane Center Addition","FSU","Auxiliary",null,{"v":150022,"d":"150,022 "},{"v":150022,"d":"150,022 "},{"v":48487,"d":"48,487 "},null,{"v":11232,"d":"11,232 "},{"v":37255,"d":"37,255 "},{"$f":"1212+931","v":{"v":2143,"d":"2,143 "}},{"v":606,"d":"606 "},{"$f":"931/2","v":{"v":465.5,"d":"466 "}},{"v":1301,"d":"1,301 "},null,{"$f":"186+186","v":{"v":372,"d":"372 "}},{"v":929,"d":"929 "},{"v":1630.5,"d":"1,631"}]
["Parking Garage","SU","Auxiliary",null,{"v":3151660,"d":"3,151,660 "},{"v":3151660,"d":"3,151,660 "},{"v":590920,"d":"590,920 "},null,{"v":136881,"d":"136,881 "},{"v":454039,"d":"454,039 "},{"$f":"14773+11351","v":{"v":26124,"d":"26,124 "}},{"v":7386.5,"d":"7,387 "},{"$f":"11351/2","v":{"v":5675.5,"d":"5,676 "}},{"v":15859,"d":"15,859 "},null,{"$f":"2265+2265","v":{"v":4530,"d":"4,530 "}},{"v":11329,"d":"11,329 "},{"v":19883,"d":"19,883"}]
["New Parking Lot","UMBC","Auxiliary",{"$nulls":3},{"v":83773,"d":"83,773 "},null,{"v":19405,"d":"19,405 "},{"v":64368,"d":"64,368 "},{"$f":"2094+1609","v":{"v":3703,"d":"3,703 "}},{"v":1047,"d":"1,047 "},{"$f":"1609/2","v":{"v":804.5,"d":"805 "}},{"v":2249,"d":"2,249 "},null,{"$f":"321+321","v":{"v":642,"d":"642 "}},{"v":1607,"d":"1,607 "},{"v":2818.5,"d":"2,819"}]
["Residence Hall renovations","UMBC","Auxiliary",{"v":1500000,"d":"1,500,000 "},null,{"v":1500000,"d":"1,500,000 "},{"v":640852,"d":"640,852 "},null,{"v":148447,"d":"148,447 "},{"v":492405,"d":"492,405 "},{"$f":"16021+12310","v":{"v":28331,"d":"28,331 "}},{"v":8010.5,"d":"8,011 "},{"$f":"12310/2","v":{"v":6155,"d":"6,155 "}},{"v":17198,"d":"17,198 "},null,{"$f":"2457+2457","v":{"v":4914,"d":"4,914 "}},{"v":12284,"d":"12,284 "},{"v":21561.5,"d":"21,562"}]
["New Recreation and Athletics","UMBC","Auxiliary",{"$f":"182177+7384","v":{"v":189561,"d":"189,561 "}},{"$f":"4268236-16774","v":{"v":4251462,"d":"4,251,462 "}},{"v":4441023,"d":"4,441,023 "},{"v":913501,"d":"913,501 "},null,{"v":211604,"d":"211,604 "},{"v":701897,"d":"701,897 "},{"$f":"22838+17547","v":{"v":40385,"d":"40,385 "}},{"v":11419,"d":"11,419 "},{"$f":"17547/2","v":{"v":8773.5,"d":"8,774 "}},{"v":24516,"d":"24,516 "},null,{"$f":"3502+3502","v":{"v":7004,"d":"7,004 "}},{"v":17512,"d":"17,512 "},{"v":30735.5,"d":"30,736"},null,"ubit"]
["Dining Hall: HVAC Upgrades","UMBC","Auxiliary",{"v":17453,"d":"17,453 "},{"$f":"957911+133338","v":{"v":1091249,"d":"1,091,249 "}},{"v":1108702,"d":"1,108,702 "},{"v":201892,"d":"201,892 "},null,{"v":46766,"d":"46,766 "},{"v":155126,"d":"155,126 "},{"$f":"5047+3878","v":{"v":8925,"d":"8,925 "}},{"v":2523.5,"d":"2,524 "},{"$f":"3878/2","v":{"v":1939,"d":"1,939 "}},{"v":5418,"d":"5,418 "},null,{"$f":"774+774","v":{"v":1548,"d":"1,548 "}},{"v":3870,"d":"3,870 "},{"v":6792.5,"d":"6,793"}]
["Student Center","UB","Auxiliary",{"v":-13763,"d":"(13,763)"},{"v":1870,"d":"1,870 "},{"v":-11893,"d":"(11,893)"},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},0]
["Shady Grove Parking Lot 2","USM Office","Auxiliary",{"v":1425,"d":"1,425 "},{"v":412551,"d":"412,551 "},{"v":413976,"d":"413,976 "},{"v":260,"d":"260 "},null,{"$f":"60+1","v":{"v":61,"d":"61 "}},{"v":199,"d":"199 "},{"$f":"6+5","v":{"v":11,"d":"11 "}},{"v":3,"d":"3 "},{"$f":"5/2","v":{"v":2.5,"d":"3 "}},{"v":6,"d":"6 "},null,{"$f":"1+1","v":{"v":2,"d":"2 "}},{"v":4,"d":"4 "},{"v":8.5,"d":"9"}]
["Shady Grove Parking garage","USM Office","Auxiliary",{"v":74892634,"d":"74,892,634 "},{"v":-50390602,"d":"(50,390,602)"},{"v":24502032,"d":"24,502,032 "},{"v":117507,"d":"117,507 "},null,{"$f":"27219+1","v":{"v":27220,"d":"27,220 "}},{"v":90287,"d":"90,287 "},{"$f":"2938+2257","v":{"v":5195,"d":"5,195 "}},{"v":1469,"d":"1,469 "},{"$f":"2257/2","v":{"v":1128.5,"d":"1,129 "}},{"v":3151,"d":"3,151 "},null,{"$f":"451+451","v":{"v":902,"d":"902 "}},{"v":2249,"d":"2,249 "},{"v":3952.5,"d":"3,953"}]
["Cost of issuance",null,null,{"v":222409,"d":"222,409 "},{"$f":"29161+629","v":{"v":29790,"d":"29,790 "}},{"v":252199,"d":"252,199 "},{"v":0,"d":"0 "},null,null,{"$f":"G56-I56","v":{"v":0,"d":"0 "}},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"$f":"N56-P56","v":{"v":0,"d":"0 "}}]
[]
[]
["Totals",null,null,{"$f":"SUM(D9:D57)","v":{"v":83270447,"d":"83,270,447 "}},{"v":-680359,"d":"(680,359)"},{"v":82590088,"d":"82,590,088 "},{"v":14570000,"d":"14,570,000 "},{"$f":"SUM(H9:H57)","v":{"v":0,"d":"0 "}},{"v":3375000,"d":"3,375,000 "},{"v":11195000,"d":"11,195,000 "},{"v":644124,"d":"644,124 "},{"v":182124.5,"d":"182,125 "},{"v":139937.5,"d":"139,938 "},{"v":391013.39146125194,"d":"391,013 "},{"$f":"SUM(O9:O57)","v":{"v":0,"d":"0 "}},{"v":111716,"d":"111,716 "},{"v":279297.39146125194,"d":"279,297 "},{"v":490221,"d":"490,221"},{"v":0,"d":"0 "}]
[]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"+D11+D12+D34","v":{"v":2595856,"d":"2,595,856 "}},{"$f":"+E11+E12+E34","v":{"v":19700516,"d":"19,700,516 "}},{"$f":"F11+F12","v":{"v":4527645,"d":"4,527,645 "}},{"v":815688,"d":"815,688 "},{"$f":"H11+H12","v":{"v":0,"d":"0 "}},{"v":188946,"d":"188,946 "},{"v":626742,"d":"626,742 "},{"v":36061,"d":"36,061 "},{"v":10196,"d":"10,196 "},{"v":7834.5,"d":"7,835 "},{"v":21891,"d":"21,891 "},{"$f":"O11+O12","v":{"v":0,"d":"0 "}},{"v":6254,"d":"6,254 "},{"v":15637,"d":"15,637 "},{"v":27445.5,"d":"27,446"},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"+D13+D35+D36+D37","v":{"v":404385,"d":"404,385 "}},{"$f":"+E13+E35+E36+E37","v":{"v":1040220,"d":"1,040,220 "}},{"$f":"F13","v":{"v":1038997,"d":"1,038,997 "}},{"$f":"G13+G14","v":{"v":249346,"d":"249,346 "}},{"$f":"H13+H14","v":{"v":0,"d":"0 "}},{"v":57759,"d":"57,759 "},{"v":191587,"d":"191,587 "},{"v":11023,"d":"11,023 "},{"v":3117,"d":"3,117 "},{"v":2394.5,"d":"2,395 "},{"v":6692,"d":"6,692 "},{"$f":"O13+O14","v":{"v":0,"d":"0 "}},{"v":1912,"d":"1,912 "},{"v":4780,"d":"4,780 "},{"v":8388.5,"d":"8,389"},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"+D16+D39","v":{"v":44929,"d":"44,929 "}},{"$f":"+E16+E39","v":{"v":365403,"d":"365,403 "}},{"$f":"F16","v":{"v":330746,"d":"330,746 "}},{"$f":"G15+G16","v":{"v":73771,"d":"73,771 "}},{"$f":"H15+H16","v":{"v":0,"d":"0 "}},{"v":17088,"d":"17,088 "},{"v":56683,"d":"56,683 "},{"v":3262,"d":"3,262 "},{"v":922.5,"d":"923 "},{"v":708.5,"d":"709 "},{"v":1980,"d":"1,980 "},{"$f":"O15+O16","v":{"v":0,"d":"0 "}},{"v":566,"d":"566 "},{"v":1414,"d":"1,414 "},{"v":2482,"d":"2,482"},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"+D18+D41+D43+D44+D45+D42","v":{"v":2662262,"d":"2,662,262 "}},{"$f":"+E18+E41+E43+E44+E45+E42","v":{"v":17772660,"d":"17,772,660 "}},{"$f":"F18","v":{"v":1339241,"d":"1,339,241 "}},{"$f":"G17+G18","v":{"v":268358,"d":"268,358 "}},{"$f":"H17+H18","v":{"v":0,"d":"0 "}},{"v":62163,"d":"62,163 "},{"v":206195,"d":"206,195 "},{"v":11863,"d":"11,863 "},{"v":3354,"d":"3,354 "},{"v":2577.5,"d":"2,578 "},{"v":7202,"d":"7,202 "},{"$f":"O17+O18","v":{"v":0,"d":"0 "}},{"v":2058,"d":"2,058 "},{"v":5144,"d":"5,144 "},{"v":9028.5,"d":"9,029"},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"+D21+D40","v":{"v":333426,"d":"333,426 "}},{"$f":"+E21+E40","v":{"v":475330,"d":"475,330 "}},{"$f":"F21","v":{"v":808756,"d":"808,756 "}},{"$f":"G21+G22","v":{"v":185875,"d":"185,875 "}},{"$f":"H21+H22","v":{"v":0,"d":"0 "}},{"v":43056,"d":"43,056 "},{"v":142819,"d":"142,819 "},{"v":8217,"d":"8,217 "},{"v":2323,"d":"2,323 "},{"v":1785.5,"d":"1,786 "},{"v":4989.391461251956,"d":"4,989 "},{"$f":"O21+O22","v":{"v":0,"d":"0 "}},{"v":1424,"d":"1,424 "},{"v":3565.3914612519557,"d":"3,565 "},{"v":6255.5,"d":"6,256"},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"+D28+D47","v":{"v":18439,"d":"18,439 "}},{"$f":"+E28+E47","v":{"v":365587,"d":"365,587 "}},{"$f":"F28","v":{"v":234004,"d":"234,004 "}},{"$f":"G27+G28","v":{"v":211164,"d":"211,164 "}},{"$f":"H27+H28","v":{"v":0,"d":"0 "}},{"v":48915,"d":"48,915 "},{"v":162249,"d":"162,249 "},{"v":9336,"d":"9,336 "},{"v":2639.5,"d":"2,640 "},{"v":2028.5,"d":"2,029 "},{"v":5666,"d":"5,666 "},{"$f":"O27+O28","v":{"v":0,"d":"0 "}},{"v":1620,"d":"1,620 "},{"v":4046,"d":"4,046 "},{"v":7105,"d":"7,105"},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"+D20+D19+D46","v":{"v":50469,"d":"50,469 "}},{"$f":"+E20+E19+E46","v":{"v":610313,"d":"610,313 "}},{"$f":"F19+F20","v":{"v":419734,"d":"419,734 "}},{"v":110752,"d":"110,752 "},{"$f":"H19+H20","v":{"v":0,"d":"0 "}},{"v":25654,"d":"25,654 "},{"v":85098,"d":"85,098 "},{"v":4896,"d":"4,896 "},{"v":1384.5,"d":"1,385 "},{"v":1063.5,"d":"1,064 "},{"v":2974,"d":"2,974 "},{"$f":"O19+O20","v":{"v":0,"d":"0 "}},{"v":848,"d":"848 "},{"v":2126,"d":"2,126 "},{"v":3727,"d":"3,727"},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"+D26+D53","v":{"v":7577,"d":"7,577 "}},{"$f":"+E26+E53","v":{"v":53010,"d":"53,010 "}},{"$f":"F26","v":{"v":72480,"d":"72,480 "}},{"$f":"G25+G26","v":{"v":21254,"d":"21,254 "}},{"$f":"H25+H26","v":{"v":0,"d":"0 "}},{"v":4923,"d":"4,923 "},{"v":16331,"d":"16,331 "},{"v":939,"d":"939 "},{"v":265.5,"d":"266 "},{"v":204,"d":"204 "},{"v":572,"d":"572 "},{"$f":"O25+O26","v":{"v":0,"d":"0 "}},{"v":162,"d":"162 "},{"v":410,"d":"410 "},{"v":715.5,"d":"716"},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D48","v":{"v":0,"d":"0 "}},{"$f":"E48","v":{"v":3151660,"d":"3,151,660 "}},null,{"$f":"G29","v":{"v":111592,"d":"111,592 "}},{"$f":"H29","v":{"v":0,"d":"0 "}},{"v":25849,"d":"25,849 "},{"v":85743,"d":"85,743 "},{"v":4934,"d":"4,934 "},{"v":1395,"d":"1,395 "},{"v":1072,"d":"1,072 "},{"v":2994,"d":"2,994 "},{"$f":"O29","v":{"v":0,"d":"0 "}},{"v":856,"d":"856 "},{"v":2138,"d":"2,138 "},{"v":3755,"d":"3,755"},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"+D23+D50+D51+#REF!+D52","v":{"$error":"#REF!"}},{"$f":"+E23+E50+E51+#REF!+E52","v":{"$error":"#REF!"}},{"$f":"F23","v":{"v":424617,"d":"424,617 "}},{"$f":"G23+G24","v":{"v":181131,"d":"181,131 "}},{"$f":"H23+H24","v":{"v":0,"d":"0 "}},{"v":41957,"d":"41,957 "},{"v":139174,"d":"139,174 "},{"v":8007,"d":"8,007 "},{"v":2264,"d":"2,264 "},{"v":1739.5,"d":"1,740 "},{"v":4859,"d":"4,859 "},{"$f":"O23+O24","v":{"v":0,"d":"0 "}},{"v":1390,"d":"1,390 "},{"v":3469,"d":"3,469 "},{"v":6092.5,"d":"6,093"},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"+D30+D31","v":{"v":59690,"d":"59,690 "}},{"$f":"+E30+E31","v":{"v":235807,"d":"235,807 "}},{"$f":"F30+F31","v":{"v":295497,"d":"295,497 "}},{"v":67909,"d":"67,909 "},{"$f":"H30+H31","v":{"v":0,"d":"0 "}},{"v":15730,"d":"15,730 "},{"v":52179,"d":"52,179 "},{"v":3003,"d":"3,003 "},{"v":849,"d":"849 "},{"v":652.5,"d":"653 "},{"v":1824,"d":"1,824 "},{"$f":"O30+O31","v":{"v":0,"d":"0 "}},{"v":520,"d":"520 "},{"v":1304,"d":"1,304 "},{"v":2286.5,"d":"2,287"},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"+D54+D55+D56","v":{"v":75116468,"d":"75,116,468 "}},{"$f":"+E54+E55+E56","v":{"v":-49948261,"d":"(49,948,261)"}},null,{"$f":"G32","v":{"v":157214,"d":"157,214 "}},{"$f":"H32","v":{"v":0,"d":"0 "}},{"v":36416,"d":"36,416 "},{"v":120798,"d":"120,798 "},{"v":6950,"d":"6,950 "},{"v":1965,"d":"1,965 "},{"v":1510,"d":"1,510 "},{"v":4218,"d":"4,218 "},{"$f":"O32","v":{"v":0,"d":"0 "}},{"v":1206,"d":"1,206 "},{"v":3012,"d":"3,012 "},{"v":5289,"d":"5,289"},{"v":0,"d":"0 "}]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D64:D76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"v":9491717,"d":"9,491,717 "},{"v":2454054,"d":"2,454,054 "},{"$f":"SUM(H64:H76)","v":{"v":0,"d":"0 "}},{"v":568456,"d":"568,456 "},{"v":1885598,"d":"1,885,598 "},{"v":108491,"d":"108,491 "},{"v":30675,"d":"30,675 "},{"v":23570.5,"d":"23,571 "},{"v":65861.39146125196,"d":"65,861 "},{"$f":"SUM(O64:O76)","v":{"v":0,"d":"0 "}},{"v":18816,"d":"18,816 "},{"v":47045.39146125196,"d":"47,045 "},{"v":82570.5,"d":"82,571"},{"v":0,"d":"0 "}]
[]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"+D39+D40+D54","v":{"v":1425,"d":"1,425 "}},{"$f":"+E39+E40+E54","v":{"v":492137,"d":"492,137 "}},{"$f":"F34","v":{"v":17768727,"d":"17,768,727 "}},{"v":4331700,"d":"4,331,700 "},{"$f":"H34","v":{"v":0,"d":"0 "}},{"v":1003397,"d":"1,003,397 "},{"v":3328303,"d":"3,328,303 "},{"v":191501,"d":"191,501 "},{"v":54146.5,"d":"54,147 "},{"v":41604,"d":"41,604 "},{"v":116250,"d":"116,250 "},{"$f":"O34","v":{"v":0,"d":"0 "}},{"v":33214,"d":"33,214 "},{"v":83036,"d":"83,036 "},{"v":145744.5,"d":"145,745"},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"+D41+D55+D56+D57","v":{"v":75573949,"d":"75,573,949 "}},{"$f":"+E41+E55+E56+E57","v":{"v":-42507508,"d":"(42,507,508)"}},{"$f":"F35+F36+F37","v":{"v":405608,"d":"405,608 "}},{"$f":"G35+G36+G37+G38","v":{"v":675553,"d":"675,553 "}},{"$f":"H35+H36+H37+H38","v":{"v":0,"d":"0 "}},{"v":156485,"d":"156,485 "},{"v":519068,"d":"519,068 "},{"v":29866,"d":"29,866 "},{"v":8444.5,"d":"8,445 "},{"v":6488.5,"d":"6,489 "},{"v":18130,"d":"18,130 "},{"$f":"O35+O36+O37+O38","v":{"v":0,"d":"0 "}},{"v":5180,"d":"5,180 "},{"v":12950,"d":"12,950 "},{"v":22730,"d":"22,730"},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"+D42+D58","v":{"v":0,"d":"0 "}},{"$f":"+E42+E58","v":{"v":503027,"d":"503,027 "}},{"$f":"F39","v":{"v":79586,"d":"79,586 "}},{"v":65629,"d":"65,629 "},{"$f":"H39","v":{"v":0,"d":"0 "}},{"v":15202,"d":"15,202 "},{"v":50427,"d":"50,427 "},{"v":2902,"d":"2,902 "},{"v":820.5,"d":"821 "},{"v":630.5,"d":"631 "},{"v":1760,"d":"1,760 "},{"$f":"O39","v":{"v":0,"d":"0 "}},{"v":504,"d":"504 "},{"v":1256,"d":"1,256 "},{"v":2208,"d":"2,208"},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"+D43+D60+D62+D63+D64+D61","v":{"v":3077054,"d":"3,077,054 "}},{"$f":"+E43+E60+E62+E63+E64+E61","v":{"v":19703667,"d":"19,703,667 "}},{"$f":"F41+F42+F43+F44+F45","v":{"v":19095681,"d":"19,095,681 "}},{"v":4377920,"d":"4,377,920 "},{"$f":"H41+H42+H43+H44+H45","v":{"v":0,"d":"0 "}},{"v":1014104,"d":"1,014,104 "},{"v":3363816,"d":"3,363,816 "},{"v":193544,"d":"193,544 "},{"v":54724.5,"d":"54,725 "},{"v":42047.5,"d":"42,048 "},{"v":117489,"d":"117,489 "},{"$f":"O41+O42+O43+O44+O45","v":{"v":0,"d":"0 "}},{"v":33568,"d":"33,568 "},{"v":83921,"d":"83,921 "},{"v":147299,"d":"147,299"},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"+D46+D59","v":{"v":83270447,"d":"83,270,447 "}},{"$f":"+E46+E59","v":{"v":-439311,"d":"(439,311)"}},{"$f":"F40","v":{"v":0,"d":"0 "}},{"v":24057,"d":"24,057 "},{"$f":"H40","v":{"v":0,"d":"0 "}},{"v":5572,"d":"5,572 "},{"v":18485,"d":"18,485 "},{"v":1063,"d":"1,063 "},{"v":300.5,"d":"301 "},{"v":231,"d":"231 "},{"v":646,"d":"646 "},{"$f":"O40","v":{"v":0,"d":"0 "}},{"v":184,"d":"184 "},{"v":462,"d":"462 "},{"v":809.5,"d":"810"},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"+D50+D66","v":{"v":1544929,"d":"1,544,929 "}},{"$f":"+E50+E66","v":{"v":365403,"d":"365,403 "}},{"$f":"F47","v":{"v":150022,"d":"150,022 "}},{"v":48487,"d":"48,487 "},{"$f":"H47","v":{"v":0,"d":"0 "}},{"v":11232,"d":"11,232 "},{"v":37255,"d":"37,255 "},{"v":2143,"d":"2,143 "},{"v":606,"d":"606 "},{"v":465.5,"d":"466 "},{"v":1301,"d":"1,301 "},{"$f":"O47","v":{"v":0,"d":"0 "}},{"v":372,"d":"372 "},{"v":929,"d":"929 "},{"v":1630.5,"d":"1,631"},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"+D45+D44+D65","v":{"v":2076250,"d":"2,076,250 "}},{"$f":"+E45+E44+E65","v":{"v":9164450,"d":"9,164,450 "}},{"$f":"F46","v":{"v":241048,"d":"241,048 "}},{"v":43895,"d":"43,895 "},{"$f":"H46","v":{"v":0,"d":"0 "}},{"v":10168,"d":"10,168 "},{"v":33727,"d":"33,727 "},{"v":1940,"d":"1,940 "},{"v":548.5,"d":"549 "},{"v":421.5,"d":"422 "},{"v":1179,"d":"1,179 "},{"$f":"O46","v":{"v":0,"d":"0 "}},{"v":336,"d":"336 "},{"v":843,"d":"843 "},{"v":1477,"d":"1,477"},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"+D48+D72","v":{"v":0,"d":"0 "}},{"$f":"+E48+E72","v":{"v":6303320,"d":"6,303,320 "}},{"$f":"F53","v":{"v":-11893,"d":"(11,893)"}},{"v":0,"d":"0 "},{"$f":"H53","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"O53","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D67","v":{"v":2662262,"d":"2,662,262 "}},{"$f":"E67","v":{"v":17772660,"d":"17,772,660 "}},{"$f":"F48","v":{"v":3151660,"d":"3,151,660 "}},{"v":590920,"d":"590,920 "},{"$f":"H48","v":{"v":0,"d":"0 "}},{"v":136881,"d":"136,881 "},{"v":454039,"d":"454,039 "},{"v":26124,"d":"26,124 "},{"v":7386.5,"d":"7,387 "},{"v":5675.5,"d":"5,676 "},{"v":15859,"d":"15,859 "},{"$f":"O48","v":{"v":0,"d":"0 "}},{"v":4530,"d":"4,530 "},{"v":11329,"d":"11,329 "},{"v":19883,"d":"19,883"},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"+D47+D68+D69+D70+D71","v":{"v":409911,"d":"409,911 "}},{"$f":"+E47+E68+E69+E70+E71","v":{"v":1654262,"d":"1,654,262 "}},{"$f":"F50+F51+#REF!+F52","v":{"$error":"#REF!"}},{"$f":"G49+G50+G51+G52","v":{"v":1840018,"d":"1,840,018 "}},{"$f":"H49+H50+H51+H52","v":{"v":0,"d":"0 "}},{"$f":"I49+I50+I51+I52","v":{"v":426222,"d":"426,222 "}},{"v":1413796,"d":"1,413,796 "},{"v":81344,"d":"81,344 "},{"v":23000,"d":"23,000 "},{"v":17672,"d":"17,672 "},{"v":49381,"d":"49,381 "},{"$f":"O49+O50+O51+O52","v":{"v":0,"d":"0 "}},{"v":14108,"d":"14,108 "},{"v":35273,"d":"35,273 "},{"v":61908,"d":"61,908"},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"+#REF!+D52","v":{"$error":"#REF!"}},{"$f":"+#REF!+E52","v":{"$error":"#REF!"}}]
[null,"USM Office",null,{"$f":"+D73+D74+D75","v":{"$error":"#REF!"}},{"$f":"+E73+E74+E75","v":{"$error":"#REF!"}},{"$f":"F54+F55","v":{"v":24916008,"d":"24,916,008 "}},{"v":117767,"d":"117,767 "},{"$f":"H54+H55","v":{"v":0,"d":"0 "}},{"v":27281,"d":"27,281 "},{"v":90486,"d":"90,486 "},{"v":5206,"d":"5,206 "},{"v":1472,"d":"1,472 "},{"v":1131,"d":"1,131 "},{"v":3157,"d":"3,157 "},{"$f":"O54+O55","v":{"v":0,"d":"0 "}},{"v":904,"d":"904 "},{"v":2253,"d":"2,253 "},{"v":3961,"d":"3,961"},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D83:D95)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"v":12115946,"d":"12,115,946 "},{"$f":"SUM(H83:H95)","v":{"v":0,"d":"0 "}},{"v":2806544,"d":"2,806,544 "},{"v":9309402,"d":"9,309,402 "},{"v":535633,"d":"535,633 "},{"v":151449.5,"d":"151,450 "},{"v":116367,"d":"116,367 "},{"v":325152,"d":"325,152 "},{"$f":"SUM(O83:O95)","v":{"v":0,"d":"0 "}},{"v":92900,"d":"92,900 "},{"v":232252,"d":"232,252 "},{"v":407650.5,"d":"407,651"},{"v":0,"d":"0 "}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"+D59+D60+D74","v":{"$error":"#REF!"}},{"$f":"+E59+E60+E74","v":{"$error":"#REF!"}},{"$f":"F64+F83","v":{"v":22296372,"d":"22,296,372 "}},{"v":5147388,"d":"5,147,388 "},{"v":0,"d":"0 "},{"v":1192343,"d":"1,192,343 "},{"v":3955045,"d":"3,955,045 "},{"v":227562,"d":"227,562 "},{"v":64342.5,"d":"64,343 "},{"v":49438.5,"d":"49,439 "},{"v":138141,"d":"138,141 "},{"v":0,"d":"0 "},{"v":39468,"d":"39,468 "},{"v":98673,"d":"98,673 "},{"v":173190,"d":"173,190"},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"+D61+D75+#REF!+D76","v":{"$error":"#REF!"}},{"$f":"+E61+E75+#REF!+E76","v":{"$error":"#REF!"}},{"v":1444605,"d":"1,444,605 "},{"v":924899,"d":"924,899 "},{"v":0,"d":"0 "},{"v":214244,"d":"214,244 "},{"v":710655,"d":"710,655 "},{"v":40889,"d":"40,889 "},{"v":11561.5,"d":"11,562 "},{"v":8883,"d":"8,883 "},{"v":24822,"d":"24,822 "},{"v":0,"d":"0 "},{"v":7092,"d":"7,092 "},{"v":17730,"d":"17,730 "},{"v":31118.5,"d":"31,119"},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"+D62+D77","v":{"v":0,"d":"0 "}},{"$f":"+E62+E77","v":{"v":0,"d":"0 "}},{"v":410332,"d":"410,332 "},{"v":139400,"d":"139,400 "},{"v":0,"d":"0 "},{"v":32290,"d":"32,290 "},{"v":107110,"d":"107,110 "},{"v":6164,"d":"6,164 "},{"v":1743,"d":"1,743 "},{"v":1339,"d":"1,339 "},{"v":3740,"d":"3,740 "},{"v":0,"d":"0 "},{"v":1070,"d":"1,070 "},{"v":2670,"d":"2,670 "},{"v":4690,"d":"4,690"},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"+D63+D79+D81+D82+D83+D80","v":{"v":1425,"d":"1,425 "}},{"$f":"+E63+E79+E81+E82+E83+E80","v":{"v":492137,"d":"492,137 "}},{"v":20434922,"d":"20,434,922 "},{"v":4646278,"d":"4,646,278 "},{"v":0,"d":"0 "},{"v":1076267,"d":"1,076,267 "},{"v":3570011,"d":"3,570,011 "},{"v":205407,"d":"205,407 "},{"v":58078.5,"d":"58,079 "},{"v":44625,"d":"44,625 "},{"v":124691,"d":"124,691 "},{"v":0,"d":"0 "},{"v":35626,"d":"35,626 "},{"v":89065,"d":"89,065 "},{"v":156327.5,"d":"156,328"},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"+D66+D78","v":{"$error":"#REF!"}},{"$f":"+E66+E78","v":{"$error":"#REF!"}},{"v":808756,"d":"808,756 "},{"v":209932,"d":"209,932 "},{"v":0,"d":"0 "},{"v":48628,"d":"48,628 "},{"v":161304,"d":"161,304 "},{"v":9280,"d":"9,280 "},{"v":2623.5,"d":"2,624 "},{"v":2016.5,"d":"2,017 "},{"v":5635.391461251956,"d":"5,635 "},{"v":0,"d":"0 "},{"v":1608,"d":"1,608 "},{"v":4027.3914612519557,"d":"4,027 "},{"v":7065,"d":"7,065"},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"+D69+D85","v":{"v":18439,"d":"18,439 "}},{"$f":"+E69+E85","v":{"v":868614,"d":"868,614 "}},{"v":384026,"d":"384,026 "},{"v":259651,"d":"259,651 "},{"v":0,"d":"0 "},{"v":60147,"d":"60,147 "},{"v":199504,"d":"199,504 "},{"v":11479,"d":"11,479 "},{"v":3245.5,"d":"3,246 "},{"v":2494,"d":"2,494 "},{"v":6967,"d":"6,967 "},{"v":0,"d":"0 "},{"v":1992,"d":"1,992 "},{"v":4975,"d":"4,975 "},{"v":8735.5,"d":"8,736"},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"+D65+D64+D84","v":{"v":78574190,"d":"78,574,190 "}},{"$f":"+E65+E64+E84","v":{"v":-21766772,"d":"(21,766,772)"}},{"v":660782,"d":"660,782 "},{"v":154647,"d":"154,647 "},{"v":0,"d":"0 "},{"v":35822,"d":"35,822 "},{"v":118825,"d":"118,825 "},{"v":6836,"d":"6,836 "},{"v":1933,"d":"1,933 "},{"v":1485,"d":"1,485 "},{"v":4153,"d":"4,153 "},{"v":0,"d":"0 "},{"v":1184,"d":"1,184 "},{"v":2969,"d":"2,969 "},{"v":5204,"d":"5,204"},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"+D68+D91","v":{"v":2995688,"d":"2,995,688 "}},{"$f":"+E68+E91","v":{"v":18247990,"d":"18,247,990 "}},{"v":60587,"d":"60,587 "},{"v":21254,"d":"21,254 "},{"v":0,"d":"0 "},{"v":4923,"d":"4,923 "},{"v":16331,"d":"16,331 "},{"v":939,"d":"939 "},{"v":265.5,"d":"266 "},{"v":204,"d":"204 "},{"v":572,"d":"572 "},{"v":0,"d":"0 "},{"v":162,"d":"162 "},{"v":410,"d":"410 "},{"v":715.5,"d":"716"},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D86","v":{"v":3077054,"d":"3,077,054 "}},{"$f":"E86","v":{"v":19703667,"d":"19,703,667 "}},{"v":3151660,"d":"3,151,660 "},{"v":702512,"d":"702,512 "},{"v":0,"d":"0 "},{"v":162730,"d":"162,730 "},{"v":539782,"d":"539,782 "},{"v":31058,"d":"31,058 "},{"v":8781.5,"d":"8,782 "},{"v":6747.5,"d":"6,748 "},{"v":18853,"d":"18,853 "},{"v":0,"d":"0 "},{"v":5386,"d":"5,386 "},{"v":13467,"d":"13,467 "},{"v":23638,"d":"23,638"},{"v":0,"d":"0 "}]
[null,"UMUC",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "}]
[null,"UMBC",null,{"$f":"+D67+D87+D88+D89+D90","v":{"v":89553888,"d":"89,553,888 "}},{"$f":"+E67+E87+E88+E89+E90","v":{"v":33166522,"d":"33,166,522 "}},{"$error":"#REF!"},{"v":2021149,"d":"2,021,149 "},{"v":0,"d":"0 "},{"v":468179,"d":"468,179 "},{"v":1552970,"d":"1,552,970 "},{"v":89351,"d":"89,351 "},{"v":25264,"d":"25,264 "},{"v":19411.5,"d":"19,412 "},{"v":54240,"d":"54,240 "},{"v":0,"d":"0 "},{"v":15498,"d":"15,498 "},{"v":38742,"d":"38,742 "},{"v":68000.5,"d":"68,001"},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"+D71+D72","v":{"v":7577,"d":"7,577 "}},{"$f":"+E71+E72","v":{"v":3204670,"d":"3,204,670 "}},{"v":295497,"d":"295,497 "},{"v":67909,"d":"67,909 "},{"v":0,"d":"0 "},{"v":15730,"d":"15,730 "},{"v":52179,"d":"52,179 "},{"v":3003,"d":"3,003 "},{"v":849,"d":"849 "},{"v":652.5,"d":"653 "},{"v":1824,"d":"1,824 "},{"v":0,"d":"0 "},{"v":520,"d":"520 "},{"v":1304,"d":"1,304 "},{"v":2286.5,"d":"2,287"},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"+D92+D93+D94","v":{"$error":"#REF!"}},{"$f":"+E92+E93+E94","v":{"$error":"#REF!"}},{"v":24916008,"d":"24,916,008 "},{"v":274981,"d":"274,981 "},{"v":0,"d":"0 "},{"v":63697,"d":"63,697 "},{"v":211284,"d":"211,284 "},{"v":12156,"d":"12,156 "},{"v":3437,"d":"3,437 "},{"v":2641,"d":"2,641 "},{"v":7375,"d":"7,375 "},{"v":0,"d":"0 "},{"v":2110,"d":"2,110 "},{"v":5265,"d":"5,265 "},{"v":9250,"d":"9,250"},{"v":0,"d":"0 "}]
[]
["Total  Projects",null,null,{"$f":"SUM(D102:D114)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"v":14570000,"d":"14,570,000 "},{"$f":"SUM(H102:H114)","v":{"v":0,"d":"0 "}},{"v":3375000,"d":"3,375,000 "},{"v":11195000,"d":"11,195,000 "},{"v":644124,"d":"644,124 "},{"v":182124.5,"d":"182,125 "},{"v":139937.5,"d":"139,938 "},{"v":391013.39146125194,"d":"391,013 "},{"$f":"SUM(O102:O114)","v":{"v":0,"d":"0 "}},{"v":111716,"d":"111,716 "},{"v":279297.39146125194,"d":"279,297 "},{"v":490221,"d":"490,221"},{"v":0,"d":"0 "}]

{"sheet":"07A","index":7,"n_rows":155,"n_cols":17,"rows_kept":155}
["University System of Maryland"]
["2007 Series A Revenue Bonds"]
["FYE June 30, 2015"]
[{"$nulls":7},"Allocated","Allocated",{"$nulls":3},"Unamortized","Amortization","Unamortized"]
[{"$nulls":4},"FY 2015",null,{"$f":"E5","v":"FY 2015"},"Accrued Interest","Accrued Interest","Unamortized ",{"$f":"G5","v":"FY 2015"},"Unamortized ","(Gain)/loss on ","of (Gain)/loss on ","(Gain)/loss on ",{"$f":"K5","v":"FY 2015"},"Capitalize"]
[null,null,"Academic","Debt at","Principal","Debt at","Interest","Payable","Payable","Premium","Amortization","Premium","Refunding","Refunding","Refunding","Interest","Interest / "]
["Project","Institution","/Auxiliary","@ 6/30/14","Paid","@ 6/30/15","Paid",{"$f":"D7","v":"@ 6/30/14"},{"$f":"F7","v":"@ 6/30/15"},{"$f":"H7","v":"@ 6/30/14"},"of Premium",{"$f":"I7","v":"@ 6/30/15"},{"$f":"J7","v":"@ 6/30/14"},{"$f":"K5","v":"FY 2015"},{"$f":"L7","v":"@ 6/30/15"},"Expense","Expense"]
["2001 Series A Projects"]
["UMCP Health Center","UMCP","Auxiliary",{"v":54419,"d":"54,419"},null,{"$f":"D9-E9","v":{"v":54419,"d":"54,419"}},{"$f":"1256+1256","v":{"v":2512,"d":"2,512"}},628,{"$f":"1256/2","v":628},{"v":1396.3214931468228,"d":"1,396"},{"$f":"99+99","v":198},{"$f":"J9-K9","v":{"v":1198.3214931468228,"d":"1,198"}},{"v":1345.7126690054533,"d":"1,346"},{"$f":"96+96","v":192},{"$f":"M9-N9","v":{"v":1153.7126690054533,"d":"1,154"}},{"$f":"G9+I9-H9-K9+N9","v":{"v":2506,"d":"2,506"}},"ubit"]
["UMCP - Comcast Arena","UMCP","Auxiliary",{"v":8051532,"d":"8,051,532"},null,{"$f":"D10-E10","v":{"v":8051532,"d":"8,051,532"}},{"$f":"87452+87452+98352+98352","v":{"v":371608,"d":"371,608"}},{"v":92902,"d":"92,902"},{"$f":"185804/2","v":{"v":92902,"d":"92,902"}},{"v":205891.92337842548,"d":"205,892"},{"$f":"6912+6912+7794+7794","v":{"v":29412,"d":"29,412"}},{"$f":"J10-K10","v":{"v":176479.92337842548,"d":"176,480"}},{"v":198993.6425005375,"d":"198,994"},{"$f":"6680+6680+7533+7533","v":{"v":28426,"d":"28,426"}},{"$f":"M10-N10","v":{"v":170567.6425005375,"d":"170,568"}},{"v":370622,"d":"370,622"},"ubit"]
["UMCP - South Campus Parking garage","UMCP","Auxiliary",{"v":4800,"d":"4,800"},null,{"v":4800,"d":"4,800"},{"$f":"111+111","v":222},{"v":55.5,"d":"56"},{"$f":"111/2","v":{"v":55.5,"d":"56"}},{"v":119.93264239320919,"d":"120"},{"$f":"9+9","v":18},{"v":101.93264239320919,"d":"102"},{"v":124.29428335058407,"d":"124"},{"$f":"8+8","v":16},{"v":108.29428335058407,"d":"108"},220]
["UMCP North Campus Parking Garage","UMCP","Auxiliary",{"v":1883794,"d":"1,883,794"},null,{"v":1883794,"d":"1,883,794"},{"$f":"43472+43472","v":{"v":86944,"d":"86,944"}},{"v":21736,"d":"21,736"},{"$f":"43472/2","v":{"v":21736,"d":"21,736"}},{"v":48168.603367346135,"d":"48,169"},{"$f":"3441+3441","v":{"v":6882,"d":"6,882"}},{"v":41286.603367346135,"d":"41,287"},{"v":46562.4822537695,"d":"46,562"},{"$f":"3325+3325","v":{"v":6650,"d":"6,650"}},{"v":39912.4822537695,"d":"39,912"},{"v":86712,"d":"86,712"}]
["UMCP SCUB III","UMCP","Auxiliary",{"v":3447,"d":"3,447"},null,{"v":3447,"d":"3,447"},{"$f":"80+80","v":160},40,{"$f":"80/2","v":40},{"v":91.71769408303533,"d":"92"},{"$f":"6+6","v":12},{"v":79.71769408303533,"d":"80"},{"v":86.2304642443959,"d":"86"},{"$f":"6+6","v":12},{"v":74.2304642443959,"d":"74"},160]
["UMCP Stamp Union","UMCP","Auxiliary",{"v":2456979,"d":"2,456,979"},null,{"v":2456979,"d":"2,456,979"},{"$f":"56699+56699","v":{"v":113398,"d":"113,398"}},{"v":28349.5,"d":"28,350"},{"$f":"56699/2","v":{"v":28349.5,"d":"28,350"}},{"v":62824.899842892075,"d":"62,825"},{"$f":"4488+4488","v":{"v":8976,"d":"8,976"}},{"v":53848.899842892075,"d":"53,849"},{"v":60726.537012692745,"d":"60,727"},{"$f":"4337+4337","v":{"v":8674,"d":"8,674"}},{"v":52052.537012692745,"d":"52,053"},{"v":113096,"d":"113,096"}]
["TU - York Road Garage","TU","Auxiliary",{"v":1227326,"d":"1,227,326"},null,{"v":1227326,"d":"1,227,326"},{"$f":"28323+28323","v":{"v":56646,"d":"56,646"}},{"v":14161.5,"d":"14,162"},{"$f":"28323/2","v":{"v":14161.5,"d":"14,162"}},{"v":31381.207634773236,"d":"31,381"},{"$f":"2242+2242","v":{"v":4484,"d":"4,484"}},{"v":26897.207634773236,"d":"26,897"},{"v":30327.87728626286,"d":"30,328"},{"$f":"2167+2167","v":{"v":4334,"d":"4,334"}},{"v":25993.87728626286,"d":"25,994"},{"v":56496,"d":"56,496"}]
["TU - Fitness Center","TU","Auxiliary",{"v":152979,"d":"152,979"},null,{"v":152979,"d":"152,979"},{"$f":"3530+3530","v":{"v":7060,"d":"7,060"}},{"v":1765,"d":"1,765"},{"$f":"3530/2","v":{"v":1765,"d":"1,765"}},{"v":3916.8954360098232,"d":"3,917"},{"$f":"279+279","v":558},{"v":3358.8954360098232,"d":"3,359"},{"v":3781.425076378495,"d":"3,781"},{"$f":"270+270","v":540},{"v":3241.425076378495,"d":"3,241"},{"v":7042,"d":"7,042"}]
["UMES - new residence hall","UMES","Auxiliary",{"v":1296904,"d":"1,296,904"},null,{"v":1296904,"d":"1,296,904"},{"$f":"29928+29928","v":{"v":59856,"d":"59,856"}},{"v":14964,"d":"14,964"},{"$f":"29928/2","v":{"v":14964,"d":"14,964"}},{"v":33161.41661548058,"d":"33,161"},{"$f":"2369+2369","v":{"v":4738,"d":"4,738"}},{"v":28423.41661548058,"d":"28,423"},{"v":32057.351802159945,"d":"32,057"},{"$f":"2289+2289","v":{"v":4578,"d":"4,578"}},{"v":27479.351802159945,"d":"27,479"},{"v":59696,"d":"59,696"}]
["UMES - Student services center","UMES","Auxiliary",{"v":454584,"d":"454,584"},null,{"v":454584,"d":"454,584"},{"$f":"10490+10490","v":{"v":20980,"d":"20,980"}},{"v":5245,"d":"5,245"},{"$f":"10490/2","v":{"v":5245,"d":"5,245"}},{"v":11628.019773419102,"d":"11,628"},{"$f":"830+830","v":{"v":1660,"d":"1,660"}},{"v":9968.019773419102,"d":"9,968"},{"v":11228.533434395813,"d":"11,229"},{"$f":"803+803","v":{"v":1606,"d":"1,606"}},{"v":9622.533434395813,"d":"9,623"},{"v":20926,"d":"20,926"}]
["FSU - Athletic Facilities","FSU","Auxiliary",{"v":72335,"d":"72,335"},null,{"v":72335,"d":"72,335"},{"$f":"1669+1669","v":{"v":3338,"d":"3,338"}},{"v":834.5,"d":"835"},{"$f":"1669/2","v":{"v":834.5,"d":"835"}},{"v":1851.1547264910191,"d":"1,851"},{"$f":"132+132","v":264},{"v":1587.1547264910191,"d":"1,587"},{"v":1784.0314278761757,"d":"1,784"},{"$f":"128+128","v":256},{"v":1528.0314278761757,"d":"1,528"},{"v":3330,"d":"3,330"}]
["CSC - new residence hall","CSU","Auxiliary",{"v":1185930,"d":"1,185,930"},null,{"v":1185930,"d":"1,185,930"},{"$f":"27368+27368","v":{"v":54736,"d":"54,736"}},{"v":13684,"d":"13,684"},{"$f":"27368/2","v":{"v":13684,"d":"13,684"}},{"v":30327.332741185586,"d":"30,327"},{"$f":"2166+2166","v":{"v":4332,"d":"4,332"}},{"v":25995.332741185586,"d":"25,995"},{"v":29303.885271545747,"d":"29,304"},{"$f":"2094+2094","v":{"v":4188,"d":"4,188"}},{"v":25115.885271545747,"d":"25,116"},{"v":54592,"d":"54,592"}]
["UMBC - University Commons","UMBC","Auxiliary",{"v":3565594,"d":"3,565,594"},null,{"v":3565594,"d":"3,565,594"},{"$f":"82283+82283","v":{"v":164566,"d":"164,566"}},{"v":41141.5,"d":"41,142"},{"$f":"82283/2","v":{"v":41141.5,"d":"41,142"}},{"v":91172.57184880186,"d":"91,173"},{"$f":"6513+6513","v":{"v":13026,"d":"13,026"}},{"v":78146.57184880186,"d":"78,147"},{"v":88125.8111363975,"d":"88,126"},{"$f":"6294+6294","v":{"v":12588,"d":"12,588"}},{"v":75537.8111363975,"d":"75,538"},{"v":164128,"d":"164,128"},"ubit"]
["UMBC - Parking Garage","UMBC","Auxiliary",{"v":1550086,"d":"1,550,086"},null,{"v":1550086,"d":"1,550,086"},{"$f":"35771+35771","v":{"v":71542,"d":"71,542"}},{"v":17885.5,"d":"17,886"},{"$f":"35771/2","v":{"v":17885.5,"d":"17,886"}},{"v":39640.933235791716,"d":"39,641"},{"$f":"2831+2831","v":{"v":5662,"d":"5,662"}},{"v":33978.933235791716,"d":"33,979"},{"v":38313.92037966258,"d":"38,314"},{"$f":"2736+2736","v":{"v":5472,"d":"5,472"}},{"v":32841.92037966258,"d":"32,842"},{"v":71352,"d":"71,352"}]
["UMCES - Facilities renewal","UMCES","Academic",{"v":49113,"d":"49,113"},null,{"v":49113,"d":"49,113"},{"$f":"1133+1133","v":{"v":2266,"d":"2,266"}},{"v":566.5,"d":"567"},{"$f":"1133/2","v":{"v":566.5,"d":"567"}},{"v":1252.3796653975119,"d":"1,252"},{"$f":"90+90","v":180},{"v":1072.3796653975119,"d":"1,072"},{"v":1210.2133327800007,"d":"1,210"},{"$f":"87+87","v":174},{"v":1036.2133327800007,"d":"1,036"},{"v":2260,"d":"2,260"}]
["UMB - Facilities Renewal","UMB","Academic",{"v":21901,"d":"21,901"},null,{"v":21901,"d":"21,901"},{"$f":"505+505","v":{"v":1010,"d":"1,010"}},{"v":252.5,"d":"253"},{"$f":"505/2","v":{"v":252.5,"d":"253"}},{"v":560.0752851970319,"d":"560"},{"$f":"40+40","v":80},{"v":480.0752851970319,"d":"480"},{"v":537.2187781996195,"d":"537"},{"$f":"39+39","v":78},{"v":459.21877819961946,"d":"459"},{"v":1008,"d":"1,008"}]
["UMB - New Parking Garage","UMB","Auxiliary",{"v":59820,"d":"59,820"},null,{"v":59820,"d":"59,820"},{"$f":"1380+1380","v":{"v":2760,"d":"2,760"}},690,{"$f":"1380/2","v":690},{"v":1532.8120105637972,"d":"1,533"},{"$f":"109+109","v":218},{"v":1314.8120105637972,"d":"1,315"},{"v":1473.6073578508067,"d":"1,474"},{"$f":"106+106","v":212},{"v":1261.6073578508067,"d":"1,262"},{"v":2754,"d":"2,754"},"ubit"]
["UMES - Purchase of Hawk's Landing","UMES","Auxiliary",{"v":1488704,"d":"1,488,704"},null,{"v":1488704,"d":"1,488,704"},{"$f":"34355+34355","v":{"v":68710,"d":"68,710"}},{"v":17177.5,"d":"17,178"},{"$f":"34355/2","v":{"v":17177.5,"d":"17,178"}},{"v":38069.95978552627,"d":"38,070"},{"$f":"2719+2719","v":{"v":5438,"d":"5,438"}},{"v":32631.95978552627,"d":"32,632"},{"v":36792.63656096386,"d":"36,793"},{"$f":"2628+2628","v":{"v":5256,"d":"5,256"}},{"v":31536.63656096386,"d":"31,537"},{"v":68528,"d":"68,528"}]
["UMBC - Housing Central Utility Plant","UMBC","Auxiliary",{"v":1353208,"d":"1,353,208"},null,{"v":1353208,"d":"1,353,208"},{"$f":"31228+31228","v":{"v":62456,"d":"62,456"}},{"v":15614,"d":"15,614"},{"$f":"31228/2","v":{"v":15614,"d":"15,614"}},{"v":34599.2943630088,"d":"34,599"},{"$f":"2472+2472","v":{"v":4944,"d":"4,944"}},{"v":29655.294363008798,"d":"29,655"},{"v":33441.61847456189,"d":"33,442"},{"$f":"2389+2389","v":{"v":4778,"d":"4,778"}},{"v":28663.61847456189,"d":"28,664"},{"v":62290,"d":"62,290"}]
["USM- Transfer from UMUC for early payoff","USM","Auxiliary",{"v":175547,"d":"175,547"},null,{"v":175547,"d":"175,547"},{"$f":"4051+4051","v":{"v":8102,"d":"8,102"}},{"v":2025.5,"d":"2,026"},{"$f":"4051/2","v":{"v":2025.5,"d":"2,026"}},{"v":4485,"d":"4,485"},{"$f":"321+321","v":642},{"v":3843,"d":"3,843"},{"v":4337,"d":"4,337"},{"$f":"310+310","v":620},{"v":3717,"d":"3,717"},{"v":8080,"d":"8,080"}]
["UMCES - Coastal Sciences Laboratory","UMCES","Auxiliary",{"v":5064,"d":"5,064"},null,{"v":5064,"d":"5,064"},{"$f":"117+117","v":234},{"v":58.5,"d":"59"},{"$f":"117/2","v":{"v":58.5,"d":"59"}},{"v":132.4833363707171,"d":"132"},{"$f":"9+9","v":18},{"v":114.4833363707171,"d":"114"},{"v":124.42403826510659,"d":"124"},{"$f":"9+9","v":18},{"v":106.42403826510659,"d":"106"},234]
["TU - Newell Dining renovation","TU","Auxiliary",{"v":65934,"d":"65,934"},null,{"v":65934,"d":"65,934"},{"$f":"1522+1522","v":{"v":3044,"d":"3,044"}},761,{"$f":"1522/2","v":761},{"v":1691.1635064524812,"d":"1,691"},{"$f":"120+120","v":240},{"v":1451.1635064524812,"d":"1,451"},{"v":1634.2282099246436,"d":"1,634"},{"$f":"116+116","v":232},{"v":1402.2282099246436,"d":"1,402"},{"v":3036,"d":"3,036"}]
[{"$nulls":3},0,null,0,{"$nulls":3},0,null,0,0,null,0]
["2002 Series A Projects"]
["Temporary Building","UMB","Auxiliary",{"v":118655,"d":"118,655"},{"v":12218,"d":"12,218"},{"v":106437,"d":"106,437"},{"$f":"2775+2775","v":{"v":5550,"d":"5,550"}},{"v":1387.5,"d":"1,388"},{"$f":"2470/2","v":{"v":1235,"d":"1,235"}},{"v":3404.842874647139,"d":"3,405"},{"$f":"190+190","v":380},{"v":3024.842874647139,"d":"3,025"},{"v":1330.9237115791325,"d":"1,331"},{"$f":"74+74","v":148},{"v":1182.9237115791325,"d":"1,183"},{"$f":"G33+I33-H33-K33+N33","v":{"v":5165.5,"d":"5,166"}},{"v":0,"d":"0 "}]
["Donaldson Brown Center","UMB","Auxiliary",{"v":31345,"d":"31,345"},{"v":3228,"d":"3,228"},{"v":28117,"d":"28,117"},{"$f":"733+733","v":{"v":1466,"d":"1,466"}},{"v":366.5,"d":"367"},{"$f":"652/2","v":326},{"v":901.6744116628556,"d":"902"},{"$f":"50+50","v":100},{"v":801.6744116628556,"d":"802"},{"v":346.1375559409719,"d":"346"},{"$f":"20+20","v":40},{"v":306.1375559409719,"d":"306"},{"v":1365.5,"d":"1,366"},{"v":0,"d":"0 "}]
["Saratoga Street garage","UMB","Auxiliary",{"v":6964460,"d":"6,964,460"},{"v":717154,"d":"717,154"},{"v":6247306,"d":"6,247,306"},{"$f":"162880+162880","v":{"v":325760,"d":"325,760"}},{"v":81440,"d":"81,440"},{"$f":"144951/2","v":{"v":72475.5,"d":"72,476"}},{"v":200206.6959593016,"d":"200,207"},{"$f":"11122+11122","v":{"v":22244,"d":"22,244"}},{"v":177962.6959593016,"d":"177,963"},{"v":78147.27035219653,"d":"78,147"},{"$f":"4341+4341","v":{"v":8682,"d":"8,682"}},{"v":69465.27035219653,"d":"69,465"},{"v":303233.5,"d":"303,234"},"ubit"]
["New parking garage","UMB","Auxiliary",{"v":95530,"d":"95,530"},{"v":9837,"d":"9,837"},{"v":85693,"d":"85,693"},{"$f":"2234+2234","v":{"v":4468,"d":"4,468"}},{"v":1117,"d":"1,117"},{"$f":"1988/2","v":994},{"v":2740.8804290645676,"d":"2,741"},{"$f":"153+153","v":306},{"v":2434.8804290645676,"d":"2,435"},{"v":1066.4604525079862,"d":"1,066"},{"$f":"60+60","v":120},{"v":946.4604525079862,"d":"946"},{"v":4159,"d":"4,159"},"ubit"]
["Pascault Row renovation","UMB","Auxiliary",{"v":113182,"d":"113,182"},{"v":11655,"d":"11,655"},{"v":101527,"d":"101,527"},{"$f":"2647+2647","v":{"v":5294,"d":"5,294"}},{"v":1323.5,"d":"1,324"},{"$f":"2356/2","v":{"v":1178,"d":"1,178"}},{"v":3250.6670509916385,"d":"3,251"},{"$f":"181+181","v":362},{"v":2888.6670509916385,"d":"2,889"},{"v":1264.5905925224752,"d":"1,265"},{"$f":"71+71","v":142},{"v":1122.5905925224752,"d":"1,123"},{"v":4928.5,"d":"4,929"},{"v":0,"d":"0 "}]
["Comcast Arena","UMCP","Auxiliary",{"v":1135295,"d":"1,135,295"},{"$f":"896+116010","v":{"v":116906,"d":"116,906"}},{"v":1018389,"d":"1,018,389"},{"$f":"203+203+26348+26348","v":{"v":53102,"d":"53,102"}},{"v":13275.5,"d":"13,276"},{"$f":"23629/2","v":{"v":11814.5,"d":"11,815"}},{"v":32636.683169605938,"d":"32,637"},{"$f":"18+18+1795+1795","v":{"v":3626,"d":"3,626"}},{"v":29010.683169605938,"d":"29,011"},{"v":12734.702800502902,"d":"12,735"},{"$f":"7+7+701+701","v":{"v":1416,"d":"1,416"}},{"v":11318.702800502902,"d":"11,319"},{"v":49431,"d":"49,431"},"ubit"]
["South Campus Parking Garage","UMCP","Auxiliary",{"v":6963221,"d":"6,963,221"},{"v":717027,"d":"717,027"},{"v":6246194,"d":"6,246,194"},{"$f":"162851+162851","v":{"v":325702,"d":"325,702"}},{"v":81425.5,"d":"81,426"},{"$f":"144925/2","v":{"v":72462.5,"d":"72,463"}},{"v":200171.39263162977,"d":"200,171"},{"$f":"11120+11120","v":{"v":22240,"d":"22,240"}},{"v":177931.39263162977,"d":"177,931"},{"v":78124.12293731347,"d":"78,124"},{"$f":"4341+4341","v":{"v":8682,"d":"8,682"}},{"v":69442.12293731347,"d":"69,442"},{"v":303181,"d":"303,181"},{"v":0,"d":"0 "}]
["North Campus Parking Garage","UMCP","Auxiliary",{"v":70597,"d":"70,597"},{"v":7269,"d":"7,269"},{"v":63328,"d":"63,328"},{"$f":"1651+1651","v":{"v":3302,"d":"3,302"}},{"v":825.5,"d":"826"},{"$f":"1469/2","v":{"v":734.5,"d":"735"}},{"v":2026.2405092345089,"d":"2,026"},{"$f":"113+113","v":226},{"v":1800.2405092345089,"d":"1,800"},{"v":792.1657855152685,"d":"792"},{"$f":"44+44","v":88},{"v":704.1657855152685,"d":"704"},{"v":3073,"d":"3,073"},{"v":0,"d":"0 "}]
["Health Center","UMCP","Auxiliary",{"v":1966953,"d":"1,966,953"},{"v":202544,"d":"202,544"},{"v":1764409,"d":"1,764,409"},{"$f":"46002+46002","v":{"v":92004,"d":"92,004"}},{"v":23001,"d":"23,001"},{"$f":"40938/2","v":{"v":20469,"d":"20,469"}},{"v":56545.688874093146,"d":"56,546"},{"$f":"3141+3141","v":{"v":6282,"d":"6,282"}},{"v":50263.688874093146,"d":"50,264"},{"v":22071.11580535269,"d":"22,071"},{"$f":"1226+1226","v":{"v":2452,"d":"2,452"}},{"v":19619.11580535269,"d":"19,619"},{"v":85642,"d":"85,642"},"ubit"]
["Queen Anne's Hall renovation","UMCP","Auxiliary",{"v":138531,"d":"138,531"},{"v":14265,"d":"14,265"},{"v":124266,"d":"124,266"},{"$f":"3240+3240","v":{"v":6480,"d":"6,480"}},{"v":1620,"d":"1,620"},{"$f":"2883/2","v":{"v":1441.5,"d":"1,442"}},{"v":3985.0137294794804,"d":"3,985"},{"$f":"221+221","v":442},{"v":3543.0137294794804,"d":"3,543"},{"v":1558.57765776419,"d":"1,559"},{"$f":"86+86","v":172},{"v":1386.57765776419,"d":"1,387"},{"v":6031.5,"d":"6,032"},"ubit"]
["Stamp Union Renovation","UMCP","Auxiliary",{"v":3202380,"d":"3,202,380"},{"v":329760,"d":"329,760"},{"v":2872620,"d":"2,872,620"},{"$f":"74895+74895","v":{"v":149790,"d":"149,790"}},{"v":37447.5,"d":"37,448"},{"$f":"66651/2","v":{"v":33325.5,"d":"33,326"}},{"v":92059.60314549581,"d":"92,060"},{"$f":"5114+5114","v":{"v":10228,"d":"10,228"}},{"v":81831.60314549581,"d":"81,832"},{"v":35934.28684740826,"d":"35,934"},{"$f":"1996+1996","v":{"v":3992,"d":"3,992"}},{"v":31942.286847408257,"d":"31,942"},{"v":139432,"d":"139,432"},"ubit"]
["SCUB 3 planning and construction","UMCP","Auxiliary",{"v":110050,"d":"110,050"},{"$f":"11332","v":{"v":11332,"d":"11,332"}},{"v":98718,"d":"98,718"},{"$f":"2574+2574","v":{"v":5148,"d":"5,148"}},{"v":1287,"d":"1,287"},{"$f":"2290/2","v":{"v":1145,"d":"1,145"}},{"v":3160.607878357274,"d":"3,161"},{"$f":"176+176","v":352},{"v":2808.607878357274,"d":"2,809"},{"v":1230.0189671980497,"d":"1,230"},{"$f":"69+69","v":138},{"v":1092.0189671980497,"d":"1,092"},{"v":4792,"d":"4,792"},{"v":0,"d":"0 "}]
["Prettyman/Scarborough HVAC ","TU","Auxiliary",343,35,308,{"$f":"8+8","v":16},4,{"$f":"7/2","v":{"v":3.5,"d":"4"}},{"v":0.34179743832175546,"d":"0"},null,{"v":0.34179743832175546,"d":"0"},{"v":0.37861216281352306,"d":"0"},null,{"v":0.37861216281352306,"d":"0"},{"v":15.5,"d":"16"},{"v":0,"d":"0 "}]
["Bowling Conversion to Cybercafe","TU","Auxiliary",{"v":730710,"d":"730,710"},{"v":75244,"d":"75,244"},{"v":655466,"d":"655,466"},{"$f":"17089+17089","v":{"v":34178,"d":"34,178"}},{"v":8544.5,"d":"8,545"},{"$f":"15208/2","v":{"v":7604,"d":"7,604"}},{"v":21004.648352629032,"d":"21,005"},{"$f":"1167+1167","v":{"v":2334,"d":"2,334"}},{"v":18670.648352629032,"d":"18,671"},{"v":8192.672680967189,"d":"8,193"},{"$f":"456+456","v":912},{"v":7280.672680967189,"d":"7,281"},{"v":31815.5,"d":"31,816"},{"v":0,"d":"0 "}]
["Newell Dining Hall Renovation","TU","Auxiliary",{"v":909545,"d":"909,545"},{"v":93659,"d":"93,659"},{"v":815886,"d":"815,886"},{"$f":"21272+21272","v":{"v":42544,"d":"42,544"}},{"v":10636,"d":"10,636"},{"$f":"18930/2","v":{"v":9465,"d":"9,465"}},{"v":26140.812921120203,"d":"26,141"},{"$f":"1453+1453","v":{"v":2906,"d":"2,906"}},{"v":23234.812921120203,"d":"23,235"},{"v":10205.022333776928,"d":"10,205"},{"$f":"567+567","v":{"v":1134,"d":"1,134"}},{"v":9071.022333776928,"d":"9,071"},{"v":39601,"d":"39,601"},{"v":0,"d":"0 "}]
["Interim Fitness Center","TU","Auxiliary",{"v":1065720,"d":"1,065,720"},{"v":109741,"d":"109,741"},{"v":955979,"d":"955,979"},{"$f":"24924+24924","v":{"v":49848,"d":"49,848"}},{"v":12462,"d":"12,462"},{"$f":"22181/2","v":{"v":11090.5,"d":"11,091"}},{"v":30635.136608720895,"d":"30,635"},{"$f":"1702+1702","v":{"v":3404,"d":"3,404"}},{"v":27231.136608720895,"d":"27,231"},{"v":11961.543505269514,"d":"11,962"},{"$f":"664+664","v":{"v":1328,"d":"1,328"}},{"v":10633.543505269514,"d":"10,634"},{"v":46400.5,"d":"46,401"},{"v":0,"d":"0 "}]
["Minnegan Stadium Renovation","TU","Auxiliary",{"v":3399532,"d":"3,399,532"},{"v":350062,"d":"350,062"},{"v":3049470,"d":"3,049,470"},{"$f":"79506+79506","v":{"v":159012,"d":"159,012"}},{"v":39753,"d":"39,753"},{"$f":"70754/2","v":{"v":35377,"d":"35,377"}},{"v":97725.29094803211,"d":"97,725"},{"$f":"5429+5429","v":{"v":10858,"d":"10,858"}},{"v":86867.29094803211,"d":"86,867"},{"v":38145.15430396792,"d":"38,145"},{"$f":"2119+2119","v":{"v":4238,"d":"4,238"}},{"v":33907.15430396792,"d":"33,907"},{"v":148016,"d":"148,016"},{"v":0,"d":"0 "}]
["7800 York Road Garage","TU","Auxiliary",{"v":5457635,"d":"5,457,635"},{"v":561992,"d":"561,992"},{"v":4895643,"d":"4,895,643"},{"$f":"127639+127639","v":{"v":255278,"d":"255,278"}},{"v":63819.5,"d":"63,820"},{"$f":"113589/2","v":{"v":56794.5,"d":"56,795"}},{"v":156886.02425950425,"d":"156,886"},{"$f":"8716+8716","v":{"v":17432,"d":"17,432"}},{"v":139454.02425950425,"d":"139,454"},{"v":61236.82674132606,"d":"61,237"},{"$f":"3402+3402","v":{"v":6804,"d":"6,804"}},{"v":54432.82674132606,"d":"54,433"},{"v":237625,"d":"237,625"},{"v":0,"d":"0 "}]
["Richmond & Newell Hall Dining ","TU","Auxiliary",{"v":16356,"d":"16,356"},{"v":1684,"d":"1,684"},{"v":14672,"d":"14,672"},{"$f":"383+383","v":766},{"v":191.5,"d":"192"},{"$f":"340/2","v":170},{"v":471.6391735528915,"d":"472"},{"$f":"26+26","v":52},{"v":419.6391735528915,"d":"420"},{"v":185.87219736988698,"d":"186"},{"$f":"10+10","v":20},{"v":165.87219736988698,"d":"166"},{"v":712.5,"d":"713"},{"v":0,"d":"0 "}]
["Murphy Hall Annex renovation","UMES","Auxiliary",{"v":1350223,"d":"1,350,223"},{"v":139037,"d":"139,037"},{"v":1211186,"d":"1,211,186"},{"$f":"31578+31578","v":{"v":63156,"d":"63,156"}},{"v":15789,"d":"15,789"},{"$f":"28102/2","v":{"v":14051,"d":"14,051"}},{"v":38817.88366733204,"d":"38,818"},{"$f":"2156+2156","v":{"v":4312,"d":"4,312"}},{"v":34505.88366733204,"d":"34,506"},{"v":15145.93439265672,"d":"15,146"},{"$f":"842+842","v":{"v":1684,"d":"1,684"}},{"v":13461.93439265672,"d":"13,462"},{"v":58790,"d":"58,790"},{"v":0,"d":"0 "}]
["New residence hall","UMES","Auxiliary",{"v":122354,"d":"122,354"},{"v":12599,"d":"12,599"},{"v":109755,"d":"109,755"},{"$f":"2862+2862","v":{"v":5724,"d":"5,724"}},{"v":1431,"d":"1,431"},{"$f":"2547/2","v":{"v":1273.5,"d":"1,274"}},{"v":3522.042620593995,"d":"3,522"},{"$f":"195+195","v":390},{"v":3132.042620593995,"d":"3,132"},{"v":1376.0887857855605,"d":"1,376"},{"$f":"76+76","v":152},{"v":1224.0887857855605,"d":"1,224"},{"v":5328.5,"d":"5,329"},{"v":0,"d":"0 "}]
["Student service center","UMES","Auxiliary",{"v":461153,"d":"461,153"},{"v":47486,"d":"47,486"},{"v":413667,"d":"413,667"},{"$f":"10785+10785","v":{"v":21570,"d":"21,570"}},{"v":5392.5,"d":"5,393"},{"$f":"9598/2","v":{"v":4799,"d":"4,799"}},{"v":13262.04256661073,"d":"13,262"},{"$f":"736+736","v":{"v":1472,"d":"1,472"}},{"v":11790.04256661073,"d":"11,790"},{"v":5179.808030970686,"d":"5,180"},{"$f":"287+287","v":574},{"v":4605.808030970686,"d":"4,606"},{"v":20078.5,"d":"20,079"},{"v":0,"d":"0 "}]
["New residence hall","CSC","Auxiliary",{"v":761304,"d":"761,304"},{"v":78394,"d":"78,394"},{"v":682910,"d":"682,910"},{"$f":"17805+17805","v":{"v":35610,"d":"35,610"}},{"v":8902.5,"d":"8,903"},{"$f":"15845/2","v":{"v":7922.5,"d":"7,923"}},{"v":21882.561475449926,"d":"21,883"},{"$f":"1216+1216","v":{"v":2432,"d":"2,432"}},{"v":19450.561475449926,"d":"19,451"},{"v":8536.851940664412,"d":"8,537"},{"$f":"475+475","v":950},{"v":7586.851940664412,"d":"7,587"},{"v":33148,"d":"33,148"},{"v":0,"d":"0 "}]
["Dining Hall","CSC","Auxiliary",{"v":1110212,"d":"1,110,212"},{"v":114322,"d":"114,322"},{"v":995890,"d":"995,890"},{"$f":"25965+25965","v":{"v":51930,"d":"51,930"}},{"v":12982.5,"d":"12,983"},{"$f":"23107/2","v":{"v":11553.5,"d":"11,554"}},{"v":31914.839835957668,"d":"31,915"},{"$f":"1773+1773","v":{"v":3546,"d":"3,546"}},{"v":28368.839835957668,"d":"28,369"},{"v":12457.595781042724,"d":"12,458"},{"$f":"692+692","v":{"v":1384,"d":"1,384"}},{"v":11073.595781042724,"d":"11,074"},{"v":48339,"d":"48,339"},{"v":0,"d":"0 "}]
["New Student Center","UB","Auxiliary",{"v":90324,"d":"90,324"},{"v":9301,"d":"9,301"},{"v":81023,"d":"81,023"},{"$f":"2112+2112","v":{"v":4224,"d":"4,224"}},{"v":1056,"d":"1,056"},{"$f":"1880/2","v":940},{"v":2599.447868364855,"d":"2,599"},{"$f":"144+144","v":288},{"v":2311.447868364855,"d":"2,311"},{"v":1017.1016153714138,"d":"1,017"},{"$f":"56+56","v":112},{"v":905.1016153714138,"d":"905"},{"v":3932,"d":"3,932"},{"v":0,"d":"0 "}]
["USM- Transfer from UMUC for early payoff","USM","Auxiliary",{"v":3033668,"d":"3,033,668"},{"v":312387,"d":"312,387"},{"v":2721281,"d":"2,721,281"},{"$f":"70949+70949","v":{"v":141898,"d":"141,898"}},{"v":35474.5,"d":"35,475"},{"$f":"63139/2","v":{"v":31569.5,"d":"31,570"}},{"v":87204,"d":"87,204"},{"$f":"4845+4845","v":{"v":9690,"d":"9,690"}},{"v":77514,"d":"77,514"},{"v":34039,"d":"34,039"},{"$f":"1891+1891","v":{"v":3782,"d":"3,782"}},{"v":30257,"d":"30,257"},{"v":132085,"d":"132,085"}]
["Land acquisition for Alumni Center","UMBC","Auxiliary",{"v":1073603,"d":"1,073,603"},{"v":110552,"d":"110,552"},{"v":963051,"d":"963,051"},{"$f":"25109+25109","v":{"v":50218,"d":"50,218"}},{"v":12554.5,"d":"12,555"},{"$f":"22345/2","v":{"v":11172.5,"d":"11,173"}},{"v":30856.794044616996,"d":"30,857"},{"$f":"1715+1715","v":{"v":3430,"d":"3,430"}},{"v":27426.794044616996,"d":"27,427"},{"v":12048.951904144582,"d":"12,049"},{"$f":"669+669","v":{"v":1338,"d":"1,338"}},{"v":10710.951904144582,"d":"10,711"},{"v":46744,"d":"46,744"},{"v":0,"d":"0 "}]
["Residence Hall renovation","UMBC","Auxiliary",{"v":521578,"d":"521,578"},{"v":53708,"d":"53,708"},{"v":467870,"d":"467,870"},{"$f":"12198+12198","v":{"v":24396,"d":"24,396"}},{"v":6099,"d":"6,099"},{"$f":"10855/2","v":{"v":5427.5,"d":"5,428"}},{"v":14992.920622535767,"d":"14,993"},{"$f":"833+833","v":{"v":1666,"d":"1,666"}},{"v":13326.920622535767,"d":"13,327"},{"v":5853.744457392635,"d":"5,854"},{"$f":"325+325","v":650},{"v":5203.744457392635,"d":"5,204"},{"v":22708.5,"d":"22,709"},{"v":0,"d":"0 "}]
["Housing Central Utility Plant","UMBC","Auxiliary",{"v":89805,"d":"89,805"},{"v":9248,"d":"9,248"},{"v":80557,"d":"80,557"},{"$f":"2100+2100","v":{"v":4200,"d":"4,200"}},{"v":1050,"d":"1,050"},{"$f":"1869/2","v":{"v":934.5,"d":"935"}},{"v":2586.722101086696,"d":"2,587"},{"$f":"143+143","v":286},{"v":2300.722101086696,"d":"2,301"},{"v":1007.4505459944003,"d":"1,007"},{"$f":"56+56","v":112},{"v":895.4505459944003,"d":"895"},{"v":3910.5,"d":"3,911"},{"v":0,"d":"0 "}]
["Parking Garage","UMBC","Auxiliary",{"v":115774,"d":"115,774"},{"v":11922,"d":"11,922"},{"v":103852,"d":"103,852"},{"$f":"2708+2708","v":{"v":5416,"d":"5,416"}},{"v":1354,"d":"1,354"},{"$f":"2410/2","v":{"v":1205,"d":"1,205"}},{"v":3326.8135554730743,"d":"3,327"},{"$f":"185+185","v":370},{"v":2956.8135554730743,"d":"2,957"},{"v":1301.0473517411447,"d":"1,301"},{"$f":"72+72","v":144},{"v":1157.0473517411447,"d":"1,157"},{"v":5041,"d":"5,041"},{"v":0,"d":"0 "}]
["New Dental School Building","UMB","Academic",{"v":665666,"d":"665,666"},{"v":68546,"d":"68,546"},{"v":597120,"d":"597,120"},{"$f":"15568+15568","v":{"v":31136,"d":"31,136"}},{"v":7784,"d":"7,784"},{"$f":"13854/2","v":{"v":6927,"d":"6,927"}},{"v":19136.42211964877,"d":"19,136"},{"$f":"1063+1063","v":{"v":2126,"d":"2,126"}},{"v":17010.42211964877,"d":"17,010"},{"v":7468.338580889858,"d":"7,468"},{"$f":"415+415","v":830},{"v":6638.338580889858,"d":"6,638"},{"v":28983,"d":"28,983"},{"v":0,"d":"0 "}]
["Howard Hall PH IV","UMB","Academic",{"v":152128,"d":"152,128"},{"v":15665,"d":"15,665"},{"v":136463,"d":"136,463"},{"$f":"3558+3558","v":{"v":7116,"d":"7,116"}},{"v":1779,"d":"1,779"},{"$f":"3166/2","v":{"v":1583,"d":"1,583"}},{"v":4372.592747663811,"d":"4,373"},{"$f":"243+243","v":486},{"v":3886.5927476638108,"d":"3,887"},{"v":1704.9035730053006,"d":"1,705"},{"$f":"95+95","v":190},{"v":1514.9035730053006,"d":"1,515"},{"v":6624,"d":"6,624"},{"v":0,"d":"0 "}]
["Facililties Renewal","UMB","Academic",{"v":1980958,"d":"1,980,958"},{"v":203986,"d":"203,986"},{"v":1776972,"d":"1,776,972"},{"$f":"46329+46329","v":{"v":92658,"d":"92,658"}},{"v":23164.5,"d":"23,165"},{"$f":"41230/2","v":{"v":20615,"d":"20,615"}},{"v":56940.73790524561,"d":"56,941"},{"$f":"3164+3164","v":{"v":6328,"d":"6,328"}},{"v":50612.73790524561,"d":"50,613"},{"v":22225.041728695258,"d":"22,225"},{"$f":"1235+1235","v":{"v":2470,"d":"2,470"}},{"v":19755.041728695258,"d":"19,755"},{"v":86250.5,"d":"86,251"},{"v":0,"d":"0 "}]
["Nursing School Equipment","UMB","Academic",{"v":61497,"d":"61,497"},{"v":6332,"d":"6,332"},{"v":55165,"d":"55,165"},{"$f":"1438+1438","v":{"v":2876,"d":"2,876"}},719,{"$f":"1280/2","v":640},{"v":1770.2740775629736,"d":"1,770"},{"$f":"98+98","v":196},{"v":1574.2740775629736,"d":"1,574"},{"v":693.9980103768735,"d":"694"},{"$f":"38+38","v":76},{"v":617.9980103768735,"d":"618"},{"v":2677,"d":"2,677"},{"v":0,"d":"0 "}]
["School of Law","UMB","Academic",{"v":79859,"d":"79,859"},{"v":8223,"d":"8,223"},{"v":71636,"d":"71,636"},{"$f":"1868+1868","v":{"v":3736,"d":"3,736"}},934,{"$f":"1662/2","v":831},{"v":2290.161596077961,"d":"2,290"},{"$f":"128+128","v":256},{"v":2034.161596077961,"d":"2,034"},{"v":893.4378696112742,"d":"893"},{"$f":"50+50","v":100},{"v":793.4378696112742,"d":"793"},{"v":3477,"d":"3,477"},{"v":0,"d":"0 "}]
["Emergency - Davidge Hall","UMB","Academic",{"v":2752,"d":"2,752"},283,{"v":2469,"d":"2,469"},{"$f":"64+64","v":128},32,{"$f":"57/2","v":{"v":28.5,"d":"29"}},{"v":83.8234096789198,"d":"84"},{"$f":"4+4","v":8},{"v":75.8234096789198,"d":"76"},{"v":27.453891981228693,"d":"27"},{"$f":"2+2","v":4},{"v":23.453891981228693,"d":"23"},{"v":120.5,"d":"121"},{"v":0,"d":"0 "}]
["Renovate Hornbake and McKeldin Libraries","UMCP","Academic",{"v":357250,"d":"357,250"},{"v":36787,"d":"36,787"},{"v":320463,"d":"320,463"},{"$f":"8355+8355","v":{"v":16710,"d":"16,710"}},{"v":4177.5,"d":"4,178"},{"$f":"7435/2","v":{"v":3717.5,"d":"3,718"}},{"v":10264.010011958035,"d":"10,264"},{"$f":"571+571","v":{"v":1142,"d":"1,142"}},{"v":9122.010011958035,"d":"9,122"},{"v":4004.7685389778626,"d":"4,005"},{"$f":"223+223","v":446},{"v":3558.7685389778626,"d":"3,559"},{"v":15554,"d":"15,554"},{"v":0,"d":"0 "}]
["Renovate Key and Taliaferro Halls","UMCP","Academic",{"v":1156961,"d":"1,156,961"},{"v":119136,"d":"119,136"},{"v":1037825,"d":"1,037,825"},{"$f":"27058+27058","v":{"v":54116,"d":"54,116"}},{"v":13529,"d":"13,529"},{"$f":"24080/2","v":{"v":12040,"d":"12,040"}},{"v":33254.54033921585,"d":"33,255"},{"$f":"1848+1848","v":{"v":3696,"d":"3,696"}},{"v":29558.540339215848,"d":"29,559"},{"v":12983.801961980833,"d":"12,984"},{"$f":"721+721","v":{"v":1442,"d":"1,442"}},{"v":11541.801961980833,"d":"11,542"},{"v":50373,"d":"50,373"},{"v":0,"d":"0 "}]
["Engineering & Applied Science","UMCP","Academic",{"v":66192,"d":"66,192"},{"v":6816,"d":"6,816"},{"v":59376,"d":"59,376"},{"$f":"1548+1548","v":{"v":3096,"d":"3,096"}},774,{"$f":"1378/2","v":689},{"v":1899.2176166741683,"d":"1,899"},{"$f":"106+106","v":212},{"v":1687.2176166741683,"d":"1,687"},{"v":745.7981682839802,"d":"746"},{"$f":"41+41","v":82},{"v":663.7981682839802,"d":"664"},{"v":2881,"d":"2,881"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","UMCP","Academic",{"v":256868,"d":"256,868"},{"v":26451,"d":"26,451"},{"v":230417,"d":"230,417"},{"$f":"6007+6007","v":{"v":12014,"d":"12,014"}},{"v":3003.5,"d":"3,004"},{"$f":"5346/2","v":{"v":2673,"d":"2,673"}},{"v":7386.698535136498,"d":"7,387"},{"$f":"410+410","v":820},{"v":6566.698535136498,"d":"6,567"},{"v":2883.5847079182486,"d":"2,884"},{"$f":"160+160","v":320},{"v":2563.5847079182486,"d":"2,564"},{"v":11183.5,"d":"11,184"},{"v":0,"d":"0 "}]
["Utilities Upgrade","UMES","Academic",{"v":3021,"d":"3,021"},311,{"v":2710,"d":"2,710"},{"$f":"71+71","v":142},{"v":35.5,"d":"36"},{"$f":"63/2","v":{"v":31.5,"d":"32"}},{"v":84.75289675985223,"d":"85"},{"$f":"5+5","v":10},{"v":74.75289675985223,"d":"75"},{"v":32.500240028349,"d":"33"},{"$f":"2+2","v":4},{"v":28.500240028348998,"d":"29"},132,{"v":0,"d":"0 "}]
["Social Science Educ. & Health","UMES","Academic",{"v":254859,"d":"254,859"},{"v":26244,"d":"26,244"},{"$f":"D74-E74","v":{"v":228615,"d":"228,615"}},{"$f":"5960+5960","v":{"v":11920,"d":"11,920"}},{"v":2980,"d":"2,980"},{"$f":"5304/2","v":{"v":2652,"d":"2,652"}},{"v":7326.450190174404,"d":"7,326"},{"$f":"407+407","v":814},{"$f":"J74-K74","v":{"v":6512.450190174404,"d":"6,512"}},{"v":2858.017046053734,"d":"2,858"},{"$f":"159+159","v":318},{"$f":"M74-N74","v":{"v":2540.017046053734,"d":"2,540"}},{"v":11096,"d":"11,096"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","UMES","Academic",{"v":20511,"d":"20,511"},{"v":2112,"d":"2,112"},{"v":18399,"d":"18,399"},{"$f":"480+480","v":960},240,{"$f":"427/2","v":{"v":213.5,"d":"214"}},{"v":586.6290402263652,"d":"587"},{"$f":"33+33","v":66},{"v":520.6290402263652,"d":"521"},{"v":227.5427031237341,"d":"228"},{"$f":"13+13","v":26},{"v":201.5427031237341,"d":"202"},{"v":893.5,"d":"894"},{"v":0,"d":"0 "}]
["Henson Center roof","UMES","Academic",{"v":23251,"d":"23,251"},{"v":2394,"d":"2,394"},{"v":20857,"d":"20,857"},{"$f":"544+544","v":{"v":1088,"d":"1,088"}},272,{"$f":"484/2","v":242},{"v":669.9757860994364,"d":"670"},{"$f":"37+37","v":74},{"v":595.9757860994364,"d":"596"},{"v":254.80996881886398,"d":"255"},{"$f":"15+15","v":30},{"v":224.80996881886398,"d":"225"},{"v":1014,"d":"1,014"},{"v":0,"d":"0 "}]
["Equip Information Technology","UMBC","Academic",{"v":505624,"d":"505,624"},{"v":52066,"d":"52,066"},{"v":453558,"d":"453,558"},{"$f":"11825+11825","v":{"v":23650,"d":"23,650"}},{"v":5912.5,"d":"5,913"},{"$f":"10524/2","v":{"v":5262,"d":"5,262"}},{"v":14528.751461951018,"d":"14,529"},{"$f":"808+808","v":{"v":1616,"d":"1,616"}},{"v":12912.751461951018,"d":"12,913"},{"v":5675.472268124198,"d":"5,675"},{"$f":"315+315","v":630},{"v":5045.472268124198,"d":"5,045"},{"v":22013.5,"d":"22,014"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","UMBC","Academic",{"v":315533,"d":"315,533"},{"v":32491,"d":"32,491"},{"v":283042,"d":"283,042"},{"$f":"7379+7379","v":{"v":14758,"d":"14,758"}},{"v":3689.5,"d":"3,690"},{"$f":"6567/2","v":{"v":3283.5,"d":"3,284"}},{"v":9069.313922848378,"d":"9,069"},{"$f":"504+504","v":{"v":1008,"d":"1,008"}},{"v":8061.313922848378,"d":"8,061"},{"v":3536.632105923617,"d":"3,537"},{"$f":"197+197","v":394},{"v":3142.632105923617,"d":"3,143"},{"v":13738,"d":"13,738"},{"v":0,"d":"0 "}]
["Emergency - Bio Sciences","UMBC","Academic",{"v":9971,"d":"9,971"},{"v":1027,"d":"1,027"},{"v":8944,"d":"8,944"},{"$f":"233+233","v":466},{"v":116.5,"d":"117"},{"$f":"208/2","v":104},{"v":285.7442334569372,"d":"286"},{"$f":"16+16","v":32},{"v":253.7442334569372,"d":"254"},{"v":114.47462712086585,"d":"114"},{"$f":"6+6","v":12},{"v":102.47462712086585,"d":"102"},{"v":433.5,"d":"434"},{"v":0,"d":"0 "}]
["Aquaculture Building","UMCES","Academic",{"v":43194,"d":"43,194"},{"v":4448,"d":"4,448"},{"v":38746,"d":"38,746"},{"$f":"1010+1010","v":{"v":2020,"d":"2,020"}},505,{"$f":"899/2","v":{"v":449.5,"d":"450"}},{"v":1241.464253013311,"d":"1,241"},{"$f":"69+69","v":138},{"v":1103.464253013311,"d":"1,103"},{"v":483.7592230605957,"d":"484"},{"$f":"27+27","v":54},{"v":429.7592230605957,"d":"430"},{"v":1880.5,"d":"1,881"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","UMCES","Academic",{"v":57192,"d":"57,192"},{"v":5889,"d":"5,889"},{"v":51303,"d":"51,303"},{"$f":"1338+1338","v":{"v":2676,"d":"2,676"}},669,{"$f":"1190/2","v":595},{"v":1648.036620359936,"d":"1,648"},{"$f":"91+91","v":182},{"v":1466.036620359936,"d":"1,466"},{"v":637.4985201170564,"d":"637"},{"$f":"36+36","v":72},{"v":565.4985201170564,"d":"565"},{"v":2492,"d":"2,492"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","BSU","Academic",{"v":342327,"d":"342,327"},{"v":35251,"d":"35,251"},{"v":307076,"d":"307,076"},{"$f":"8006+8006","v":{"v":16012,"d":"16,012"}},{"v":4003,"d":"4,003"},{"$f":"7125/2","v":{"v":3562.5,"d":"3,563"}},{"v":9837.052467813395,"d":"9,837"},{"$f":"547+547","v":{"v":1094,"d":"1,094"}},{"v":8743.052467813395,"d":"8,743"},{"v":3845.7042523249,"d":"3,846"},{"$f":"213+213","v":426},{"v":3419.7042523249,"d":"3,420"},{"v":14903.5,"d":"14,904"},{"v":0,"d":"0 "}]
["Emergency Misc. Projects","BSU","Academic",{"v":85913,"d":"85,913"},{"v":8847,"d":"8,847"},{"v":77066,"d":"77,066"},{"$f":"2009+2009","v":{"v":4018,"d":"4,018"}},{"v":1004.5,"d":"1,005"},{"$f":"1788/2","v":894},{"v":2472.1440534035137,"d":"2,472"},{"$f":"137+137","v":274},{"v":2198.1440534035137,"d":"2,198"},{"v":958.6249759540708,"d":"959"},{"$f":"54+54","v":108},{"v":850.6249759540708,"d":"851"},{"v":3741.5,"d":"3,742"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","CSC","Academic",{"v":227804,"d":"227,804"},{"v":23458,"d":"23,458"},{"v":204346,"d":"204,346"},{"$f":"5328+5328","v":{"v":10656,"d":"10,656"}},{"v":2664,"d":"2,664"},{"$f":"4741/2","v":{"v":2370.5,"d":"2,371"}},{"v":6546.252477081169,"d":"6,546"},{"$f":"364+364","v":728},{"v":5818.252477081169,"d":"5,818"},{"v":2556.0814859094235,"d":"2,556"},{"$f":"142+142","v":284},{"v":2272.0814859094235,"d":"2,272"},{"v":9918.5,"d":"9,919"},{"v":0,"d":"0 "}]
["Emergency Light Poles","CSC","Academic",{"v":4490,"d":"4,490"},462,{"v":4028,"d":"4,028"},{"$f":"105+105","v":210},{"v":52.5,"d":"53"},{"$f":"93/2","v":{"v":46.5,"d":"47"}},{"v":131.09491842215508,"d":"131"},{"$f":"7+7","v":14},{"v":117.09491842215508,"d":"117"},{"v":47.95672776911269,"d":"48"},{"$f":"3+3","v":6},{"v":41.95672776911269,"d":"42"},196,{"v":0,"d":"0 "}]
["Facilities Renewal Projects","FSU","Academic",{"v":134752,"d":"134,752"},{"v":13876,"d":"13,876"},{"v":120876,"d":"120,876"},{"$f":"3151+3151","v":{"v":6302,"d":"6,302"}},{"v":1575.5,"d":"1,576"},{"$f":"2805/2","v":{"v":1402.5,"d":"1,403"}},{"v":3875.9755309338825,"d":"3,876"},{"$f":"215+215","v":430},{"v":3445.9755309338825,"d":"3,446"},{"v":1511.914017176482,"d":"1,512"},{"$f":"84+84","v":168},{"v":1343.914017176482,"d":"1,344"},{"v":5867,"d":"5,867"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","SU","Academic",{"v":361880,"d":"361,880"},{"v":37264,"d":"37,264"},{"v":324616,"d":"324,616"},{"$f":"8463+8463","v":{"v":16926,"d":"16,926"}},{"v":4231.5,"d":"4,232"},{"$f":"7532/2","v":{"v":3766,"d":"3,766"}},{"v":10401.828507965973,"d":"10,402"},{"$f":"578+578","v":{"v":1156,"d":"1,156"}},{"v":9245.828507965973,"d":"9,246"},{"v":4055.3491469373366,"d":"4,055"},{"$f":"226+226","v":452},{"v":3603.3491469373366,"d":"3,603"},{"v":15756.5,"d":"15,757"},{"v":0,"d":"0 "}]
["Emergency Misc. Projects","SU","Academic",{"v":139125,"d":"139,125"},{"v":14326,"d":"14,326"},{"v":124799,"d":"124,799"},{"$f":"3254+3254","v":{"v":6508,"d":"6,508"}},{"v":1627,"d":"1,627"},{"$f":"2896/2","v":{"v":1448,"d":"1,448"}},{"v":4001.574776929813,"d":"4,002"},{"$f":"222+222","v":444},{"v":3557.574776929813,"d":"3,558"},{"v":1557.7254475314803,"d":"1,558"},{"$f":"87+87","v":174},{"v":1383.7254475314803,"d":"1,384"},{"v":6059,"d":"6,059"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","TU","Academic",{"v":984074,"d":"984,074"},{"v":101334,"d":"101,334"},{"v":882740,"d":"882,740"},{"$f":"23015+23015","v":{"v":46030,"d":"46,030"}},{"v":11507.5,"d":"11,508"},{"$f":"20481/2","v":{"v":10240.5,"d":"10,241"}},{"v":28283.52544355501,"d":"28,284"},{"$f":"1572+1572","v":{"v":3144,"d":"3,144"}},{"v":25139.52544355501,"d":"25,140"},{"v":11046.75281051291,"d":"11,047"},{"$f":"613+613","v":{"v":1226,"d":"1,226"}},{"v":9820.75281051291,"d":"9,821"},{"v":42845,"d":"42,845"},{"v":0,"d":"0 "}]
["7800 York Road renovation","TU","Academic",{"v":333306,"d":"333,306"},{"v":34322,"d":"34,322"},{"v":298984,"d":"298,984"},{"$f":"7795+7795","v":{"v":15590,"d":"15,590"}},{"v":3897.5,"d":"3,898"},{"$f":"6937/2","v":{"v":3468.5,"d":"3,469"}},{"v":9584.877139602675,"d":"9,585"},{"$f":"532+532","v":{"v":1064,"d":"1,064"}},{"v":8520.877139602675,"d":"8,521"},{"v":3737.0165655382752,"d":"3,737"},{"$f":"208+208","v":416},{"v":3321.0165655382752,"d":"3,321"},{"v":14513,"d":"14,513"},{"v":0,"d":"0 "}]
["Emergency Utility","TU","Academic",{"v":72027,"d":"72,027"},{"v":7417,"d":"7,417"},{"v":64610,"d":"64,610"},{"$f":"1685+1685","v":{"v":3370,"d":"3,370"}},{"v":842.5,"d":"843"},{"$f":"1499/2","v":{"v":749.5,"d":"750"}},{"v":2070.922138642761,"d":"2,071"},{"$f":"115+115","v":230},{"v":1840.9221386427612,"d":"1,841"},{"v":806.9736962321936,"d":"807"},{"$f":"45+45","v":90},{"v":716.9736962321936,"d":"717"},{"v":3137,"d":"3,137"},{"v":0,"d":"0 "}]
["Facilities Renewal Projects","UB","Academic",{"v":189946,"d":"189,946"},{"v":19559,"d":"19,559"},{"v":170387,"d":"170,387"},{"$f":"4442+4442","v":{"v":8884,"d":"8,884"}},{"v":2221,"d":"2,221"},{"$f":"3953/2","v":{"v":1976.5,"d":"1,977"}},{"v":5464.474043400645,"d":"5,464"},{"$f":"303+303","v":606},{"v":4858.474043400645,"d":"4,858"},{"v":2136.122045871669,"d":"2,136"},{"$f":"118+118","v":236},{"v":1900.122045871669,"d":"1,900"},{"v":8269.5,"d":"8,270"},{"v":0,"d":"0 "}]
["Shady Grove Road ","USM Office","Academic",{"v":1031,"d":"1,031"},{"$f":"107+2","v":109},922,{"$f":"24+24","v":48},12,{"$f":"22/2","v":11},{"v":-0.4064180298978286,"d":"(0)"},null,{"v":-0.4064180298978286,"d":"(0)"},{"v":0.3575728425556193,"d":"0"},null,{"v":0.3575728425556193,"d":"0"},47,{"v":0,"d":"0 "}]
[{"$nulls":3},0,null,{"$f":"D94-E94","v":0},{"$nulls":3},0,null,{"$f":"J94-K94","v":0},0,null,{"$f":"M94-N94","v":0}]
["Unexpended proceeds",{"$nulls":4},{"$f":"D95-E95","v":0},{"$nulls":3},0,null,{"$f":"J95-K95","v":0},null,null,{"$f":"M95-N95","v":0}]
[]
["Totals",null,null,{"$f":"SUM(D9:D95)","v":{"v":75290000,"d":"75,290,000"}},{"v":5160000,"d":"5,160,000"},{"v":70130000,"d":"70,130,000"},{"v":3506020,"d":"3,506,020"},{"v":876505,"d":"876,505"},{"v":812004.5,"d":"812,005"},{"v":2084324.9633088126,"d":"2,084,325"},{"v":252032,"d":"252,032"},{"v":1832292.9633088126,"d":"1,832,293"},{"v":1184516.5128759244,"d":"1,184,517"},{"v":151376,"d":"151,376"},{"v":1033140.5128759241,"d":"1,033,141"},{"v":3340863.5,"d":"3,340,864"},{"v":0,"d":"0 "}]
[]
[]
[{"$nulls":16},{"$f":"SUM(Q33:Q93)","v":{"v":0,"d":"0 "}}]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"D24+D63+D64+D65+D66+D67+D68","v":{"v":2964761,"d":"2,964,761"}},{"v":303035,"d":"303,035"},{"v":2661726,"d":"2,661,726"},{"v":138660,"d":"138,660"},{"v":34665,"d":"34,665"},{"v":30877,"d":"30,877"},{"$f":"J24+J63+J64+J65+J66+J67+J68","v":{"v":85154.08714107508,"d":"85,154"}},{"v":9480,"d":"9,480"},{"v":75674.08714107508,"d":"75,674"},{"v":33550.39243275941,"d":"33,550"},{"v":3748,"d":"3,748"},{"v":29802.39243275941,"d":"29,802"},{"v":129140,"d":"129,140"},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D69+D70+D71+D72","v":{"v":1837271,"d":"1,837,271"}},{"$f":"E69+E70+E71+E72","v":{"v":189190,"d":"189,190"}},{"v":1648081,"d":"1,648,081"},{"v":85936,"d":"85,936"},{"v":21484,"d":"21,484"},{"v":19119.5,"d":"19,120"},{"$f":"J69+J70+J71+J72","v":{"v":52804.46650298455,"d":"52,804"}},{"v":5870,"d":"5,870"},{"v":46934.46650298455,"d":"46,934"},{"v":20617.953377160928,"d":"20,618"},{"v":2290,"d":"2,290"},{"v":18327.953377160924,"d":"18,328"},{"v":79991.5,"d":"79,992"},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D82+D83","v":{"v":428240,"d":"428,240"}},{"$f":"E82+E83","v":{"v":44098,"d":"44,098"}},{"v":384142,"d":"384,142"},{"v":20030,"d":"20,030"},{"v":5007.5,"d":"5,008"},{"v":4456.5,"d":"4,457"},{"$f":"J82+J83","v":{"v":12309.196521216909,"d":"12,309"}},{"v":1368,"d":"1,368"},{"v":10941.196521216909,"d":"10,941"},{"v":4804.329228278971,"d":"4,804"},534,{"v":4270.329228278971,"d":"4,270"},{"v":18645,"d":"18,645"},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D89+D90+D91","v":{"v":1389407,"d":"1,389,407"}},{"$f":"E89+E90+E91","v":{"v":143073,"d":"143,073"}},{"v":1246334,"d":"1,246,334"},{"v":64990,"d":"64,990"},{"v":16247.5,"d":"16,248"},{"v":14458.5,"d":"14,459"},{"$f":"J89+J90+J91","v":{"v":39939.32472180045,"d":"39,939"}},{"v":4438,"d":"4,438"},{"v":35501.32472180045,"d":"35,501"},{"v":15590.743072283378,"d":"15,591"},{"v":1732,"d":"1,732"},{"v":13858.743072283378,"d":"13,859"},{"v":60495,"d":"60,495"},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D73+D74+D75+D76","v":{"v":301642,"d":"301,642"}},{"$f":"E73+E74+E75+E76","v":{"v":31061,"d":"31,061"}},{"v":270581,"d":"270,581"},{"v":14110,"d":"14,110"},{"v":3527.5,"d":"3,528"},{"v":3139,"d":"3,139"},{"$f":"J73+J74+J75+J76","v":{"v":8667.807913260058,"d":"8,668"}},964,{"v":7703.807913260058,"d":"7,704"},{"v":3372.8699580246807,"d":"3,373"},378,{"v":2994.8699580246807,"d":"2,995"},{"v":13135.5,"d":"13,136"},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D86","v":{"v":134752,"d":"134,752"}},{"$f":"E86","v":{"v":13876,"d":"13,876"}},{"v":120876,"d":"120,876"},{"v":6302,"d":"6,302"},{"v":1575.5,"d":"1,576"},{"v":1402.5,"d":"1,403"},{"$f":"J86","v":{"v":3875.9755309338825,"d":"3,876"}},430,{"v":3445.9755309338825,"d":"3,446"},{"v":1511.914017176482,"d":"1,512"},168,{"v":1343.914017176482,"d":"1,344"},{"v":5867,"d":"5,867"},{"v":0,"d":"0 "}]
[null,"CSC",null,{"$f":"D84+D85","v":{"v":232294,"d":"232,294"}},{"$f":"E84+E85","v":{"v":23920,"d":"23,920"}},{"v":208374,"d":"208,374"},{"v":10866,"d":"10,866"},{"v":2716.5,"d":"2,717"},{"v":2417,"d":"2,417"},{"$f":"J84+J85","v":{"v":6677.347395503324,"d":"6,677"}},742,{"v":5935.347395503324,"d":"5,935"},{"v":2604.038213678536,"d":"2,604"},290,{"v":2314.038213678536,"d":"2,314"},{"v":10114.5,"d":"10,115"},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D92","v":{"v":189946,"d":"189,946"}},{"$f":"E92","v":{"v":19559,"d":"19,559"}},{"v":170387,"d":"170,387"},{"v":8884,"d":"8,884"},{"v":2221,"d":"2,221"},{"v":1976.5,"d":"1,977"},{"$f":"J92","v":{"v":5464.474043400645,"d":"5,464"}},606,{"v":4858.474043400645,"d":"4,858"},{"v":2136.122045871669,"d":"2,136"},236,{"v":1900.122045871669,"d":"1,900"},{"v":8269.5,"d":"8,270"},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D87+D88","v":{"v":501005,"d":"501,005"}},{"$f":"E87+E88","v":{"v":51590,"d":"51,590"}},{"v":449415,"d":"449,415"},{"v":23434,"d":"23,434"},{"v":5858.5,"d":"5,859"},{"v":5214,"d":"5,214"},{"$f":"J87+J88","v":{"v":14403.403284895787,"d":"14,403"}},{"v":1600,"d":"1,600"},{"v":12803.403284895787,"d":"12,803"},{"v":5613.074594468817,"d":"5,613"},626,{"v":4987.074594468817,"d":"4,987"},{"v":21815.5,"d":"21,816"},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D77+D78+D79","v":{"v":831128,"d":"831,128"}},{"$f":"E77+E78+E79","v":{"v":85584,"d":"85,584"}},{"v":745544,"d":"745,544"},{"v":38874,"d":"38,874"},{"v":9718.5,"d":"9,719"},{"v":8649.5,"d":"8,650"},{"$f":"J77+J78+J79","v":{"v":23883.809618256335,"d":"23,884"}},{"v":2656,"d":"2,656"},{"v":21227.809618256335,"d":"21,228"},{"v":9326.579001168682,"d":"9,327"},{"v":1036,"d":"1,036"},{"v":8290.57900116868,"d":"8,291"},{"v":36185,"d":"36,185"},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D23+D80+D81","v":{"v":149499,"d":"149,499"}},{"v":10337,"d":"10,337"},{"v":139162,"d":"139,162"},{"v":6962,"d":"6,962"},{"v":1740.5,"d":"1,741"},{"v":1611,"d":"1,611"},{"$f":"J23+J80+J81","v":{"v":4141.880538770759,"d":"4,142"}},500,{"v":3641.880538770759,"d":"3,642"},{"v":2331.471075957653,"d":"2,331"},300,{"v":2031.4710759576526,"d":"2,031"},{"v":6632.5,"d":"6,633"},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D93","v":{"v":1031,"d":"1,031"}},{"$f":"E93","v":109},922,48,12,11,{"$f":"J93","v":{"v":-0.4064180298978286,"d":"(0)"}},0,{"v":-0.4064180298978286,"d":"(0)"},{"v":0.3575728425556193,"d":"0"},0,{"v":0.3575728425556193,"d":"0"},47,{"v":0,"d":"0 "}]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D104:D117)","v":{"v":8960976,"d":"8,960,976"}},{"v":915432,"d":"915,432"},{"v":8045544,"d":"8,045,544"},{"v":419096,"d":"419,096"},{"v":104774,"d":"104,774"},{"v":93332,"d":"93,332"},{"$f":"SUM(J104:J117)","v":{"v":257321.3667940679,"d":"257,321"}},{"v":28654,"d":"28,654"},{"v":228667.3667940679,"d":"228,667"},{"v":101459.84458967175,"d":"101,460"},{"v":11338,"d":"11,338"},{"v":90121.84458967175,"d":"90,122"},{"v":390338,"d":"390,338"},{"v":0,"d":"0 "}]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"D25+D33+D34+D35+D36+D37","v":{"v":7382992,"d":"7,382,992"}},{"v":754092,"d":"754,092"},{"v":6628900,"d":"6,628,900"},{"v":345298,"d":"345,298"},{"v":86324.5,"d":"86,325"},{"v":76898.5,"d":"76,899"},{"$f":"J25+J33+J34+J35+J36+J37","v":{"v":212037.5727362316,"d":"212,038"}},{"v":23610,"d":"23,610"},{"v":188427.5727362316,"d":"188,428"},{"v":83628.9900225979,"d":"83,629"},{"v":9344,"d":"9,344"},{"v":74284.9900225979,"d":"74,285"},{"v":321606,"d":"321,606"},{"$error":"#VALUE!"}]
[null,"UMCP",null,{"$f":"D9+D10+D11+D12+D13+D14+D38+D39+D40+D41+D42+D43+D44","v":{"v":26041998,"d":"26,041,998"}},{"v":1399103,"d":"1,399,103"},{"v":24642895,"d":"24,642,895"},{"v":1210372,"d":"1,210,372"},{"v":302593,"d":"302,593"},{"v":285103.5,"d":"285,104"},{"$f":"J9+J10+J11+J12+J13+J14+J38+J39+J40+J41+J42+J43+J44","v":{"v":709078.6283561826,"d":"709,079"}},{"v":88894,"d":"88,894"},{"v":620184.6283561828,"d":"620,185"},{"v":460283.889984655,"d":"460,284"},{"v":60910,"d":"60,910"},{"v":399373.889984655,"d":"399,374"},{"v":1164898.5,"d":"1,164,899"},{"$error":"#VALUE!"}]
[null,"BSU"]
[null,"TU",null,{"$f":"D15+D16+D30+D45+D46+D47+D48+D49+D50+D51","v":{"v":13026080,"d":"13,026,080"}},{"v":1192417,"d":"1,192,417"},{"v":11833663,"d":"11,833,663"},{"v":608392,"d":"608,392"},{"v":152098,"d":"152,098"},{"v":137192,"d":"137,192"},{"$f":"J15+J16+J30+J45+J46+J47+J48+J49+J50+J51","v":{"v":369853.16063823324,"d":"369,853"}},{"v":42268,"d":"42,268"},{"v":327585.16063823324,"d":"327,585"},{"v":165671.0009474063,"d":"165,671"},{"v":19542,"d":"19,542"},{"v":146129.0009474063,"d":"146,129"},{"v":570760,"d":"570,760"},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D17+D18+D26+D52+D53+D54","v":{"v":5173922,"d":"5,173,922"}},{"v":199122,"d":"199,122"},{"v":4974800,"d":"4,974,800"},{"v":239996,"d":"239,996"},{"v":59999,"d":"59,999"},{"v":57510,"d":"57,510"},{"$f":"J17+J18+J26+J52+J53+J54","v":{"v":138461.36502896273,"d":"138,461"}},{"v":18010,"d":"18,010"},{"v":120451.36502896273,"d":"120,451"},{"v":101780.35300693258,"d":"101,780"},{"v":13850,"d":"13,850"},{"v":87930.35300693258,"d":"87,930"},{"v":233347,"d":"233,347"},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D19","v":{"v":72335,"d":"72,335"}},0,{"v":72335,"d":"72,335"},{"v":3338,"d":"3,338"},{"v":834.5,"d":"835"},{"v":834.5,"d":"835"},{"$f":"J19","v":{"v":1851.1547264910191,"d":"1,851"}},264,{"v":1587.1547264910191,"d":"1,587"},{"v":1784.0314278761757,"d":"1,784"},256,{"v":1528.0314278761757,"d":"1,528"},{"v":3330,"d":"3,330"},{"v":0,"d":"0 "}]
[null,"CSC",null,{"$f":"D20+D55+D56","v":{"v":3057446,"d":"3,057,446"}},{"v":192716,"d":"192,716"},{"v":2864730,"d":"2,864,730"},{"v":142276,"d":"142,276"},{"v":35569,"d":"35,569"},{"v":33160,"d":"33,160"},{"$f":"J20+J55+J56","v":{"v":84124.73405259318,"d":"84,125"}},{"v":10310,"d":"10,310"},{"v":73814.73405259318,"d":"73,815"},{"v":50298.33299325289,"d":"50,298"},{"v":6522,"d":"6,522"},{"v":43776.33299325289,"d":"43,776"},{"v":136079,"d":"136,079"},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D57","v":{"v":90324,"d":"90,324"}},{"v":9301,"d":"9,301"},{"v":81023,"d":"81,023"},{"v":4224,"d":"4,224"},{"v":1056,"d":"1,056"},940,{"$f":"J57","v":{"v":2599.447868364855,"d":"2,599"}},288,{"v":2311.447868364855,"d":"2,311"},{"v":1017.1016153714138,"d":"1,017"},112,{"v":905.1016153714138,"d":"905"},{"v":3932,"d":"3,932"},{"v":0,"d":"0 "}]
[null,"SU"]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D21+D22+D59+D60+D61+D62+D27","v":{"v":8269648,"d":"8,269,648"}},{"v":185430,"d":"185,430"},{"v":8084218,"d":"8,084,218"},{"v":382794,"d":"382,794"},{"v":95698.5,"d":"95,699"},{"v":93380.5,"d":"93,381"},{"$f":"J21+J22+J59+J60+J61+J62+J27","v":{"v":217176.04977131495,"d":"217,176"}},{"v":29384,"d":"29,384"},{"v":187792.04977131495,"d":"187,792"},{"v":180092.54424989474,"d":"180,093"},{"v":25082,"d":"25,082"},{"v":155010.54424989474,"d":"155,011"},{"v":376174,"d":"376,174"},{"$error":"#VALUE!"}]
[null,"UMCES",null,{"$f":"D29","v":{"v":5064,"d":"5,064"}},0,{"v":5064,"d":"5,064"},234,{"v":58.5,"d":"59"},{"v":58.5,"d":"59"},{"$f":"J29","v":{"v":132.4833363707171,"d":"132"}},18,{"v":114.4833363707171,"d":"114"},{"v":124.42403826510659,"d":"124"},18,{"v":106.42403826510659,"d":"106"},234,{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D28+D58","v":{"v":3209215,"d":"3,209,215"}},{"v":312387,"d":"312,387"},{"v":2896828,"d":"2,896,828"},{"v":150000,"d":"150,000"},{"v":37500,"d":"37,500"},{"v":33595,"d":"33,595"},{"$f":"J28+J58","v":{"v":91689,"d":"91,689"}},{"v":10332,"d":"10,332"},{"v":81357,"d":"81,357"},{"v":38376,"d":"38,376"},{"v":4402,"d":"4,402"},{"v":33974,"d":"33,974"},{"v":140165,"d":"140,165"},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D122:D135)","v":{"v":66329024,"d":"66,329,024"}},{"v":4244568,"d":"4,244,568"},{"v":62084456,"d":"62,084,456"},{"v":3086924,"d":"3,086,924"},{"v":771731,"d":"771,731"},{"v":718672.5,"d":"718,673"},{"$f":"SUM(J122:J135)","v":{"v":1827003.596514745,"d":"1,827,004"}},{"v":223378,"d":"223,378"},{"v":1603625.5965147451,"d":"1,603,626"},{"v":1083056.668286252,"d":"1,083,057"},{"v":140038,"d":"140,038"},{"v":943018.6682862521,"d":"943,019"},{"v":2950525.5,"d":"2,950,526"},{"$error":"#VALUE!"}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"D104+D122","v":{"v":10347753,"d":"10,347,753"}},{"$f":"E104+E122","v":{"v":1057127,"d":"1,057,127"}},{"v":9290626,"d":"9,290,626"},{"v":483958,"d":"483,958"},{"v":120989.5,"d":"120,990"},{"v":107775.5,"d":"107,776"},{"v":297191.65987730667,"d":"297,192"},{"v":33090,"d":"33,090"},{"v":264101.65987730667,"d":"264,102"},{"v":117179.38245535732,"d":"117,179"},{"v":13092,"d":"13,092"},{"v":104087.38245535732,"d":"104,087"},{"v":450746,"d":"450,746"},{"$error":"#VALUE!"}]
[null,"UMCP",null,{"$f":"D105+D123","v":{"v":27879269,"d":"27,879,269"}},{"v":1588293,"d":"1,588,293"},{"v":26290976,"d":"26,290,976"},{"v":1296308,"d":"1,296,308"},{"v":324077,"d":"324,077"},{"v":304223,"d":"304,223"},{"v":761883.0948591671,"d":"761,883"},{"v":94764,"d":"94,764"},{"v":667119.0948591674,"d":"667,119"},{"v":480901.84336181596,"d":"480,902"},{"v":63200,"d":"63,200"},{"v":417701.84336181596,"d":"417,702"},{"v":1244890,"d":"1,244,890"},{"$error":"#VALUE!"}]
[null,"BSU",null,{"v":428240,"d":"428,240"},{"v":44098,"d":"44,098"},{"v":384142,"d":"384,142"},{"v":20030,"d":"20,030"},{"v":5007.5,"d":"5,008"},{"v":4456.5,"d":"4,457"},{"v":12309.196521216909,"d":"12,309"},{"v":1368,"d":"1,368"},{"v":10941.196521216909,"d":"10,941"},{"v":4804.329228278971,"d":"4,804"},534,{"v":4270.329228278971,"d":"4,270"},{"v":18645,"d":"18,645"},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":14415487,"d":"14,415,487"},{"v":1335490,"d":"1,335,490"},{"v":13079997,"d":"13,079,997"},{"v":673382,"d":"673,382"},{"v":168345.5,"d":"168,346"},{"v":151650.5,"d":"151,651"},{"v":409792.4853600337,"d":"409,792"},{"v":46706,"d":"46,706"},{"v":363086.4853600337,"d":"363,086"},{"v":181261.74401968968,"d":"181,262"},{"v":21274,"d":"21,274"},{"v":159987.74401968968,"d":"159,988"},{"v":631255,"d":"631,255"},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":5475564,"d":"5,475,564"},{"v":230183,"d":"230,183"},{"v":5245381,"d":"5,245,381"},{"v":254106,"d":"254,106"},{"v":63526.5,"d":"63,527"},{"v":60649,"d":"60,649"},{"v":147129.1729422228,"d":"147,129"},{"v":18974,"d":"18,974"},{"v":128155.17294222278,"d":"128,155"},{"v":105153.22296495725,"d":"105,153"},{"v":14228,"d":"14,228"},{"v":90925.22296495725,"d":"90,925"},{"v":246482.5,"d":"246,483"},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":207087,"d":"207,087"},{"v":13876,"d":"13,876"},{"v":193211,"d":"193,211"},{"v":9640,"d":"9,640"},{"v":2410,"d":"2,410"},{"v":2237,"d":"2,237"},{"v":5727.130257424902,"d":"5,727"},694,{"v":5033.130257424902,"d":"5,033"},{"v":3295.9454450526578,"d":"3,296"},424,{"v":2871.9454450526578,"d":"2,872"},{"v":9197,"d":"9,197"},{"v":0,"d":"0 "}]
[null,"CSC",null,{"v":3289740,"d":"3,289,740"},{"v":216636,"d":"216,636"},{"v":3073104,"d":"3,073,104"},{"v":153142,"d":"153,142"},{"v":38285.5,"d":"38,286"},{"v":35577,"d":"35,577"},{"v":90802.0814480965,"d":"90,802"},{"v":11052,"d":"11,052"},{"v":79750.0814480965,"d":"79,750"},{"v":52902.37120693142,"d":"52,902"},{"v":6812,"d":"6,812"},{"v":46090.37120693142,"d":"46,090"},{"v":146193.5,"d":"146,194"},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":280270,"d":"280,270"},{"v":28860,"d":"28,860"},{"v":251410,"d":"251,410"},{"v":13108,"d":"13,108"},{"v":3277,"d":"3,277"},{"v":2916.5,"d":"2,917"},{"v":8063.9219117655,"d":"8,064"},894,{"v":7169.9219117655,"d":"7,170"},{"v":3153.2236612430825,"d":"3,153"},348,{"v":2805.2236612430825,"d":"2,805"},{"v":12201.5,"d":"12,202"},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":501005,"d":"501,005"},{"v":51590,"d":"51,590"},{"v":449415,"d":"449,415"},{"v":23434,"d":"23,434"},{"v":5858.5,"d":"5,859"},{"v":5214,"d":"5,214"},{"v":14403.403284895787,"d":"14,403"},{"v":1600,"d":"1,600"},{"v":12803.403284895787,"d":"12,803"},{"v":5613.074594468817,"d":"5,613"},626,{"v":4987.074594468817,"d":"4,987"},{"v":21815.5,"d":"21,816"},{"v":0,"d":"0 "}]
[null,"UMUC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":9100776,"d":"9,100,776"},{"v":271014,"d":"271,014"},{"v":8829762,"d":"8,829,762"},{"v":421668,"d":"421,668"},{"v":105417,"d":"105,417"},{"v":102030,"d":"102,030"},{"v":241059.8593895713,"d":"241,060"},{"v":32040,"d":"32,040"},{"v":209019.8593895713,"d":"209,020"},{"v":189419.12325106343,"d":"189,419"},{"v":26118,"d":"26,118"},{"v":163301.12325106343,"d":"163,301"},{"v":412359,"d":"412,359"},{"$error":"#VALUE!"}]
[null,"UMCES",null,{"v":154563,"d":"154,563"},{"v":10337,"d":"10,337"},{"v":144226,"d":"144,226"},{"v":7196,"d":"7,196"},{"v":1799,"d":"1,799"},{"v":1669.5,"d":"1,670"},{"v":4274.3638751414765,"d":"4,274"},518,{"v":3756.363875141476,"d":"3,756"},{"v":2455.8951142227593,"d":"2,456"},318,{"v":2137.8951142227593,"d":"2,138"},{"v":6866.5,"d":"6,867"},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D116+D134","v":{"v":3210246,"d":"3,210,246"}},{"v":312496,"d":"312,496"},{"v":2897750,"d":"2,897,750"},{"v":150048,"d":"150,048"},{"v":37512,"d":"37,512"},{"v":33606,"d":"33,606"},{"v":91688.5935819701,"d":"91,689"},{"v":10332,"d":"10,332"},{"v":81356.5935819701,"d":"81,357"},{"v":38376.35757284256,"d":"38,376"},{"v":4402,"d":"4,402"},{"v":33974.35757284256,"d":"33,974"},{"v":140212,"d":"140,212"},{"v":0,"d":"0 "}]
[]
["Total Projects",null,null,{"$f":"SUM(D141:D154)","v":{"v":75290000,"d":"75,290,000"}},{"v":5160000,"d":"5,160,000"},{"v":70130000,"d":"70,130,000"},{"v":3506020,"d":"3,506,020"},{"v":876505,"d":"876,505"},{"v":812004.5,"d":"812,005"},{"v":2084324.9633088128,"d":"2,084,325"},{"v":252032,"d":"252,032"},{"v":1832292.9633088128,"d":"1,832,293"},{"v":1184516.5128759241,"d":"1,184,517"},{"v":151376,"d":"151,376"},{"v":1033140.5128759239,"d":"1,033,141"},{"v":3340863.5,"d":"3,340,864"},{"$error":"#VALUE!"}]

{"sheet":"08AB","index":8,"n_rows":262,"n_cols":22,"rows_kept":262}
["University System of Maryland"]
["Allocation of accrued interest payable, unamortized discount/Premium  - 2008 Series A & B"]
["As of FYE 6/30/2015"]
[]
[{"$nulls":7},"Interest ","Allocated","Allocated","Allocated",null,null,{"$f":"J5","v":"Allocated"},"Allocated",null,{"$f":"N5","v":"Allocated"}]
[{"$nulls":7},"Expense","Accrued Interest","Accrued Interest","Unamortized",null,"FY 2015","Unamortized","Unamortized",{"$f":"M6","v":"FY 2015"},"Unamortized",{"$f":"M6","v":"FY 2015"},{"$f":"R6","v":"FY 2015"}]
[{"$nulls":3},"Long-term debt","Refinanced on","Principal paid","Long-term debt","Paid","Payable","Payable","Premium","Refinanced on","Premium",{"$f":"M7","v":"Premium"},"Loss on Refunding","Loss on Refunding",{"$f":"P7","v":"Loss on Refunding"},"Interest","Interest"]
["Institution","Project","Type","as of 6/30/2014","2015A","FYE 6/30/2015","as of 6/30/2015",{"$f":"F8","v":"FYE 6/30/2015"},{"$f":"D8","v":"as of 6/30/2014"},{"$f":"G8","v":"as of 6/30/2015"},{"$f":"D8","v":"as of 6/30/2014"},"2015A","Amortization",{"$f":"J8","v":"as of 6/30/2015"},{"$f":"K8","v":"as of 6/30/2014"},"Amortization",{"$f":"N8","v":"as of 6/30/2015"},"Expense","Cap"]
[null,"98 Series A"]
["UMBC","Library '92 A","Acad",{"$nulls":3},{"$f":"D10-F10","v":{"v":0,"d":"0 "}},{"$nulls":6},{"$f":"K10-M10","v":{"v":0,"d":"0 "}},null,null,{"$f":"O10-P10","v":{"v":0,"d":"0 "}},{"$f":"H10-I10+J10-M10+P10","v":{"v":0,"d":"0 "}}]
["CEES","Geochem '92 A","Acad",{"$nulls":3},{"$f":"D11-F11","v":{"v":0,"d":"0 "}},{"$nulls":6},{"$f":"K11-M11","v":{"v":0,"d":"0 "}},null,null,{"$f":"O11-P11","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["UMCP","Computer & Space Sciences '92 A","Acad",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Football team Bldg '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Physical Sciences '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["SSU","COP's  '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMBC","Field House   '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["CSC","Residence Hall   '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMES","Residence Hall   '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["BSU ","Residence Hall   '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Child Care Facility '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Fraternity House  '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UB ","Parking structure   '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["TU","York Road   '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Track & Field   '92 A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["USMH","Project X           92A","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Physical Sciences '92 B","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["TU","Dorm refinancings '92 B","Aux",{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP ","COP's","Aux",0,null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"O28-P28","v":{"v":0,"d":"0 "}}]
[{"$nulls":17},{"$f":"H29+J29-I29+M29","v":{"v":0,"d":"0 "}}]
[]
[null,"98 Series A total",null,{"$f":"SUM(D10:D29)","v":0},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(I10:I29)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"99 Series A"]
[{"$nulls":3},"."]
["UMB","Facilities Renewal","Acad",{"v":322890,"d":"322,890"},null,{"v":289,"d":"289 "},{"$f":"D35-F35-E35","v":{"v":322601,"d":"322,601 "}},{"$f":"6259+6254","v":{"v":12513,"d":"12,513 "}},{"v":3129.5,"d":"3,130 "},{"$f":"6254/2","v":{"v":3127,"d":"3,127 "}},{"v":2953.061266973604,"d":"2,953 "},null,{"$f":"591+591","v":{"v":1182,"d":"1,182 "}},{"$f":"K35-M35-L35","v":{"v":1771.0612669736038,"d":"1,771 "}},{"v":5409.538836955187,"d":"5,410 "},{"$f":"1082+1082","v":{"v":2164,"d":"2,164 "}},{"$f":"O35-P35","v":{"v":3245.5388369551874,"d":"3,246 "}},{"$f":"H35-I35+J35-M35+P35","v":{"v":13492.5,"d":"13,493 "}}]
["UMB","School of Nursing Equipment","Acad",{"v":10636,"d":"10,636"},null,{"v":10,"d":"10 "},{"$f":"D36-F36-E36","v":{"v":10626,"d":"10,626 "}},{"$f":"206+206","v":{"v":412,"d":"412 "}},{"v":103,"d":"103 "},{"$f":"206/2","v":{"v":103,"d":"103 "}},{"v":102.94165131982811,"d":"103 "},null,{"$f":"19+19","v":{"v":38,"d":"38 "}},{"$f":"K36-M36-L36","v":{"v":64.94165131982811,"d":"65 "}},{"v":173.98815224063844,"d":"174 "},{"$f":"36+36","v":{"v":72,"d":"72 "}},{"v":101.98815224063844,"d":"102 "},{"v":446,"d":"446 "}]
["UMB","Health Sciences Library","Acad",{"v":6203,"d":"6,203"},null,{"v":6,"d":"6 "},{"v":6197,"d":"6,197 "},{"$f":"120+120","v":{"v":240,"d":"240 "}},{"v":60,"d":"60 "},{"$f":"120/2","v":{"v":60,"d":"60 "}},{"v":61.03506255371394,"d":"61 "},null,{"$f":"11+11","v":{"v":22,"d":"22 "}},{"v":39.03506255371394,"d":"39 "},{"v":101.46702480049112,"d":"101 "},{"$f":"21+21","v":{"v":42,"d":"42 "}},{"v":59.46702480049112,"d":"59 "},{"v":260,"d":"260 "}]
["UMB","Lane Hall and Marshall Library","Acad",{"v":83789,"d":"83,789"},null,{"v":75,"d":"75 "},{"v":83714,"d":"83,714 "},{"$f":"1624+1623","v":{"v":3247,"d":"3,247 "}},{"v":812,"d":"812 "},{"$f":"1623/2","v":{"v":811.5,"d":"812 "}},{"v":770.6886054634747,"d":"771 "},null,{"$f":"153+153","v":{"v":306,"d":"306 "}},{"v":464.6886054634747,"d":"465 "},{"v":1401.1145511356663,"d":"1,401 "},{"$f":"281+281","v":{"v":562,"d":"562 "}},{"v":839.1145511356663,"d":"839 "},{"v":3502.5,"d":"3,503 "}]
["UMB","School of Law: Marshall Libr. Expan","Acad",{"v":145565,"d":"145,565"},null,{"v":130,"d":"130 "},{"v":145435,"d":"145,435 "},{"$f":"2822+2820","v":{"v":5642,"d":"5,642 "}},{"v":1411,"d":"1,411 "},{"$f":"2820/2","v":{"v":1410,"d":"1,410 "}},{"v":1336.541503437692,"d":"1,337 "},null,{"$f":"266+266","v":{"v":532,"d":"532 "}},{"v":804.541503437692,"d":"805 "},{"v":2436.2245872314306,"d":"2,436 "},{"$f":"488+488","v":{"v":976,"d":"976 "}},{"v":1460.2245872314306,"d":"1,460 "},{"v":6085,"d":"6,085 "}]
["UMB","Health Sciences Library - equip","Acad",{"v":34552,"d":"34,552"},null,{"v":31,"d":"31 "},{"v":34521,"d":"34,521 "},{"$f":"670+669","v":{"v":1339,"d":"1,339 "}},{"v":335,"d":"335 "},{"$f":"669/2","v":{"v":334.5,"d":"335 "}},{"v":318.94118563535926,"d":"319 "},null,{"$f":"63+63","v":{"v":126,"d":"126 "}},{"v":192.94118563535926,"d":"193 "},{"v":576.3277104972376,"d":"576 "},{"$f":"116+116","v":{"v":232,"d":"232 "}},{"v":344.3277104972376,"d":"344 "},{"v":1444.5,"d":"1,445 "}]
["UMB","Pascault Row renovation","Auxil",{"v":87322,"d":"87,322"},null,{"v":78,"d":"78 "},{"v":87244,"d":"87,244 "},{"$f":"1693+1691","v":{"v":3384,"d":"3,384 "}},{"v":846.5,"d":"847 "},{"$f":"1691/2","v":{"v":845.5,"d":"846 "}},{"v":796.5612337016573,"d":"797 "},null,{"$f":"160+160","v":{"v":320,"d":"320 "}},{"v":476.56123370165733,"d":"477 "},{"v":1458.3026176795574,"d":"1,458 "},{"$f":"293+293","v":{"v":586,"d":"586 "}},{"v":872.3026176795574,"d":"872 "},{"v":3649,"d":"3,649 "}]
["UMCP","Facilities Renewal","Acad",{"v":536855,"d":"536,855"},null,{"v":480,"d":"480 "},{"v":536375,"d":"536,375 "},{"$f":"10407+10399","v":{"v":20806,"d":"20,806 "}},{"v":5203.5,"d":"5,204 "},{"$f":"10399/2","v":{"v":5199.5,"d":"5,200 "}},{"v":4917.5789394720705,"d":"4,918 "},null,{"$f":"982+982","v":{"v":1964,"d":"1,964 "}},{"v":2953.5789394720705,"d":"2,954 "},{"v":8994.306339103743,"d":"8,994 "},{"$f":"1799+1799","v":{"v":3598,"d":"3,598 "}},{"v":5396.306339103743,"d":"5,396 "},{"v":22436,"d":"22,436 "}]
["UMCP","Construct Steam Improvements","Acad",{"v":67130,"d":"67,130"},null,{"v":60,"d":"60 "},{"v":67070,"d":"67,070 "},{"$f":"1301+1300","v":{"v":2601,"d":"2,601 "}},{"v":650.5,"d":"651 "},{"$f":"1300/2","v":{"v":650,"d":"650 "}},{"v":612.4126284223453,"d":"612 "},null,{"$f":"123+123","v":{"v":246,"d":"246 "}},{"v":366.4126284223453,"d":"366 "},{"v":1124.0980087170046,"d":"1,124 "},{"$f":"225+225","v":{"v":450,"d":"450 "}},{"v":674.0980087170046,"d":"674 "},{"v":2804.5,"d":"2,805 "}]
["UMCP","Technology Advancement Facility","Acad",{"v":3018,"d":"3,018"},null,{"v":3,"d":"3 "},{"v":3015,"d":"3,015 "},{"$f":"58+58","v":{"v":116,"d":"116 "}},{"v":29,"d":"29 "},{"$f":"58/2","v":{"v":29,"d":"29 "}},{"v":21.8806736034377,"d":"22 "},null,{"$f":"6+6","v":{"v":12,"d":"12 "}},{"v":9.8806736034377,"d":"10 "},{"v":51.90515518723143,"d":"52 "},{"$f":"10+10","v":{"v":20,"d":"20 "}},{"v":31.90515518723143,"d":"32 "},{"v":124,"d":"124 "}]
["UMCP","Performing Arts Center","Acad",{"v":3012048,"d":"3,012,048"},null,{"v":2694,"d":"2,694 "},{"v":3009354,"d":"3,009,354 "},{"$f":"58390+58343","v":{"v":116733,"d":"116,733 "}},{"v":29195,"d":"29,195 "},{"$f":"58343/2","v":{"v":29171.5,"d":"29,172 "}},{"v":27560.569942786984,"d":"27,561 "},null,{"$f":"5512+5512","v":{"v":11024,"d":"11,024 "}},{"v":16536.569942786984,"d":"16,537 "},{"v":50466.691298219754,"d":"50,467 "},{"$f":"10093+10093","v":{"v":20186,"d":"20,186 "}},{"v":30280.691298219754,"d":"30,281 "},{"v":125871.5,"d":"125,872 "}]
["UMCP","Renovate Hornbake and Mckeldin","Acad",{"v":20359,"d":"20,359"},null,{"v":18,"d":"18 "},{"v":20341,"d":"20,341 "},{"$f":"395+394","v":{"v":789,"d":"789 "}},{"v":197.5,"d":"198 "},{"$f":"394/2","v":{"v":197,"d":"197 "}},{"v":189.40096955187232,"d":"189 "},null,{"$f":"37+37","v":{"v":74,"d":"74 "}},{"v":115.40096955187232,"d":"115 "},{"v":343.8222273787601,"d":"344 "},{"$f":"68+68","v":{"v":136,"d":"136 "}},{"v":207.8222273787601,"d":"208 "},{"v":850.5,"d":"851 "}]
["UMCP","Symons Hall Renovations","Acad",{"v":119838,"d":"119,838"},null,{"v":107,"d":"107 "},{"v":119731,"d":"119,731 "},{"$f":"2323+2321","v":{"v":4644,"d":"4,644 "}},{"v":1161.5,"d":"1,162 "},{"$f":"2321/2","v":{"v":1160.5,"d":"1,161 "}},{"v":1100.1751330263965,"d":"1,100 "},null,{"$f":"219+219","v":{"v":438,"d":"438 "}},{"v":662.1751330263965,"d":"662 "},{"v":2002.6715630448125,"d":"2,003 "},{"$f":"402+402","v":{"v":804,"d":"804 "}},{"v":1198.6715630448125,"d":"1,199 "},{"v":5009,"d":"5,009 "}]
["UMCP","Renovate Key and Taliafero","Acad",77,null,null,{"v":77,"d":"77 "},{"v":2,"d":"2 "},null,null,{"v":0.3699692449355432,"d":"0 "},null,null,{"v":0.3699692449355432,"d":"0 "},{"v":0.3396570902394105,"d":"0 "},null,{"v":0.3396570902394105,"d":"0 "},{"v":2,"d":"2 "}]
["UMCP","Ritchie renovation","Auxil",836,null,{"v":1,"d":"1 "},{"v":835,"d":"835 "},{"$f":"16+16","v":{"v":32,"d":"32 "}},{"v":8,"d":"8 "},{"$f":"16/2","v":{"v":8,"d":"8 "}},{"v":1.984257397176183,"d":"2 "},null,{"$f":"2","v":{"v":2,"d":"2 "}},{"v":-0.01574260282381701,"d":"(0)"},{"v":11.579843953345616,"d":"12 "},{"$f":"3+3","v":{"v":6,"d":"6 "}},{"v":5.579843953345616,"d":"6 "},{"v":36,"d":"36 "}]
["UMCP","Stamp Union renovation","Auxil",{"v":888566,"d":"888,566"},null,{"v":795,"d":"795 "},{"v":887771,"d":"887,771 "},{"$f":"17225+17211","v":{"v":34436,"d":"34,436 "}},{"v":8612.5,"d":"8,613 "},{"$f":"17211/2","v":{"v":8605.5,"d":"8,606 "}},{"v":8131.171815408226,"d":"8,131 "},null,{"$f":"1626+1626","v":{"v":3252,"d":"3,252 "}},{"v":4879.171815408226,"d":"4,879 "},{"v":14893.486628483734,"d":"14,893 "},{"$f":"2977+2977","v":{"v":5954,"d":"5,954 "}},{"v":8939.486628483734,"d":"8,939 "},{"v":37131,"d":"37,131 "}]
["UMCP","SCUB 3 Planning and Construcion","Auxil",{"v":352339,"d":"352,339"},null,{"v":315,"d":"315 "},{"v":352024,"d":"352,024 "},{"$f":"6830+6825","v":{"v":13655,"d":"13,655 "}},{"v":3415,"d":"3,415 "},{"$f":"6825/2","v":{"v":3412.5,"d":"3,413 "}},{"v":3221.193162124002,"d":"3,221 "},null,{"$f":"645+645","v":{"v":1290,"d":"1,290 "}},{"v":1931.193162124002,"d":"1,931 "},{"v":5899.070426396564,"d":"5,899 "},{"$f":"1181+1181","v":{"v":2362,"d":"2,362 "}},{"v":3537.0704263965636,"d":"3,537 "},{"v":14724.5,"d":"14,725 "}]
["UMCP","Somerset hall Renovation","Auxil",{"v":195479,"d":"195,479"},null,{"v":175,"d":"175 "},{"v":195304,"d":"195,304 "},{"$f":"3790+3786","v":{"v":7576,"d":"7,576 "}},{"v":1895,"d":"1,895 "},{"$f":"3786/2","v":{"v":1893,"d":"1,893 "}},{"v":1785.4051357274402,"d":"1,785 "},null,{"$f":"358+358","v":{"v":716,"d":"716 "}},{"v":1069.4051357274402,"d":"1,069 "},{"v":3275.677381583795,"d":"3,276 "},{"$f":"655+655","v":{"v":1310,"d":"1,310 "}},{"v":1965.677381583795,"d":"1,966 "},{"v":8168,"d":"8,168 "}]
["UMCP","Golf Course Clubhouse","Auxil",{"v":16288,"d":"16,288"},null,{"v":15,"d":"15 "},{"v":16273,"d":"16,273 "},{"$f":"316+316","v":{"v":632,"d":"632 "}},{"v":158,"d":"158 "},{"$f":"316/2","v":{"v":158,"d":"158 "}},{"v":146.76774800491097,"d":"147 "},null,{"$f":"30+30","v":{"v":60,"d":"60 "}},{"v":86.76774800491097,"d":"87 "},{"v":267.94379312461626,"d":"268 "},{"$f":"55+55","v":{"v":110,"d":"110 "}},{"v":157.94379312461626,"d":"158 "},{"v":682,"d":"682 "}]
["UMCP","Parking Garage III","Auxil",{"v":4048,"d":"4,048"},null,{"v":4,"d":"4 "},{"v":4044,"d":"4,044 "},{"$f":"78+78","v":{"v":156,"d":"156 "}},{"v":39,"d":"39 "},{"$f":"78/2","v":{"v":39,"d":"39 "}},{"v":41.97133824432167,"d":"42 "},null,{"$f":"7+7","v":{"v":14,"d":"14 "}},{"v":27.97133824432167,"d":"28 "},{"v":62.66645794966237,"d":"63 "},{"$f":"14+14","v":{"v":28,"d":"28 "}},{"v":34.66645794966237,"d":"35 "},{"v":170,"d":"170 "}]
["UMCP","South Campus Garage","Auxil",{"v":31531,"d":"31,531"},null,{"v":28,"d":"28 "},{"v":31503,"d":"31,503 "},{"$f":"611+611","v":{"v":1222,"d":"1,222 "}},{"v":305.5,"d":"306 "},{"$f":"611/2","v":{"v":305.5,"d":"306 "}},{"v":284.9537566605279,"d":"285 "},null,{"$f":"58+58","v":{"v":116,"d":"116 "}},{"v":168.95375666052792,"d":"169 "},{"v":524.2270752608961,"d":"524 "},{"$f":"106+106","v":{"v":212,"d":"212 "}},{"v":312.2270752608961,"d":"312 "},{"v":1318,"d":"1,318 "}]
["UMCP","Frat row - Renovation PH V","Auxil",417,null,null,{"v":417,"d":"417 "},{"$f":"8+8","v":{"v":16,"d":"16 "}},{"v":4,"d":"4 "},{"$f":"8/2","v":{"v":4,"d":"4 "}},{"v":-0.061248987108657005,"d":"(0)"},null,null,{"v":-0.061248987108657005,"d":"(0)"},{"v":-0.3078180478821366,"d":"(0)"},null,{"v":-0.3078180478821366,"d":"(0)"},{"v":16,"d":"16 "}]
["UMCP","Health & Human Performance","Auxil",{"v":6786,"d":"6,786"},null,{"v":6,"d":"6 "},{"v":6780,"d":"6,780 "},{"$f":"132+131","v":{"v":263,"d":"263 "}},{"v":66,"d":"66 "},{"$f":"131/2","v":{"v":65.5,"d":"66 "}},{"v":67.07672031921425,"d":"67 "},null,{"$f":"12+12","v":{"v":24,"d":"24 "}},{"v":43.076720319214246,"d":"43 "},{"v":110.50315310006141,"d":"111 "},{"$f":"23+23","v":{"v":46,"d":"46 "}},{"v":64.50315310006141,"d":"65 "},{"v":284.5,"d":"285 "}]
["UMCP","Track & Field","Auxil",75,null,null,{"v":75,"d":"75 "},{"v":2,"d":"2 "},null,null,{"v":0.30591602209944746,"d":"0 "},null,null,{"v":0.30591602209944746,"d":"0 "},{"v":0.22236906077348095,"d":"0 "},null,{"v":0.22236906077348095,"d":"0 "},{"v":2,"d":"2 "}]
["BSU","Facilities Renewal","Acad",{"v":27168,"d":"27,168"},null,{"v":24,"d":"24 "},{"v":27144,"d":"27,144 "},{"$f":"527+526","v":{"v":1053,"d":"1,053 "}},{"v":263.5,"d":"264 "},{"$f":"526/2","v":{"v":263,"d":"263 "}},{"v":245.20362639656219,"d":"245 "},null,{"$f":"50+50","v":{"v":100,"d":"100 "}},{"v":145.20362639656219,"d":"145 "},{"v":455.65464481276854,"d":"456 "},{"$f":"91+91","v":{"v":182,"d":"182 "}},{"v":273.65464481276854,"d":"274 "},{"v":1134.5,"d":"1,135 "}]
["TU","Facilities Renewal","Acad",{"v":122083,"d":"122,083"},null,{"v":109,"d":"109 "},{"v":121974,"d":"121,974 "},{"$f":"2367+2365","v":{"v":4732,"d":"4,732 "}},{"v":1183.5,"d":"1,184 "},{"$f":"2365/2","v":{"v":1182.5,"d":"1,183 "}},{"v":1122.0358480662985,"d":"1,122 "},null,{"$f":"223+223","v":{"v":446,"d":"446 "}},{"v":676.0358480662985,"d":"676 "},{"v":2046.59370718232,"d":"2,047 "},{"$f":"409+409","v":{"v":818,"d":"818 "}},{"v":1228.59370718232,"d":"1,229 "},{"v":5103,"d":"5,103 "}]
["TU","University Union Expansion East","Auxil",{"v":124223,"d":"124,223"},null,{"v":111,"d":"111 "},{"v":124112,"d":"124,112 "},{"$f":"2408+2406","v":{"v":4814,"d":"4,814 "}},{"v":1204,"d":"1,204 "},{"$f":"2406/2","v":{"v":1203,"d":"1,203 "}},{"v":1140.5444444444447,"d":"1,141 "},null,{"$f":"227+227","v":{"v":454,"d":"454 "}},{"v":686.5444444444447,"d":"687 "},{"v":2084.3777777777777,"d":"2,084 "},{"$f":"416+416","v":{"v":832,"d":"832 "}},{"v":1252.3777777777777,"d":"1,252 "},{"v":5191,"d":"5,191 "}]
["TU","Richmond & Newell Hall Dining","Auxil",{"v":2349,"d":"2,349"},null,{"v":2,"d":"2 "},{"v":2347,"d":"2,347 "},{"$f":"46+45","v":{"v":91,"d":"91 "}},{"v":23,"d":"23 "},{"$f":"45/2","v":{"v":22.5,"d":"23 "}},{"v":25.042025107427875,"d":"25 "},null,{"$f":"4+4","v":{"v":8,"d":"8 "}},{"v":17.042025107427875,"d":"17 "},{"v":37.74744960098221,"d":"38 "},{"$f":"8+8","v":{"v":16,"d":"16 "}},{"v":21.747449600982208,"d":"22 "},{"v":98.5,"d":"99 "}]
["UMES","Facilities Renewal","Acad",{"v":112611,"d":"112,611"},null,{"v":101,"d":"101 "},{"v":112510,"d":"112,510 "},{"$f":"2183+2181","v":{"v":4364,"d":"4,364 "}},{"v":1091.5,"d":"1,092 "},{"$f":"2181/2","v":{"v":1090.5,"d":"1,091 "}},{"v":1031.3056187231427,"d":"1,031 "},null,{"$f":"206+206","v":{"v":412,"d":"412 "}},{"v":619.3056187231427,"d":"619 "},{"v":1890.9123875997539,"d":"1,891 "},{"$f":"377+377","v":{"v":754,"d":"754 "}},{"v":1136.9123875997539,"d":"1,137 "},{"v":4705,"d":"4,705 "}]
["UMES","Student Services Building","Auxil",{"v":2024164,"d":"2,024,164"},null,{"v":1811,"d":"1,811 "},{"v":2022353,"d":"2,022,353 "},{"$f":"39240+39208","v":{"v":78448,"d":"78,448 "}},{"v":19620,"d":"19,620 "},{"$f":"39208/2","v":{"v":19604,"d":"19,604 "}},{"v":18523.662817434015,"d":"18,524 "},null,{"$f":"3704+3704","v":{"v":7408,"d":"7,408 "}},{"v":11115.662817434015,"d":"11,116 "},{"v":33911.581992387975,"d":"33,912 "},{"$f":"6783+6783","v":{"v":13566,"d":"13,566 "}},{"v":20345.581992387975,"d":"20,346 "},{"v":84590,"d":"84,590 "}]
["UMES","New Residence hall","Auxil",{"v":93875,"d":"93,875"},null,{"$f":"84","v":{"v":84,"d":"84 "}},{"v":93791,"d":"93,791 "},{"$f":"1820+1818","v":{"v":3638,"d":"3,638 "}},{"v":910,"d":"910 "},{"$f":"1818/2","v":{"v":909,"d":"909 "}},{"v":856.4426419889501,"d":"856 "},null,{"$f":"172+172","v":{"v":344,"d":"344 "}},{"v":512.4426419889501,"d":"512 "},{"v":1567.6304154696136,"d":"1,568 "},{"$f":"315+315","v":{"v":630,"d":"630 "}},{"v":937.6304154696136,"d":"938 "},{"v":3923,"d":"3,923 "}]
["FSU","Facilities Renewal","Acad",{"v":193167,"d":"193,167"},null,{"v":173,"d":"173 "},{"v":192994,"d":"192,994 "},{"$f":"3745+3742","v":{"v":7487,"d":"7,487 "}},{"v":1872.5,"d":"1,873 "},{"$f":"3742/2","v":{"v":1871,"d":"1,871 "}},{"v":1773.3666111111106,"d":"1,773 "},null,{"$f":"353+353","v":{"v":706,"d":"706 "}},{"v":1067.3666111111106,"d":"1,067 "},{"v":3239.7674444444438,"d":"3,240 "},{"$f":"647+647","v":{"v":1294,"d":"1,294 "}},{"v":1945.7674444444438,"d":"1,946 "},{"v":8073.5,"d":"8,074 "}]
["FSU","Athletic facilities inprovements","Auxil",{"v":59114,"d":"59,114"},null,{"v":53,"d":"53 "},{"v":59061,"d":"59,061 "},{"$f":"1146+1145","v":{"v":2291,"d":"2,291 "}},{"v":573,"d":"573 "},{"$f":"1145/2","v":{"v":572.5,"d":"573 "}},{"v":543.0747829957029,"d":"543 "},null,{"$f":"108+108","v":{"v":216,"d":"216 "}},{"v":327.0747829957029,"d":"327 "},{"v":991.5348060159608,"d":"992 "},{"$f":"198+198","v":{"v":396,"d":"396 "}},{"v":595.5348060159608,"d":"596 "},{"v":2470.5,"d":"2,471 "}]
["CSC","Facilities Renewal","Acad",{"v":87518,"d":"87,518"},null,{"v":78,"d":"78 "},{"v":87440,"d":"87,440 "},{"$f":"1697+1695","v":{"v":3392,"d":"3,392 "}},{"v":848.5,"d":"849 "},{"$f":"1695/2","v":{"v":847.5,"d":"848 "}},{"v":802.688992019644,"d":"803 "},null,{"$f":"160+160","v":{"v":320,"d":"320 "}},{"v":482.68899201964405,"d":"483 "},{"v":1469.523172498466,"d":"1,470 "},{"$f":"293+293","v":{"v":586,"d":"586 "}},{"v":883.523172498466,"d":"884 "},{"v":3657,"d":"3,657 "}]
["CSC","New residence Hall/Dining","Auxil",{"v":38473,"d":"38,473"},null,{"v":34,"d":"34 "},{"v":38439,"d":"38,439 "},{"$f":"746+745","v":{"v":1491,"d":"1,491 "}},{"v":373,"d":"373 "},{"$f":"745/2","v":{"v":372.5,"d":"373 "}},{"v":356.855819766728,"d":"357 "},null,{"$f":"70+70","v":{"v":140,"d":"140 "}},{"v":216.85581976672802,"d":"217 "},{"v":643.5659265807244,"d":"644 "},{"$f":"129+129","v":{"v":258,"d":"258 "}},{"v":385.5659265807244,"d":"386 "},{"v":1608.5,"d":"1,609 "}]
["UB","Facilities Renewal","Acad",{"v":49660,"d":"49,660"},null,{"v":44,"d":"44 "},{"v":49616,"d":"49,616 "},{"$f":"963+962","v":{"v":1925,"d":"1,925 "}},{"v":481.5,"d":"482 "},{"$f":"962/2","v":{"v":481,"d":"481 "}},{"v":452.8996815837936,"d":"453 "},null,{"$f":"91+91","v":{"v":182,"d":"182 "}},{"v":270.8996815837936,"d":"271 "},{"v":836.869982688766,"d":"837 "},{"$f":"166+166","v":{"v":332,"d":"332 "}},{"v":504.86998268876596,"d":"505 "},{"v":2074.5,"d":"2,075 "}]
["SSU","Facilities Renewal","Acad",{"v":23726,"d":"23,726"},null,{"v":21,"d":"21 "},{"v":23705,"d":"23,705 "},{"$f":"460+460","v":{"v":920,"d":"920 "}},{"v":230,"d":"230 "},{"$f":"460/2","v":{"v":230,"d":"230 "}},{"v":222.14933996316756,"d":"222 "},null,{"$f":"43+43","v":{"v":86,"d":"86 "}},{"v":136.14933996316756,"d":"136 "},{"v":391.6272515653775,"d":"392 "},{"$f":"80+80","v":{"v":160,"d":"160 "}},{"v":231.6272515653775,"d":"232 "},{"v":994,"d":"994 "}]
["UMBC","Facilities Renewal","Acad",{"v":279954,"d":"279,954"},null,{"v":250,"d":"250 "},{"v":279704,"d":"279,704 "},{"$f":"5427+5423","v":{"v":10850,"d":"10,850 "}},{"v":2713.5,"d":"2,714 "},{"$f":"5423/2","v":{"v":2711.5,"d":"2,712 "}},{"v":2565.33806009822,"d":"2,565 "},null,{"$f":"512+512","v":{"v":1024,"d":"1,024 "}},{"v":1541.33806009822,"d":"1,541 "},{"v":4691.692462492327,"d":"4,692 "},{"$f":"938+938","v":{"v":1876,"d":"1,876 "}},{"v":2815.6924624923267,"d":"2,816 "},{"v":11700,"d":"11,700 "}]
["UMBC","Biology Bldg renovation","Acad",{"v":42856,"d":"42,856"},null,{"v":38,"d":"38 "},{"v":42818,"d":"42,818 "},{"$f":"831+830","v":{"v":1661,"d":"1,661 "}},{"v":415.5,"d":"416 "},{"$f":"830/2","v":{"v":415,"d":"415 "}},{"v":397.2464822590546,"d":"397 "},null,{"$f":"78+78","v":{"v":156,"d":"156 "}},{"v":241.24648225905457,"d":"241 "},{"v":713.3112373235112,"d":"713 "},{"$f":"144+144","v":{"v":288,"d":"288 "}},{"v":425.31123732351125,"d":"425 "},{"v":1792.5,"d":"1,793 "}]
["UMBC","Power Plant Expansion","Acad",{"v":475286,"d":"475,286"},null,{"v":425,"d":"425 "},{"v":474861,"d":"474,861 "},{"$f":"9214+9206","v":{"v":18420,"d":"18,420 "}},{"v":4607,"d":"4,607 "},{"$f":"9206/2","v":{"v":4603,"d":"4,603 "}},{"v":4346.088661632904,"d":"4,346 "},null,{"$f":"870+870","v":{"v":1740,"d":"1,740 "}},{"v":2606.0886616329044,"d":"2,606 "},{"v":7958.846913934929,"d":"7,959 "},{"$f":"1593+1593","v":{"v":3186,"d":"3,186 "}},{"v":4772.846913934929,"d":"4,773 "},{"v":19862,"d":"19,862 "}]
["UMBC","University Commons Center","Auxil",{"v":754673,"d":"754,673"},null,{"v":675,"d":"675 "},{"v":753998,"d":"753,998 "},{"$f":"14630+14618","v":{"v":29248,"d":"29,248 "}},{"v":7315,"d":"7,315 "},{"$f":"14618/2","v":{"v":7309,"d":"7,309 "}},{"v":6905.833436525474,"d":"6,906 "},null,{"$f":"1381+1381","v":{"v":2762,"d":"2,762 "}},{"v":4143.833436525474,"d":"4,144 "},{"v":12642.324264333947,"d":"12,642 "},{"$f":"2529+2529","v":{"v":5058,"d":"5,058 "}},{"v":7584.324264333947,"d":"7,584 "},{"v":31538,"d":"31,538 "}]
["UMBC","Parking Garage","Auxil",{"v":430580,"d":"430,580"},null,{"v":385,"d":"385 "},{"v":430195,"d":"430,195 "},{"$f":"8347+8340","v":{"v":16687,"d":"16,687 "}},{"v":4173.5,"d":"4,174 "},{"$f":"8340/2","v":{"v":4170,"d":"4,170 "}},{"v":3939.279683118477,"d":"3,939 "},null,{"$f":"788+788","v":{"v":1576,"d":"1,576 "}},{"v":2363.279683118477,"d":"2,363 "},{"v":7212.132834131367,"d":"7,212 "},{"$f":"1443+1443","v":{"v":2886,"d":"2,886 "}},{"v":4326.132834131367,"d":"4,326 "},{"v":17993.5,"d":"17,994 "}]
["UMBC","Field House","Auxil",{"v":277097,"d":"277,097"},null,{"v":248,"d":"248 "},{"v":276849,"d":"276,849 "},{"$f":"5372+5367","v":{"v":10739,"d":"10,739 "}},{"v":2686,"d":"2,686 "},{"$f":"5367/2","v":{"v":2683.5,"d":"2,684 "}},{"v":2536.5175910988346,"d":"2,537 "},null,{"$f":"507+507","v":{"v":1014,"d":"1,014 "}},{"v":1522.5175910988346,"d":"1,523 "},{"v":4637.053061632905,"d":"4,637 "},{"$f":"929+929","v":{"v":1858,"d":"1,858 "}},{"v":2779.053061632905,"d":"2,779 "},{"v":11580.5,"d":"11,581 "}]
["USMH ","Emergency project","Acad",99,null,{"v":1,"d":"1 "},{"v":98,"d":"98 "},{"$f":"2+2","v":{"v":4,"d":"4 "}},{"v":1,"d":"1 "},{"$f":"2/2","v":{"v":1,"d":"1 "}},{"v":0.03185254757519962,"d":"0 "},null,null,{"v":0.03185254757519962,"d":"0 "},{"v":-0.44836660527931205,"d":"(0)"},null,{"v":-0.44836660527931205,"d":"(0)"},{"v":4,"d":"4 "}]
["USMH ","Transfer from UMUC","Acad",{"v":5470,"d":"5,470"},null,{"v":5,"d":"5 "},{"v":5465,"d":"5,465 "},{"$f":"106+106","v":{"v":212,"d":"212 "}},{"v":53,"d":"53 "},{"$f":"106/2","v":{"v":53,"d":"53 "}},{"v":50,"d":"50 "},null,{"$f":"10+10","v":{"v":20,"d":"20 "}},{"v":30,"d":"30 "},{"v":96,"d":"96 "},{"$f":"18+18","v":{"v":36,"d":"36 "}},{"v":60,"d":"60 "},{"v":228,"d":"228 "}]
["CEES","Facilities Renewal","Acad",{"v":9201,"d":"9,201 "},null,{"v":8,"d":"8 "},{"v":9193,"d":"9,193 "},{"$f":"178+178","v":{"v":356,"d":"356 "}},{"v":89,"d":"89 "},{"$f":"178/2","v":{"v":89,"d":"89 "}},{"v":82.25385285451199,"d":"82 "},null,{"$f":"17+17","v":{"v":34,"d":"34 "}},{"v":48.25385285451199,"d":"48 "},{"v":152.16020368324132,"d":"152 "},{"$f":"31+31","v":{"v":62,"d":"62 "}},{"$f":"O80-P80","v":{"v":90.16020368324132,"d":"90 "}},{"v":384,"d":"384 "}]
[{"$nulls":17},{"$f":"H81+J81-I81+M81","v":{"v":0,"d":"0 "}}]
[null,"99 Series A total",null,{"$f":"SUM(D35:D80)","v":{"v":11179994,"d":"11,179,994 "}},null,{"v":10000,"d":"10,000 "},{"v":11169994,"d":"11,169,994 "},{"v":433281,"d":"433,281 "},{"v":108364.5,"d":"108,365 "},{"v":108274,"d":"108,274 "},{"v":102340.7892358502,"d":"102,341 "},{"v":0,"d":"0 "},{"v":40906,"d":"40,906 "},{"v":61434.78923585021,"d":"61,435 "},{"v":187256.32660969917,"d":"187,256 "},{"v":74930,"d":"74,930 "},{"v":112326.32660969919,"d":"112,326 "},{"v":467214.5,"d":"467,215 "},{"v":0,"d":"0 "}]
[]
[]
[null,"New Money 2008 A"]
[{"$nulls":6},{"$f":"D86-F86","v":{"v":0,"d":"0 "}},{"$nulls":6},{"$f":"K86-M86","v":{"v":0,"d":"0 "}},null,null,{"$f":"O86-P86","v":{"v":0,"d":"0 "}}]
["UMB","Facilities Renewal","Acad",{"v":1694403,"d":"1,694,403 "},{"$f":"D87-598031","v":{"v":1096372,"d":"1,096,372 "}},{"v":87928,"d":"87,928 "},{"$f":"D87-F87-E87","v":{"v":510103,"d":"510,103 "}},{"$f":"39395+39395","v":{"v":78790,"d":"78,790 "}},{"v":19697.5,"d":"19,698 "},{"$f":"12192/2","v":{"v":6096,"d":"6,096 "}},{"v":38641.886015001866,"d":"38,642 "},{"$f":"K87-14531","v":{"v":24110.886015001866,"d":"24,111 "}},{"$f":"1380+1196","v":{"v":2576,"d":"2,576 "}},{"$f":"K87-M87-L87","v":{"v":11955,"d":"11,955 "}},null,null,{"v":0,"d":"0 "},{"$f":"H87-I87+J87-M87+P87","v":{"v":62612.5,"d":"62,613 "}}]
["UMB","Pharmacy Hall Additions","Acad",{"v":49026,"d":"49,026 "},{"$f":"D88-17303","v":{"v":31723,"d":"31,723 "}},{"v":2544,"d":"2,544 "},{"v":14759,"d":"14,759 "},{"$f":"1140+1140","v":{"v":2280,"d":"2,280 "}},{"v":570,"d":"570 "},{"$f":"353/2","v":{"v":176.5,"d":"177 "}},{"v":1117.362460355223,"d":"1,117 "},{"$f":"K88-420","v":{"v":697.362460355223,"d":"697 "}},{"$f":"40+35","v":{"v":75,"d":"75 "}},{"v":345,"d":"345 "},null,null,{"v":0,"d":"0 "},{"v":1811.5,"d":"1,812 "}]
["UMCP","New Journalism Building","Acad",{"v":721913,"d":"721,913 "},{"$f":"D89-254796","v":{"v":467117,"d":"467,117 "}},{"v":37463,"d":"37,463 "},{"v":217333,"d":"217,333 "},{"$f":"16785+16785","v":{"v":33570,"d":"33,570 "}},{"v":8392.5,"d":"8,393 "},{"$f":"5194/2","v":{"v":2597,"d":"2,597 "}},{"v":16463.26644318535,"d":"16,463 "},{"$f":"K89-6191","v":{"v":10272.266443185352,"d":"10,272 "}},{"$f":"588+509","v":{"v":1097,"d":"1,097 "}},{"v":5094,"d":"5,094 "},null,null,{"v":0,"d":"0 "},{"v":26677.5,"d":"26,678 "}]
["UMCP","UMBI closeout","Acad",{"v":92872,"d":"92,872 "},{"$f":"D90-32779","v":{"v":60093,"d":"60,093 "}},{"v":4819,"d":"4,819 "},{"v":27960,"d":"27,960 "},{"$f":"2159+2159","v":{"v":4318,"d":"4,318 "}},{"v":1079.5,"d":"1,080 "},{"$f":"668/2","v":{"v":334,"d":"334 "}},{"v":2115,"d":"2,115 "},{"$f":"K90-796","v":{"v":1319,"d":"1,319 "}},{"$f":"76+66","v":{"v":142,"d":"142 "}},{"v":654,"d":"654 "},null,null,{"v":0,"d":"0 "},{"v":3430.5,"d":"3,431 "}]
["BSU","Emergency Funds","Acad",{"v":189323,"d":"189,323 "},{"$f":"D91-66821","v":{"v":122502,"d":"122,502 "}},{"v":9825,"d":"9,825 "},{"v":56996,"d":"56,996 "},{"$f":"4402+4402","v":{"v":8804,"d":"8,804 "}},{"v":2201,"d":"2,201 "},{"$f":"1362/2","v":{"v":681,"d":"681 "}},{"v":4319.561929665711,"d":"4,320 "},{"$f":"K91-1624","v":{"v":2695.5619296657114,"d":"2,696 "}},{"$f":"154+134","v":{"v":288,"d":"288 "}},{"v":1336,"d":"1,336 "},null,null,{"v":0,"d":"0 "},{"v":6996,"d":"6,996 "}]
["BSU","Facilities Renewal","Acad",{"v":261592,"d":"261,592 "},{"$f":"D92-92328","v":{"v":169264,"d":"169,264 "}},{"v":13575,"d":"13,575 "},{"v":78753,"d":"78,753 "},{"$f":"6082+6082","v":{"v":12164,"d":"12,164 "}},{"v":3041,"d":"3,041 "},{"$f":"1882/2","v":{"v":941,"d":"941 "}},{"v":5966.316770778634,"d":"5,966 "},{"$f":"K92-2243","v":{"v":3723.3167707786342,"d":"3,723 "}},{"$f":"213+185","v":{"v":398,"d":"398 "}},{"v":1845,"d":"1,845 "},null,null,{"v":0,"d":"0 "},{"v":9666,"d":"9,666 "}]
["TU","Emergency Projects","Acad",{"v":3465,"d":"3,465 "},{"$f":"D93-1223","v":{"v":2242,"d":"2,242 "}},{"$f":"180","v":{"v":180,"d":"180 "}},{"v":1043,"d":"1,043 "},{"$f":"81+81","v":{"v":162,"d":"162 "}},{"v":40.5,"d":"41 "},{"$f":"25/2","v":{"v":12.5,"d":"13 "}},{"v":77.23667388087392,"d":"77 "},{"$f":"K93-30","v":{"v":47.23667388087392,"d":"47 "}},{"$f":"3+2","v":{"v":5,"d":"5 "}},{"v":25,"d":"25 "},null,null,{"v":0,"d":"0 "},{"v":129,"d":"129 "}]
["TU","Facilities Renewal","Acad",{"v":1192800,"d":"1,192,800 "},{"$f":"D94-420993","v":{"v":771807,"d":"771,807 "}},{"v":61898,"d":"61,898 "},{"v":359095,"d":"359,095 "},{"$f":"27733+27733","v":{"v":55466,"d":"55,466 "}},{"v":13866.5,"d":"13,867 "},{"$f":"8583/2","v":{"v":4291.5,"d":"4,292 "}},{"v":27197.241074424128,"d":"27,197 "},{"$f":"K94-10229","v":{"v":16968.241074424128,"d":"16,968 "}},{"$f":"972+842","v":{"v":1814,"d":"1,814 "}},{"v":8415,"d":"8,415 "},null,null,{"v":0,"d":"0 "},{"v":44077,"d":"44,077 "}]
["UMES","Facilities Renewal","Acad",{"v":35765,"d":"35,765 "},{"$f":"D95-12623","v":{"v":23142,"d":"23,142 "}},{"v":1856,"d":"1,856 "},{"v":10767,"d":"10,767 "},{"$f":"832+832","v":{"v":1664,"d":"1,664 "}},{"v":416,"d":"416 "},{"$f":"257/2","v":{"v":128.5,"d":"129 "}},{"v":816.9138305400413,"d":"817 "},{"$f":"K95-307","v":{"v":509.9138305400413,"d":"510 "}},{"$f":"29+25","v":{"v":54,"d":"54 "}},{"v":253,"d":"253 "},null,null,{"v":0,"d":"0 "},{"v":1322.5,"d":"1,323 "}]
["UMES","Utilities Upgrade/ Site Improvements","Acad",{"v":499100,"d":"499,100 "},{"$f":"D96-176155","v":{"v":322945,"d":"322,945 "}},{"v":25900,"d":"25,900 "},{"v":150255,"d":"150,255 "},{"$f":"11604+11604","v":{"v":23208,"d":"23,208 "}},{"v":5802,"d":"5,802 "},{"$f":"3591/2","v":{"v":1795.5,"d":"1,796 "}},{"v":11377.187547125888,"d":"11,377 "},{"$f":"K96-4280","v":{"v":7097.187547125888,"d":"7,097 "}},{"$f":"407+352","v":{"v":759,"d":"759 "}},{"v":3521,"d":"3,521 "},null,null,{"v":0,"d":"0 "},{"v":18442.5,"d":"18,443 "}]
["FSU","Emergency Funds","Acad",{"v":53040,"d":"53,040 "},{"$f":"D97-18720","v":{"v":34320,"d":"34,320 "}},{"v":2752,"d":"2,752 "},{"v":15968,"d":"15,968 "},{"$f":"1233+1233","v":{"v":2466,"d":"2,466 "}},{"v":616.5,"d":"617 "},{"$f":"382/2","v":{"v":191,"d":"191 "}},{"v":1211.5860903513374,"d":"1,212 "},{"$f":"K97-455","v":{"v":756.5860903513374,"d":"757 "}},{"$f":"43+37","v":{"v":80,"d":"80 "}},{"v":375,"d":"375 "},null,null,{"v":0,"d":"0 "},{"v":1960.5,"d":"1,961 "}]
["FSU","Facilities Renewal","Acad",{"v":212638,"d":"212,638 "},{"$f":"D98-75050","v":{"v":137588,"d":"137,588 "}},{"v":11035,"d":"11,035 "},{"v":64015,"d":"64,015 "},{"$f":"4944+4944","v":{"v":9888,"d":"9,888 "}},{"v":2472,"d":"2,472 "},{"$f":"1530/2","v":{"v":765,"d":"765 "}},{"v":4851.168867585674,"d":"4,851 "},{"$f":"K98-1824","v":{"v":3027.168867585674,"d":"3,027 "}},{"$f":"173+150","v":{"v":323,"d":"323 "}},{"v":1501,"d":"1,501 "},null,null,{"v":0,"d":"0 "},{"v":7858,"d":"7,858 "}]
["CSC","Facilities Renewal","Acad",{"v":272501,"d":"272,501 "},{"$f":"D99-96178","v":{"v":176323,"d":"176,323 "}},{"v":14141,"d":"14,141 "},{"v":82037,"d":"82,037 "},{"$f":"6336+6336","v":{"v":12672,"d":"12,672 "}},{"v":3168,"d":"3,168 "},{"$f":"1961/2","v":{"v":980.5,"d":"981 "}},{"v":6213.9455503758745,"d":"6,214 "},{"$f":"K99-2337","v":{"v":3876.9455503758745,"d":"3,877 "}},{"$f":"222+192","v":{"v":414,"d":"414 "}},{"v":1923,"d":"1,923 "},null,null,{"v":0,"d":"0 "},{"v":10070.5,"d":"10,071 "}]
["CSC","Health & Human Services Bldg","Acad",{"v":56050,"d":"56,050 "},{"$f":"D100-19782","v":{"v":36268,"d":"36,268 "}},{"v":2909,"d":"2,909 "},{"v":16873,"d":"16,873 "},{"$f":"1303+1303","v":{"v":2606,"d":"2,606 "}},{"v":651.5,"d":"652 "},{"$f":"403/2","v":{"v":201.5,"d":"202 "}},{"v":1274.7277592347493,"d":"1,275 "},{"$f":"K100-481","v":{"v":793.7277592347493,"d":"794 "}},{"$f":"46+40","v":{"v":86,"d":"86 "}},{"v":395,"d":"395 "},null,null,{"v":0,"d":"0 "},{"v":2070,"d":"2,070 "}]
["UB","Emergency Funds","Acad",{"v":199661,"d":"199,661 "},{"$f":"D101-70470","v":{"v":129191,"d":"129,191 "}},{"v":10361,"d":"10,361 "},{"v":60109,"d":"60,109 "},{"$f":"4642+4642","v":{"v":9284,"d":"9,284 "}},{"v":2321,"d":"2,321 "},{"$f":"1437/2","v":{"v":718.5,"d":"719 "}},{"v":4549.526359192197,"d":"4,550 "},{"$f":"K101-1712","v":{"v":2837.5263591921967,"d":"2,838 "}},{"$f":"163+141","v":{"v":304,"d":"304 "}},{"v":1408,"d":"1,408 "},null,null,{"v":0,"d":"0 "},{"v":7377.5,"d":"7,378 "}]
["UB","Facilities Renewal","Acad",{"v":227426,"d":"227,426 "},{"$f":"D102-80269","v":{"v":147157,"d":"147,157 "}},{"v":11802,"d":"11,802 "},{"v":68467,"d":"68,467 "},{"$f":"5288+5288","v":{"v":10576,"d":"10,576 "}},{"v":2644,"d":"2,644 "},{"$f":"1636/2","v":{"v":818,"d":"818 "}},{"v":5188.852698991241,"d":"5,189 "},{"$f":"K102-1950","v":{"v":3238.8526989912407,"d":"3,239 "}},{"$f":"185+160","v":{"v":345,"d":"345 "}},{"v":1605,"d":"1,605 "},null,null,{"v":0,"d":"0 "},{"v":8405,"d":"8,405 "}]
["SU","Facilities Renewal","Acad",{"v":213123,"d":"213,123 "},{"$f":"D103-75221","v":{"v":137902,"d":"137,902 "}},{"v":11060,"d":"11,060 "},{"v":64161,"d":"64,161 "},{"$f":"4955+4955","v":{"v":9910,"d":"9,910 "}},{"v":2477.5,"d":"2,478 "},{"$f":"1533/2","v":{"v":766.5,"d":"767 "}},{"v":4856.175749061715,"d":"4,856 "},{"$f":"K103-1828","v":{"v":3028.1757490617147,"d":"3,028 "}},{"$f":"174+150","v":{"v":324,"d":"324 "}},{"v":1504,"d":"1,504 "},null,null,{"v":0,"d":"0 "},{"v":7875,"d":"7,875 "}]
["UMBC","Facilities Renewal","Acad",{"v":369169,"d":"369,169 "},{"$f":"D104-130297","v":{"v":238872,"d":"238,872 "}},{"v":19157,"d":"19,157 "},{"v":111140,"d":"111,140 "},{"$f":"8583+8583","v":{"v":17166,"d":"17,166 "}},{"v":4291.5,"d":"4,292 "},{"$f":"2656/2","v":{"v":1328,"d":"1,328 "}},{"v":8415.838330206789,"d":"8,416 "},{"$f":"K104-3166","v":{"v":5249.838330206789,"d":"5,250 "}},{"$f":"301+260","v":{"v":561,"d":"561 "}},{"v":2605,"d":"2,605 "},null,null,{"v":0,"d":"0 "},{"v":13641.5,"d":"13,642 "}]
["UMBC","UMBI Closeout","Acad",{"v":128150,"d":"128,150 "},{"$f":"D105-45230","v":{"v":82920,"d":"82,920 "}},{"v":6650,"d":"6,650 "},{"v":38580,"d":"38,580 "},{"$f":"2980+2980","v":{"v":5960,"d":"5,960 "}},{"v":1490,"d":"1,490 "},{"$f":"922/2","v":{"v":461,"d":"461 "}},{"v":2926,"d":"2,926 "},{"$f":"K105-1099","v":{"v":1827,"d":"1,827 "}},{"$f":"104+90","v":{"v":194,"d":"194 "}},{"v":905,"d":"905 "},null,null,{"v":0,"d":"0 "},{"v":4737,"d":"4,737 "}]
["CEES","Facilities Renewal","Acad",{"v":195261,"d":"195,261 "},{"$f":"D106-68917","v":{"v":126344,"d":"126,344 "}},{"$f":"10133","v":{"v":10133,"d":"10,133 "}},{"v":58784,"d":"58,784 "},{"$f":"4540+4540","v":{"v":9080,"d":"9,080 "}},{"v":2270,"d":"2,270 "},{"$f":"1405/2","v":{"v":702.5,"d":"703 "}},{"v":4453.370174133536,"d":"4,453 "},{"$f":"K106-1675","v":{"v":2778.3701741335362,"d":"2,778 "}},{"$f":"159+138","v":{"v":297,"d":"297 "}},{"v":1378,"d":"1,378 "},null,null,{"v":0,"d":"0 "},{"v":7215.5,"d":"7,216 "}]
["USMH ","Shady Grove Education Center III","Acad",{"v":556745,"d":"556,745 "},{"$f":"D107-196498","v":{"v":360247,"d":"360,247 "}},{"v":28891,"d":"28,891 "},{"v":167607,"d":"167,607 "},{"$f":"12944+12944","v":{"v":25888,"d":"25,888 "}},{"v":6472,"d":"6,472 "},{"$f":"4006/2","v":{"v":2003,"d":"2,003 "}},{"v":12701.10452897655,"d":"12,701 "},{"$f":"K107-4775","v":{"v":7926.10452897655,"d":"7,926 "}},{"$f":"453+393","v":{"v":846,"d":"846 "}},{"v":3929,"d":"3,929 "},null,null,{"v":0,"d":"0 "},{"v":20573,"d":"20,573 "}]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMB","New Campus Center","Auxil",{"v":15408872,"d":"15,408,872 "},{"$f":"D109-5438489","v":{"v":9970383,"d":"9,970,383 "}},{"v":799619,"d":"799,619 "},{"v":4638870,"d":"4,638,870 "},{"$f":"358260+358260","v":{"v":716520,"d":"716,520 "}},{"v":179130,"d":"179,130 "},{"$f":"110871/2","v":{"v":55435.5,"d":"55,436 "}},{"v":351405.87493064493,"d":"351,406 "},{"$f":"K109-132147","v":{"v":219258.87493064493,"d":"219,259 "}},{"$f":"12550+10873","v":{"v":23423,"d":"23,423 "}},{"v":108724,"d":"108,724 "},null,null,{"v":0,"d":"0 "},{"v":569402.5,"d":"569,403 "}]
["UMCP","Byrd Stadium Expansion","Auxil",{"v":17850226,"d":"17,850,226 "},{"$f":"D110-6300153","v":{"v":11550073,"d":"11,550,073 "}},{"v":926309,"d":"926,309 "},{"v":5373844,"d":"5,373,844 "},{"$f":"415022+415022","v":{"v":830044,"d":"830,044 "}},{"v":207511,"d":"207,511 "},{"$f":"128438/2","v":{"v":64219,"d":"64,219 "}},{"v":407076.0181811694,"d":"407,076 "},{"$f":"K110-153084","v":{"v":253992.0181811694,"d":"253,992 "}},{"$f":"14539+12595","v":{"v":27134,"d":"27,134 "}},{"v":125950,"d":"125,950 "},null,null,{"v":0,"d":"0 "},{"v":659618,"d":"659,618 "}]
["UMCP","Fraternity/Sorority Houses Expan","Auxil",{"v":1377230,"d":"1,377,230 "},{"$f":"D111-486087","v":{"v":891143,"d":"891,143 "}},{"v":71469,"d":"71,469 "},{"v":414618,"d":"414,618 "},{"$f":"32021+32021","v":{"v":64042,"d":"64,042 "}},{"v":16010.5,"d":"16,011 "},{"$f":"9910/2","v":{"v":4955,"d":"4,955 "}},{"v":31405.405455032065,"d":"31,405 "},{"$f":"K111-11811","v":{"v":19594.405455032065,"d":"19,594 "}},{"$f":"1122+972","v":{"v":2094,"d":"2,094 "}},{"v":9717,"d":"9,717 "},null,null,{"v":0,"d":"0 "},{"v":50892.5,"d":"50,893 "}]
["UMCP","Golf Course Improvements","Auxil",{"v":1705853,"d":"1,705,853 "},{"$f":"D112-602073","v":{"v":1103780,"d":"1,103,780 "}},{"v":88523,"d":"88,523 "},{"v":513550,"d":"513,550 "},{"$f":"39662+39662","v":{"v":79324,"d":"79,324 "}},{"v":19831,"d":"19,831 "},{"$f":"12274/2","v":{"v":6137,"d":"6,137 "}},{"v":38906.29332180496,"d":"38,906 "},{"$f":"K112-14629","v":{"v":24277.29332180496,"d":"24,277 "}},{"$f":"1389+1204","v":{"v":2593,"d":"2,593 "}},{"v":12036,"d":"12,036 "},null,null,{"v":0,"d":"0 "},{"v":63037,"d":"63,037 "}]
["UMCP","SCUB Utilities Facility","Auxil",{"v":845198,"d":"845,198 "},{"$f":"D113-298308","v":{"v":546890,"d":"546,890 "}},{"v":43860,"d":"43,860 "},{"v":254448,"d":"254,448 "},{"$f":"19651+19651","v":{"v":39302,"d":"39,302 "}},{"v":9825.5,"d":"9,826 "},{"$f":"6081/2","v":{"v":3040.5,"d":"3,041 "}},{"v":19278.94843376441,"d":"19,279 "},{"$f":"K113-7248","v":{"v":12030.94843376441,"d":"12,031 "}},{"$f":"688+596","v":{"v":1284,"d":"1,284 "}},{"v":5964,"d":"5,964 "},null,null,{"v":0,"d":"0 "},{"v":31233,"d":"31,233 "}]
["BSU","Holmes Hall & Tubman Hall Renov","Auxil",{"v":329021,"d":"329,021 "},{"$f":"D114-116126","v":{"v":212895,"d":"212,895 "}},{"v":17074,"d":"17,074 "},{"v":99052,"d":"99,052 "},{"$f":"7650+7650","v":{"v":15300,"d":"15,300 "}},{"v":3825,"d":"3,825 "},{"$f":"2367/2","v":{"v":1183.5,"d":"1,184 "}},{"v":7503.237279654213,"d":"7,503 "},{"$f":"K114-2822","v":{"v":4681.237279654213,"d":"4,681 "}},{"$f":"268+232","v":{"v":500,"d":"500 "}},{"v":2322,"d":"2,322 "},null,null,{"v":0,"d":"0 "},{"v":12158.5,"d":"12,159 "}]
["BSU","New Student Center","Auxil",{"v":906,"d":"906 "},{"$f":"D115-320","v":{"v":586,"d":"586 "}},{"v":47,"d":"47 "},{"v":273,"d":"273 "},{"$f":"21+21","v":{"v":42,"d":"42 "}},{"v":10.5,"d":"11 "},{"$f":"7/2","v":{"v":3.5,"d":"4 "}},{"v":18.033688312881523,"d":"18 "},{"$f":"K115-8","v":{"v":10.033688312881523,"d":"10 "}},{"v":2,"d":"2 "},{"v":6,"d":"6 "},null,null,{"v":0,"d":"0 "},{"v":33,"d":"33 "}]
["TU","Towsontown Garage Expansion","Auxil",{"v":152404,"d":"152,404 "},{"$f":"D116-53790","v":{"v":98614,"d":"98,614 "}},{"v":7909,"d":"7,909 "},{"v":45881,"d":"45,881 "},{"$f":"3543+3543","v":{"v":7086,"d":"7,086 "}},{"v":1771.5,"d":"1,772 "},{"$f":"1097/2","v":{"v":548.5,"d":"549 "}},{"v":3476.9025411653793,"d":"3,477 "},{"$f":"K116-1307","v":{"v":2169.9025411653793,"d":"2,170 "}},{"$f":"124+108","v":{"v":232,"d":"232 "}},{"v":1075,"d":"1,075 "},null,null,{"v":0,"d":"0 "},{"v":5631,"d":"5,631 "}]
["TU","Towson Center Arena","Auxil",{"v":726318,"d":"726,318 "},{"$f":"D117-256351","v":{"v":469967,"d":"469,967 "}},{"v":37691,"d":"37,691 "},{"v":218660,"d":"218,660 "},{"$f":"16887+16887","v":{"v":33774,"d":"33,774 "}},{"v":8443.5,"d":"8,444 "},{"$f":"5226/2","v":{"v":2613,"d":"2,613 "}},{"v":16559.6310571534,"d":"16,560 "},{"$f":"K117-6229","v":{"v":10330.631057153401,"d":"10,331 "}},{"$f":"592+512","v":{"v":1104,"d":"1,104 "}},{"v":5125,"d":"5,125 "},null,null,{"v":0,"d":"0 "},{"v":26839.5,"d":"26,840 "}]
["TU","West Village Dining Commons","Auxil",{"v":1307870,"d":"1,307,870 "},{"$f":"D118-461607","v":{"v":846263,"d":"846,263 "}},{"v":67870,"d":"67,870 "},{"v":393737,"d":"393,737 "},{"$f":"30408+30408","v":{"v":60816,"d":"60,816 "}},{"v":15204,"d":"15,204 "},{"$f":"9411/2","v":{"v":4705.5,"d":"4,706 "}},{"v":29828.691902775397,"d":"29,829 "},{"$f":"K118-11216","v":{"v":18612.691902775397,"d":"18,613 "}},{"$f":"1065+923","v":{"v":1988,"d":"1,988 "}},{"v":9228,"d":"9,228 "},null,null,{"v":0,"d":"0 "},{"v":48329.5,"d":"48,330 "}]
["TU","West Villiage Infrastructure & Site","Auxil",{"v":1306101,"d":"1,306,101 "},{"$f":"D119-460983","v":{"v":845118,"d":"845,118 "}},{"v":67778,"d":"67,778 "},{"v":393205,"d":"393,205 "},{"$f":"30367+30367","v":{"v":60734,"d":"60,734 "}},{"v":15183.5,"d":"15,184 "},{"$f":"9398/2","v":{"v":4699,"d":"4,699 "}},{"v":29783.953260446986,"d":"29,784 "},{"$f":"K119-11201","v":{"v":18582.953260446986,"d":"18,583 "}},{"$f":"1064+922","v":{"v":1986,"d":"1,986 "}},{"v":9215,"d":"9,215 "},null,null,{"v":0,"d":"0 "},{"v":48263.5,"d":"48,264 "}]
["UMES","Wicomico Hall Renovation","Auxil",{"v":2031871,"d":"2,031,871 "},{"$f":"D120-717140","v":{"v":1314731,"d":"1,314,731 "}},{"v":105441,"d":"105,441 "},{"v":611699,"d":"611,699 "},{"$f":"47242+47242","v":{"v":94484,"d":"94,484 "}},{"v":23621,"d":"23,621 "},{"$f":"14620/2","v":{"v":7310,"d":"7,310 "}},{"v":46336.597361485154,"d":"46,337 "},{"$f":"K120-17425","v":{"v":28911.597361485154,"d":"28,912 "}},{"$f":"1655+1434","v":{"v":3089,"d":"3,089 "}},{"v":14336,"d":"14,336 "},null,null,{"v":0,"d":"0 "},{"v":75084,"d":"75,084 "}]
["FSU","Lane Center Renovation","Auxil",{"v":583826,"d":"583,826 "},{"$f":"D121-206059","v":{"v":377767,"d":"377,767 "}},{"v":30297,"d":"30,297 "},{"v":175762,"d":"175,762 "},{"$f":"13574+13574","v":{"v":27148,"d":"27,148 "}},{"v":6787,"d":"6,787 "},{"$f":"4201/2","v":{"v":2100.5,"d":"2,101 "}},{"v":13309.457709768278,"d":"13,309 "},{"$f":"K121-5007","v":{"v":8302.457709768278,"d":"8,302 "}},{"$f":"476+412","v":{"v":888,"d":"888 "}},{"v":4119,"d":"4,119 "},null,null,{"v":0,"d":"0 "},{"v":21573.5,"d":"21,574 "}]
["CSU","Parking Garage","Auxil",{"v":228510,"d":"228,510 "},{"$f":"D122-80651","v":{"v":147859,"d":"147,859 "}},{"v":11858,"d":"11,858 "},{"v":68793,"d":"68,793 "},{"$f":"5313+5313","v":{"v":10626,"d":"10,626 "}},{"v":2656.5,"d":"2,657 "},{"$f":"1644/2","v":{"v":822,"d":"822 "}},{"v":5212.3836997892695,"d":"5,212 "},{"$f":"K122-1960","v":{"v":3252.3836997892695,"d":"3,252 "}},{"$f":"186+161","v":{"v":347,"d":"347 "}},{"v":1613,"d":"1,613 "},null,null,{"v":0,"d":"0 "},{"v":8444.5,"d":"8,445 "}]
["SU","Dormitory Renovations","Auxil",{"v":986748,"d":"986,748 "},{"$f":"D123-348269","v":{"v":638479,"d":"638,479 "}},{"v":51206,"d":"51,206 "},{"v":297063,"d":"297,063 "},{"$f":"22942+22942","v":{"v":45884,"d":"45,884 "}},{"v":11471,"d":"11,471 "},{"$f":"7100/2","v":{"v":3550,"d":"3,550 "}},{"v":22499.967787448684,"d":"22,500 "},{"$f":"K123-8462","v":{"v":14037.967787448684,"d":"14,038 "}},{"$f":"804+696","v":{"v":1500,"d":"1,500 "}},{"v":6962,"d":"6,962 "},null,null,{"v":0,"d":"0 "},{"v":36463,"d":"36,463 "}]
["SU","New Parking Garage & Property Acq","Auxil",{"v":8117092,"d":"8,117,092 "},{"$f":"D124-2864889","v":{"v":5252203,"d":"5,252,203 "}},{"v":421224,"d":"421,224 "},{"v":2443665,"d":"2,443,665 "},{"$f":"188724+188724","v":{"v":377448,"d":"377,448 "}},{"v":94362,"d":"94,362 "},{"$f":"58405/2","v":{"v":29202.5,"d":"29,203 "}},{"v":185114.67942429797,"d":"185,115 "},{"$f":"K124-69613","v":{"v":115501.67942429797,"d":"115,502 "}},{"$f":"6611+5728","v":{"v":12339,"d":"12,339 "}},{"v":57274,"d":"57,274 "},null,null,{"v":0,"d":"0 "},{"v":299949.5,"d":"299,950 "}]
["UMBC","Athletic Practice Fields","Auxil",{"v":602700,"d":"602,700 "},{"$f":"D125-212720","v":{"v":389980,"d":"389,980 "}},{"v":31276,"d":"31,276 "},{"v":181444,"d":"181,444 "},{"$f":"14013+14013","v":{"v":28026,"d":"28,026 "}},{"v":7006.5,"d":"7,007 "},{"$f":"4337/2","v":{"v":2168.5,"d":"2,169 "}},{"v":13743.57972833222,"d":"13,744 "},{"$f":"K125-5169","v":{"v":8574.57972833222,"d":"8,575 "}},{"$f":"491+425","v":{"v":916,"d":"916 "}},{"v":4253,"d":"4,253 "},null,null,{"v":0,"d":"0 "},{"v":22272,"d":"22,272 "}]
["UMBC","Dining Hall Upgrades","Auxil",{"v":265057,"d":"265,057 "},{"$f":"D126-93551","v":{"v":171506,"d":"171,506 "}},{"v":13755,"d":"13,755 "},{"v":79796,"d":"79,796 "},{"$f":"6163+6163","v":{"v":12326,"d":"12,326 "}},{"v":3081.5,"d":"3,082 "},{"$f":"1907/2","v":{"v":953.5,"d":"954 "}},{"v":6043.553444659508,"d":"6,044 "},{"$f":"K126-2273","v":{"v":3770.5534446595084,"d":"3,771 "}},{"$f":"216+187","v":{"v":403,"d":"403 "}},{"v":1870,"d":"1,870 "},null,null,{"v":0,"d":"0 "},{"v":9795,"d":"9,795 "}]
["UMBC","New Recreation & Athletic","Auxil",{"v":179889,"d":"179,889 "},{"$f":"D127-63491","v":{"v":116398,"d":"116,398 "}},{"v":9335,"d":"9,335 "},{"v":54156,"d":"54,156 "},{"$f":"4182+4182","v":{"v":8364,"d":"8,364 "}},{"v":2091,"d":"2,091 "},{"$f":"1294/2","v":{"v":647,"d":"647 "}},{"v":4097.605134838434,"d":"4,098 "},{"$f":"K127-1543","v":{"v":2554.6051348384344,"d":"2,555 "}},{"$f":"147+127","v":{"v":274,"d":"274 "}},{"v":1269,"d":"1,269 "},null,null,{"v":0,"d":"0 "},{"v":6646,"d":"6,646 "}]
["UMBC","Residence Hall Renovations","Auxil",{"v":2322890,"d":"2,322,890 "},{"$f":"D128-819853","v":{"v":1503037,"d":"1,503,037 "}},{"v":120543,"d":"120,543 "},{"v":699310,"d":"699,310 "},{"$f":"54008+54008","v":{"v":108016,"d":"108,016 "}},{"v":27004,"d":"27,004 "},{"$f":"16714/2","v":{"v":8357,"d":"8,357 "}},{"v":52973.644251841004,"d":"52,974 "},{"$f":"K128-19921","v":{"v":33052.644251841004,"d":"33,053 "}},{"$f":"1892+1639","v":{"v":3531,"d":"3,531 "}},{"v":16390,"d":"16,390 "},null,null,{"v":0,"d":"0 "},{"v":85838,"d":"85,838 "}]
["USMH ","Shady Grove Parking Lot 2",null,{"v":7747401,"d":"7,747,401 "},{"$f":"D129-2734409-3","v":{"v":5012989,"d":"5,012,989 "}},{"$f":"402039-2","v":{"v":402037,"d":"402,037 "}},{"v":2332375,"d":"2,332,375 "},{"$f":"180129+180129","v":{"v":360258,"d":"360,258 "}},{"v":90064.5,"d":"90,065 "},{"$f":"55745/2","v":{"v":27872.5,"d":"27,873 "}},{"v":176682.71390722718,"d":"176,683 "},{"$f":"K129-66442-6","v":{"v":110234.71390722718,"d":"110,235 "}},{"$f":"6310+5467","v":{"v":11777,"d":"11,777 "}},{"v":54671,"d":"54,671 "},null,null,{"v":0,"d":"0 "},{"v":286289,"d":"286,289 "}]
["USMH ","Unused proceeds",null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":-0.25,"d":"(0)"},null,null,{"v":-0.25,"d":"(0)"},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[null,"Total New Money",null,{"$f":"SUM(D85:D131)","v":{"v":71300006,"d":"71,300,006 "}},{"$f":"SUM(E85:E131)","v":{"v":46135000,"d":"46,135,000 "}},{"v":3700000,"d":"3,700,000 "},{"v":21465006,"d":"21,465,006 "},{"v":3315486,"d":"3,315,486 "},{"v":828871.5,"d":"828,872 "},{"v":256512.5,"d":"256,513 "},{"v":1625991.1913546792,"d":"1,625,991 "},{"v":1014515.4413546791,"d":"1,014,515 "},{"v":108386,"d":"108,386 "},{"v":503089.75,"d":"503,090 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2634741,"d":"2,634,741 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals 2008 A & B",null,{"$f":"D31+D82+D133","v":{"v":82480000,"d":"82,480,000 "}},{"$f":"E31+E82+E133","v":{"v":46135000,"d":"46,135,000 "}},{"v":3710000,"d":"3,710,000 "},{"v":32635000,"d":"32,635,000 "},{"v":3748767,"d":"3,748,767 "},{"v":937236,"d":"937,236 "},{"v":364786.5,"d":"364,787 "},{"v":1728331.9805905293,"d":"1,728,332 "},{"v":1014515.4413546791,"d":"1,014,515 "},{"v":149292,"d":"149,292 "},{"v":564524.5392358502,"d":"564,525 "},{"v":187256.32660969917,"d":"187,256 "},{"v":74930,"d":"74,930 "},{"v":112326.32660969919,"d":"112,326 "},{"v":3101955.5,"d":"3,101,956 "},{"v":0,"d":"0 "}]
[]
[]
[null,"Institutional Summary 98 Series A"]
[null,"UMAB"]
[null,"UMCP",null,{"$f":"D12+D13+D14+D20+D21+D24+D26+D28","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D19","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"$f":"D23+D27","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D18","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"FSU"]
[null,"CSC",null,{"$f":"D17","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D22","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"$f":"D15","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D10+D16","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"CEES",null,{"$f":"D11","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBI"]
[null,"USMH",null,{"$f":"D25","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D139:D152)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(F139:F152)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(K139:K152)","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Institutional Summary 99 Series A"]
[null,"UMAB",null,{"$f":"D35+D36+D37+D38+D39+D40+D41","v":{"v":690957,"d":"690,957 "}},null,{"v":619,"d":"619 "},{"v":690338,"d":"690,338 "},{"v":26777,"d":"26,777 "},{"v":6697,"d":"6,697 "},{"v":6691.5,"d":"6,692 "},{"v":6339.770509085329,"d":"6,340 "},null,{"v":2526,"d":"2,526 "},{"v":3813.7705090853287,"d":"3,814 "},{"v":11556.96348054021,"d":"11,557 "},{"v":4634,"d":"4,634 "},{"v":6922.963480540209,"d":"6,923 "},{"v":28879.5,"d":"28,880 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D42+D43+D44+D45+D46+D47+D48+D49+D50+D51+D52+D53+D54+D55+D56+D57+D58","v":{"v":5255690,"d":"5,255,690 "}},null,{"v":4701,"d":"4,701 "},{"v":5250989,"d":"5,250,989 "},{"v":203681,"d":"203,681 "},{"v":50940,"d":"50,940 "},{"v":50898.5,"d":"50,899 "},{"v":48083.15685702885,"d":"48,083 "},null,{"v":19232,"d":"19,232 "},{"v":28851.156857028855,"d":"28,851 "},{"v":88028.9035596071,"d":"88,029 "},{"v":35222,"d":"35,222 "},{"v":52806.90355960712,"d":"52,807 "},{"v":219629.5,"d":"219,630 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D59","v":{"v":27168,"d":"27,168 "}},null,{"v":24,"d":"24 "},{"v":27144,"d":"27,144 "},{"v":1053,"d":"1,053 "},{"v":263.5,"d":"264 "},{"v":263,"d":"263 "},{"v":245.20362639656219,"d":"245 "},null,{"v":100,"d":"100 "},{"v":145.20362639656219,"d":"145 "},{"v":455.65464481276854,"d":"456 "},{"v":182,"d":"182 "},{"v":273.65464481276854,"d":"274 "},{"v":1134.5,"d":"1,135 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"$f":"D60+D61+D62","v":{"v":248655,"d":"248,655 "}},null,{"v":222,"d":"222 "},{"v":248433,"d":"248,433 "},{"v":9637,"d":"9,637 "},{"v":2410.5,"d":"2,411 "},{"v":2408,"d":"2,408 "},{"v":2287.622317618171,"d":"2,288 "},null,{"v":908,"d":"908 "},{"v":1379.622317618171,"d":"1,380 "},{"v":4168.71893456108,"d":"4,169 "},{"v":1666,"d":"1,666 "},{"v":2502.71893456108,"d":"2,503 "},{"v":10392.5,"d":"10,393 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D63+D64+D65","v":{"v":2230650,"d":"2,230,650 "}},null,{"v":1996,"d":"1,996 "},{"v":2228654,"d":"2,228,654 "},{"v":86450,"d":"86,450 "},{"v":21621.5,"d":"21,622 "},{"v":21603.5,"d":"21,604 "},{"v":20411.411078146106,"d":"20,411 "},null,{"v":8164,"d":"8,164 "},{"v":12247.411078146108,"d":"12,247 "},{"v":37370.12479545734,"d":"37,370 "},{"v":14950,"d":"14,950 "},{"v":22420.12479545734,"d":"22,420 "},{"v":93218,"d":"93,218 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D66+D67","v":{"v":252281,"d":"252,281 "}},null,{"v":226,"d":"226 "},{"v":252055,"d":"252,055 "},{"v":9778,"d":"9,778 "},{"v":2445.5,"d":"2,446 "},{"v":2443.5,"d":"2,444 "},{"v":2316.4413941068133,"d":"2,316 "},null,{"v":922,"d":"922 "},{"v":1394.4413941068135,"d":"1,394 "},{"v":4231.302250460405,"d":"4,231 "},{"v":1690,"d":"1,690 "},{"v":2541.3022504604046,"d":"2,541 "},{"v":10544,"d":"10,544 "},{"v":0,"d":"0 "}]
[null,"CSC",null,{"$f":"D68+D69","v":{"v":125991,"d":"125,991 "}},null,{"v":112,"d":"112 "},{"v":125879,"d":"125,879 "},{"v":4883,"d":"4,883 "},{"v":1221.5,"d":"1,222 "},{"v":1220,"d":"1,220 "},{"v":1159.544811786372,"d":"1,160 "},null,{"v":460,"d":"460 "},{"v":699.5448117863721,"d":"700 "},{"v":2113.0890990791904,"d":"2,113 "},{"v":844,"d":"844 "},{"v":1269.0890990791904,"d":"1,269 "},{"v":5265.5,"d":"5,266 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D70","v":{"v":49660,"d":"49,660 "}},null,{"v":44,"d":"44 "},{"v":49616,"d":"49,616 "},{"v":1925,"d":"1,925 "},{"v":481.5,"d":"482 "},{"v":481,"d":"481 "},{"v":452.8996815837936,"d":"453 "},null,{"v":182,"d":"182 "},{"v":270.8996815837936,"d":"271 "},{"v":836.869982688766,"d":"837 "},{"v":332,"d":"332 "},{"v":504.86998268876596,"d":"505 "},{"v":2074.5,"d":"2,075 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"v":23726,"d":"23,726 "},null,{"v":21,"d":"21 "},{"v":23705,"d":"23,705 "},{"v":920,"d":"920 "},{"v":230,"d":"230 "},{"v":230,"d":"230 "},{"v":222.14933996316756,"d":"222 "},null,{"v":86,"d":"86 "},{"v":136.14933996316756,"d":"136 "},{"v":391.6272515653775,"d":"392 "},{"v":160,"d":"160 "},{"v":231.6272515653775,"d":"232 "},{"v":994,"d":"994 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"UMBC",null,{"$f":"D72+D73+D74+D75+D76+D77","v":{"v":2260446,"d":"2,260,446 "}},null,{"v":2021,"d":"2,021 "},{"v":2258425,"d":"2,258,425 "},{"v":87605,"d":"87,605 "},{"v":21910.5,"d":"21,911 "},{"v":21892,"d":"21,892 "},{"v":20690.303914732962,"d":"20,690 "},null,{"v":8272,"d":"8,272 "},{"v":12418.303914732965,"d":"12,418 "},{"v":37855.36077384898,"d":"37,855 "},{"v":15152,"d":"15,152 "},{"v":22703.360773848988,"d":"22,703 "},{"v":94466.5,"d":"94,467 "},{"v":0,"d":"0 "}]
[null,"CEES",null,{"$f":"D80","v":{"v":9201,"d":"9,201 "}},null,{"v":8,"d":"8 "},{"v":9193,"d":"9,193 "},{"v":356,"d":"356 "},{"v":89,"d":"89 "},{"v":89,"d":"89 "},{"v":82.25385285451199,"d":"82 "},null,{"v":34,"d":"34 "},{"v":48.25385285451199,"d":"48 "},{"v":152.16020368324132,"d":"152 "},{"v":62,"d":"62 "},{"v":90.16020368324132,"d":"90 "},{"v":384,"d":"384 "},{"v":0,"d":"0 "}]
[null,"UMBI"]
[null,"USMH",null,{"$f":"D78+D83+D79","v":{"v":5569,"d":"5,569 "}},null,{"v":6,"d":"6 "},{"v":5563,"d":"5,563 "},{"v":216,"d":"216 "},{"v":54,"d":"54 "},{"v":54,"d":"54 "},{"v":50.0318525475752,"d":"50 "},null,{"v":20,"d":"20 "},{"v":30.0318525475752,"d":"30 "},{"v":95.55163339472068,"d":"96 "},{"v":36,"d":"36 "},{"v":59.55163339472069,"d":"60 "},{"v":232,"d":"232 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D157:D170)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F157:F170)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K157:K170)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Institutional Summary-New Money"]
[null,"UMAB",null,{"$f":"D87+D88+D109","v":{"v":17152301,"d":"17,152,301 "}},null,{"v":890091,"d":"890,091 "},{"v":5163732,"d":"5,163,732 "},{"v":797590,"d":"797,590 "},{"v":199397.5,"d":"199,398 "},{"v":61708,"d":"61,708 "},{"v":391165.123406002,"d":"391,165 "},null,{"v":26074,"d":"26,074 "},{"v":121024,"d":"121,024 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":633826.5,"d":"633,827 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D89+D110+D111+D112+D113+D90","v":{"v":22593292,"d":"22,593,292 "}},null,{"v":1172443,"d":"1,172,443 "},{"v":6801753,"d":"6,801,753 "},{"v":1050600,"d":"1,050,600 "},{"v":262650,"d":"262,650 "},{"v":81282.5,"d":"81,283 "},{"v":515244.93183495617,"d":"515,245 "},null,{"v":34344,"d":"34,344 "},{"v":159415,"d":"159,415 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":834888.5,"d":"834,889 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D91+D92+D114+D115","v":{"v":780842,"d":"780,842 "}},null,{"v":40521,"d":"40,521 "},{"v":235074,"d":"235,074 "},{"v":36310,"d":"36,310 "},{"v":9077.5,"d":"9,078 "},{"v":2809,"d":"2,809 "},{"v":17807.14966841144,"d":"17,807 "},null,{"v":1188,"d":"1,188 "},{"v":5509,"d":"5,509 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":28853.5,"d":"28,854 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"$f":"D93+D94+D116+D117+D118+D119","v":{"v":4688958,"d":"4,688,958 "}},null,{"v":243326,"d":"243,326 "},{"v":1411621,"d":"1,411,621 "},{"v":218038,"d":"218,038 "},{"v":54509.5,"d":"54,510 "},{"v":16870,"d":"16,870 "},{"v":106923.65650984616,"d":"106,924 "},null,{"v":7129,"d":"7,129 "},{"v":33083,"d":"33,083 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":173269.5,"d":"173,270 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D96+D120+D95","v":{"v":2566736,"d":"2,566,736 "}},null,{"v":133197,"d":"133,197 "},{"v":772721,"d":"772,721 "},{"v":119356,"d":"119,356 "},{"v":29839,"d":"29,839 "},{"v":9234,"d":"9,234 "},{"v":58530.698739151085,"d":"58,531 "},null,{"v":3902,"d":"3,902 "},{"v":18110,"d":"18,110 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":94849,"d":"94,849 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D97+D98+D121","v":{"v":849504,"d":"849,504 "}},null,{"v":44084,"d":"44,084 "},{"v":255745,"d":"255,745 "},{"v":39502,"d":"39,502 "},{"v":9875.5,"d":"9,876 "},{"v":3056.5,"d":"3,057 "},{"v":19372.212667705287,"d":"19,372 "},null,{"v":1291,"d":"1,291 "},{"v":5995,"d":"5,995 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":31392,"d":"31,392 "},{"v":0,"d":"0 "}]
[null,"CSC",null,{"$f":"D99+D100+D122","v":{"v":557061,"d":"557,061 "}},null,{"v":28908,"d":"28,908 "},{"v":167703,"d":"167,703 "},{"v":25904,"d":"25,904 "},{"v":6476,"d":"6,476 "},{"v":2004,"d":"2,004 "},{"v":12701.057009399894,"d":"12,701 "},null,{"v":847,"d":"847 "},{"v":3931,"d":"3,931 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":20585,"d":"20,585 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D101+D102","v":{"v":427087,"d":"427,087 "}},null,{"v":22163,"d":"22,163 "},{"v":128576,"d":"128,576 "},{"v":19860,"d":"19,860 "},{"v":4965,"d":"4,965 "},{"v":1536.5,"d":"1,537 "},{"v":9738.379058183436,"d":"9,738 "},null,{"v":649,"d":"649 "},{"v":3013,"d":"3,013 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":15782.5,"d":"15,783 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"$f":"D103+D123+D124","v":{"v":9316963,"d":"9,316,963 "}},null,{"v":483490,"d":"483,490 "},{"v":2804889,"d":"2,804,889 "},{"v":433242,"d":"433,242 "},{"v":108310.5,"d":"108,311 "},{"v":33519,"d":"33,519 "},{"v":212470.82296080835,"d":"212,471 "},null,{"v":14163,"d":"14,163 "},{"v":65740,"d":"65,740 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":344287.5,"d":"344,288 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D104+D125+D126+#REF!+D127+D128+D105","v":{"$error":"#REF!"}},null,{"$f":"F104+F125+F126+#REF!+F127+F128+F105","v":{"$error":"#REF!"}},{"$f":"G104+G125+G126+#REF!+G127+G128+G105","v":{"$error":"#REF!"}},{"$f":"H104+H125+H126+#REF!+H127+H128+H105","v":{"$error":"#REF!"}},{"$f":"I104+I125+I126+#REF!+I127+I128+I105","v":{"$error":"#REF!"}},{"$f":"J104+J125+J126+#REF!+J127+J128+J105","v":{"$error":"#REF!"}},{"$f":"K104+K125+K126+#REF!+K127+K128+K105","v":{"$error":"#REF!"}},null,{"$f":"M104+M125+M126+#REF!+M127+M128+M105","v":{"$error":"#REF!"}},{"$f":"N104+N125+N126+#REF!+N127+N128+N105","v":{"$error":"#REF!"}},{"$f":"O104+O125+O126+#REF!+O127+O128+O105","v":{"$error":"#REF!"}},{"$f":"P104+P125+P126+#REF!+P127+P128+P105","v":{"$error":"#REF!"}},{"$f":"Q104+Q125+Q126+#REF!+Q127+Q128+Q105","v":{"$error":"#REF!"}},{"$f":"R104+R125+R126+#REF!+R127+R128+R105","v":{"$error":"#REF!"}},{"$f":"S104+S125+S126+#REF!+S127+S128+S105","v":{"$error":"#REF!"}}]
[null,"CEES",null,{"$f":"D106","v":{"v":195261,"d":"195,261 "}},null,{"v":10133,"d":"10,133 "},{"v":58784,"d":"58,784 "},{"v":9080,"d":"9,080 "},{"v":2270,"d":"2,270 "},{"v":702.5,"d":"703 "},{"v":4453.370174133536,"d":"4,453 "},null,{"v":297,"d":"297 "},{"v":1378,"d":"1,378 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":7215.5,"d":"7,216 "},{"v":0,"d":"0 "}]
[null,"UMBI",null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,"USMH",null,{"$f":"D107+D129+D130","v":{"v":8304146,"d":"8,304,146 "}},null,{"v":430928,"d":"430,928 "},{"v":2499982,"d":"2,499,982 "},{"v":386146,"d":"386,146 "},{"v":96536.5,"d":"96,537 "},{"v":29875.5,"d":"29,876 "},{"v":189383.56843620373,"d":"189,384 "},null,{"v":12623,"d":"12,623 "},{"v":58599.75,"d":"58,600 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":306862,"d":"306,862 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D174:D188)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F174:F188)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Total"]
[null,"UMAB",null,{"$f":"D139+D157+D175","v":{"v":17843258,"d":"17,843,258 "}},null,{"$f":"F139+F157+F175","v":{"v":890710,"d":"890,710 "}},{"v":5854070,"d":"5,854,070 "},{"v":824367,"d":"824,367 "},{"v":206094.5,"d":"206,095 "},{"v":68399.5,"d":"68,400 "},{"v":397504.89391508733,"d":"397,505 "},null,{"v":28600,"d":"28,600 "},{"v":124837.77050908533,"d":"124,838 "},{"v":11556.96348054021,"d":"11,557 "},{"v":4634,"d":"4,634 "},{"v":6922.963480540209,"d":"6,923 "},{"v":662706,"d":"662,706 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":27848982,"d":"27,848,982 "},null,{"v":1177144,"d":"1,177,144 "},{"v":12052742,"d":"12,052,742 "},{"v":1254281,"d":"1,254,281 "},{"v":313590,"d":"313,590 "},{"v":132181,"d":"132,181 "},{"v":563328.088691985,"d":"563,328 "},null,{"v":53576,"d":"53,576 "},{"v":188266.15685702887,"d":"188,266 "},{"v":88028.9035596071,"d":"88,029 "},{"v":35222,"d":"35,222 "},{"v":52806.90355960712,"d":"52,807 "},{"v":1054518,"d":"1,054,518 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":808010,"d":"808,010 "},null,{"v":40545,"d":"40,545 "},{"v":262218,"d":"262,218 "},{"v":37363,"d":"37,363 "},{"v":9341,"d":"9,341 "},{"v":3072,"d":"3,072 "},{"v":18052.353294808003,"d":"18,052 "},null,{"v":1288,"d":"1,288 "},{"v":5654.203626396562,"d":"5,654 "},{"v":455.65464481276854,"d":"456 "},{"v":182,"d":"182 "},{"v":273.65464481276854,"d":"274 "},{"v":29988,"d":"29,988 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"v":4937613,"d":"4,937,613 "},null,{"v":243548,"d":"243,548 "},{"v":1660054,"d":"1,660,054 "},{"v":227675,"d":"227,675 "},{"v":56920,"d":"56,920 "},{"v":19278,"d":"19,278 "},{"v":109211.27882746432,"d":"109,211 "},null,{"v":8037,"d":"8,037 "},{"v":34462.622317618174,"d":"34,463 "},{"v":4168.71893456108,"d":"4,169 "},{"v":1666,"d":"1,666 "},{"v":2502.71893456108,"d":"2,503 "},{"v":183662,"d":"183,662 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":4797386,"d":"4,797,386 "},null,{"v":135193,"d":"135,193 "},{"v":3001375,"d":"3,001,375 "},{"v":205806,"d":"205,806 "},{"v":51460.5,"d":"51,461 "},{"v":30837.5,"d":"30,838 "},{"v":78942.1098172972,"d":"78,942 "},null,{"v":12066,"d":"12,066 "},{"v":30357.411078146106,"d":"30,357 "},{"v":37370.12479545734,"d":"37,370 "},{"v":14950,"d":"14,950 "},{"v":22420.12479545734,"d":"22,420 "},{"v":188067,"d":"188,067 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":1101785,"d":"1,101,785 "},null,{"v":44310,"d":"44,310 "},{"v":507800,"d":"507,800 "},{"v":49280,"d":"49,280 "},{"v":12321,"d":"12,321 "},{"v":5500,"d":"5,500 "},{"v":21688.6540618121,"d":"21,689 "},null,{"v":2213,"d":"2,213 "},{"v":7389.441394106813,"d":"7,389 "},{"v":4231.302250460405,"d":"4,231 "},{"v":1690,"d":"1,690 "},{"v":2541.3022504604046,"d":"2,541 "},{"v":41936,"d":"41,936 "},{"v":0,"d":"0 "}]
[null,"CSC",null,{"v":683052,"d":"683,052 "},null,{"v":29020,"d":"29,020 "},{"v":293582,"d":"293,582 "},{"v":30787,"d":"30,787 "},{"v":7697.5,"d":"7,698 "},{"v":3224,"d":"3,224 "},{"v":13860.601821186267,"d":"13,861 "},null,{"v":1307,"d":"1,307 "},{"v":4630.5448117863725,"d":"4,631 "},{"v":2113.0890990791904,"d":"2,113 "},{"v":844,"d":"844 "},{"v":1269.0890990791904,"d":"1,269 "},{"v":25850.5,"d":"25,851 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":476747,"d":"476,747 "},null,{"v":22207,"d":"22,207 "},{"v":178192,"d":"178,192 "},{"v":21785,"d":"21,785 "},{"v":5446.5,"d":"5,447 "},{"v":2017.5,"d":"2,018 "},{"v":10191.27873976723,"d":"10,191 "},null,{"v":831,"d":"831 "},{"v":3283.8996815837936,"d":"3,284 "},{"v":836.869982688766,"d":"837 "},{"v":332,"d":"332 "},{"v":504.86998268876596,"d":"505 "},{"v":17857,"d":"17,857 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"v":9340689,"d":"9,340,689 "},null,{"v":483511,"d":"483,511 "},{"v":2828594,"d":"2,828,594 "},{"v":434162,"d":"434,162 "},{"v":108540.5,"d":"108,541 "},{"v":33749,"d":"33,749 "},{"v":212692.9723007715,"d":"212,693 "},null,{"v":14249,"d":"14,249 "},{"v":65876.14933996317,"d":"65,876 "},{"v":391.6272515653775,"d":"392 "},{"v":160,"d":"160 "},{"v":231.6272515653775,"d":"232 "},{"v":345281.5,"d":"345,282 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"UMBC",null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"CEES",null,{"v":204462,"d":"204,462 "},null,{"v":10141,"d":"10,141 "},{"v":67977,"d":"67,977 "},{"v":9436,"d":"9,436 "},{"v":2359,"d":"2,359 "},{"v":791.5,"d":"792 "},{"v":4535.624026988048,"d":"4,536 "},null,{"v":331,"d":"331 "},{"v":1426.253852854512,"d":"1,426 "},{"v":152.16020368324132,"d":"152 "},{"v":62,"d":"62 "},{"v":90.16020368324132,"d":"90 "},{"v":7599.5,"d":"7,600 "},{"v":0,"d":"0 "}]
[null,"UMBI",null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"USMH",null,{"v":8309715,"d":"8,309,715 "},null,{"v":430934,"d":"430,934 "},{"v":2505545,"d":"2,505,545 "},{"v":386362,"d":"386,362 "},{"v":96590.5,"d":"96,591 "},{"v":29929.5,"d":"29,930 "},{"v":189433.6002887513,"d":"189,434 "},null,{"v":12643,"d":"12,643 "},{"v":58629.781852547574,"d":"58,630 "},{"v":95.55163339472068,"d":"96 "},{"v":36,"d":"36 "},{"v":59.55163339472069,"d":"60 "},{"v":307094,"d":"307,094 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",{"$f":"SUM(C193:C206)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D193:D206)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K193:K206)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Academic"]
[null,"UMAB",null,{"$f":"D35+D36+D37+D38+D39+D40+D87+D88","v":{"v":2347064,"d":"2,347,064 "}},{"$f":"E35+E36+E37+E38+E39+E40+E87+E88","v":{"v":1128095,"d":"1,128,095 "}},{"v":91013,"d":"91,013 "},{"v":1127956,"d":"1,127,956 "},{"v":104463,"d":"104,463 "},{"v":26118,"d":"26,118 "},{"v":12118.5,"d":"12,119 "},{"v":45302.45775074076,"d":"45,302 "},{"v":24808.24847535709,"d":"24,808 "},{"v":4857,"d":"4,857 "},{"v":15637.209275383671,"d":"15,637 "},{"v":10098.660862860652,"d":"10,099 "},{"v":4048,"d":"4,048 "},{"v":6050.660862860652,"d":"6,051 "},{"v":89654.5,"d":"89,655 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D12+D42+D43+D44+D45+D46+D47+D48+D89+D90","v":{"v":4574110,"d":"4,574,110 "}},{"$f":"E12+E42+E43+E44+E45+E46+E47+E48+E89+E90","v":{"v":527210,"d":"527,210 "}},{"v":45644,"d":"45,644 "},{"v":4001256,"d":"4,001,256 "},{"v":183579,"d":"183,579 "},{"v":45909,"d":"45,909 "},{"v":39338.5,"d":"39,339 "},{"v":52980.65469929339,"d":"52,981 "},{"v":11591.266443185352,"d":"11,591 "},{"v":14997,"d":"14,997 "},{"v":26392.388256108046,"d":"26,392 "},{"v":62983.83424874155,"d":"62,984 "},{"v":25194,"d":"25,194 "},{"v":37789.83424874155,"d":"37,790 "},{"v":187205.5,"d":"187,206 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D59+D91+D92","v":{"v":478083,"d":"478,083 "}},{"$f":"E59+E91+E92","v":{"v":291766,"d":"291,766 "}},{"v":23424,"d":"23,424 "},{"v":162893,"d":"162,893 "},{"v":22021,"d":"22,021 "},{"v":5505.5,"d":"5,506 "},{"v":1885,"d":"1,885 "},{"v":10531.082326840908,"d":"10,531 "},{"v":6418.878700444346,"d":"6,419 "},{"v":786,"d":"786 "},{"v":3326.203626396562,"d":"3,326 "},{"v":455.65464481276854,"d":"456 "},{"v":182,"d":"182 "},{"v":273.65464481276854,"d":"274 "},{"v":17796.5,"d":"17,797 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"$f":"D60+D93+D94","v":{"v":1318348,"d":"1,318,348 "}},{"$f":"E60+E93+E94","v":{"v":774049,"d":"774,049 "}},{"v":62187,"d":"62,187 "},{"v":482112,"d":"482,112 "},{"v":60360,"d":"60,360 "},{"v":15090.5,"d":"15,091 "},{"v":5486.5,"d":"5,487 "},{"v":28396.5135963713,"d":"28,397 "},{"v":17015.477748305002,"d":"17,015 "},{"v":2265,"d":"2,265 "},{"v":9116.035848066298,"d":"9,116 "},{"v":2046.59370718232,"d":"2,047 "},{"v":818,"d":"818 "},{"v":1228.59370718232,"d":"1,229 "},{"v":49309,"d":"49,309 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D63+D96+D95","v":{"v":647476,"d":"647,476 "}},{"$f":"E63+E96+E95","v":{"v":346087,"d":"346,087 "}},{"v":27857,"d":"27,857 "},{"v":273532,"d":"273,532 "},{"v":29236,"d":"29,236 "},{"v":7309.5,"d":"7,310 "},{"v":3014.5,"d":"3,015 "},{"v":13225.406996389072,"d":"13,225 "},{"v":7607.101377665929,"d":"7,607 "},{"v":1225,"d":"1,225 "},{"v":4393.305618723143,"d":"4,393 "},{"v":1890.9123875997539,"d":"1,891 "},{"v":754,"d":"754 "},{"v":1136.9123875997539,"d":"1,137 "},{"v":24470,"d":"24,470 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D66+D97+D98","v":{"v":458845,"d":"458,845 "}},{"$f":"E66+E97+E98","v":{"v":171908,"d":"171,908 "}},{"v":13960,"d":"13,960 "},{"v":272977,"d":"272,977 "},{"v":19841,"d":"19,841 "},{"v":4961,"d":"4,961 "},{"v":2827,"d":"2,827 "},{"v":7836.121569048122,"d":"7,836 "},{"v":3783.7549579370116,"d":"3,784 "},{"v":1109,"d":"1,109 "},{"v":2943.3666111111106,"d":"2,943 "},{"v":3239.7674444444438,"d":"3,240 "},{"v":1294,"d":"1,294 "},{"v":1945.7674444444438,"d":"1,946 "},{"v":17892,"d":"17,892 "},{"v":0,"d":"0 "}]
[null,"CSC",null,{"$f":"D68+D99+D100","v":{"v":416069,"d":"416,069 "}},{"$f":"E68+E99+E100","v":{"v":212591,"d":"212,591 "}},{"v":17128,"d":"17,128 "},{"v":186350,"d":"186,350 "},{"v":18670,"d":"18,670 "},{"v":4668,"d":"4,668 "},{"v":2029.5,"d":"2,030 "},{"v":8291.362301630268,"d":"8,291 "},{"v":4670.673309610624,"d":"4,671 "},{"v":820,"d":"820 "},{"v":2800.688992019644,"d":"2,801 "},{"v":1469.523172498466,"d":"1,470 "},{"v":586,"d":"586 "},{"v":883.523172498466,"d":"884 "},{"v":15797.5,"d":"15,798 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D70+D101+D102","v":{"v":476747,"d":"476,747 "}},{"$f":"E70+E101+E102","v":{"v":276348,"d":"276,348 "}},{"v":22207,"d":"22,207 "},{"v":178192,"d":"178,192 "},{"v":21785,"d":"21,785 "},{"v":5446.5,"d":"5,447 "},{"v":2017.5,"d":"2,018 "},{"v":10191.278739767231,"d":"10,191 "},{"v":6076.379058183437,"d":"6,076 "},{"v":831,"d":"831 "},{"v":3283.8996815837936,"d":"3,284 "},{"v":836.869982688766,"d":"837 "},{"v":332,"d":"332 "},{"v":504.86998268876596,"d":"505 "},{"v":17857,"d":"17,857 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"$f":"D103+D71","v":{"v":236849,"d":"236,849 "}},{"$f":"E103+E71","v":{"v":137902,"d":"137,902 "}},{"v":11081,"d":"11,081 "},{"v":87866,"d":"87,866 "},{"v":10830,"d":"10,830 "},{"v":2707.5,"d":"2,708 "},{"v":996.5,"d":"997 "},{"v":5078.325089024882,"d":"5,078 "},{"v":3028.1757490617147,"d":"3,028 "},{"v":410,"d":"410 "},{"v":1640.1493399631677,"d":"1,640 "},{"v":391.6272515653775,"d":"392 "},{"v":160,"d":"160 "},{"v":231.6272515653775,"d":"232 "},{"v":8869,"d":"8,869 "},{"v":0,"d":"0 "},{"$f":"T77","v":{"v":0,"d":"0 "}},{"$f":"U77","v":{"v":0,"d":"0 "}},{"$f":"V77","v":{"v":0,"d":"0 "}}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D10+D72+D73+D74+D104+D105","v":{"v":1295415,"d":"1,295,415 "}},{"$f":"E10+E72+E73+E74+E104+E105","v":{"v":321792,"d":"321,792 "}},{"v":26520,"d":"26,520 "},{"v":947103,"d":"947,103 "},{"v":54057,"d":"54,057 "},{"v":13517.5,"d":"13,518 "},{"v":9518.5,"d":"9,519 "},{"v":18650.51153419697,"d":"18,651 "},{"v":7076.838330206789,"d":"7,077 "},{"v":3675,"d":"3,675 "},{"v":7898.673203990179,"d":"7,899 "},{"v":13363.850613750767,"d":"13,364 "},{"v":5350,"d":"5,350 "},{"v":8013.850613750767,"d":"8,014 "},{"v":51733,"d":"51,733 "},{"v":0,"d":"0 "}]
[null,"CEES",null,{"$f":"D11+D80+D106","v":{"v":204462,"d":"204,462 "}},{"$f":"E11+E80+E106","v":{"v":126344,"d":"126,344 "}},{"v":10141,"d":"10,141 "},{"v":67977,"d":"67,977 "},{"v":9436,"d":"9,436 "},{"v":2359,"d":"2,359 "},{"v":791.5,"d":"792 "},{"v":4535.624026988048,"d":"4,536 "},{"v":2778.3701741335362,"d":"2,778 "},{"v":331,"d":"331 "},{"v":1426.253852854512,"d":"1,426 "},{"v":152.16020368324132,"d":"152 "},{"v":62,"d":"62 "},{"v":90.16020368324132,"d":"90 "},{"v":7599.5,"d":"7,600 "},{"v":0,"d":"0 "}]
[null,"USMH",null,{"$f":"D78+D107+D79","v":{"v":562314,"d":"562,314 "}},{"$f":"E78+E107+E79","v":{"v":360247,"d":"360,247 "}},{"v":28897,"d":"28,897 "},{"v":173170,"d":"173,170 "},{"v":26104,"d":"26,104 "},{"v":6526,"d":"6,526 "},{"v":2057,"d":"2,057 "},{"v":12751.136381524126,"d":"12,751 "},{"v":7926.10452897655,"d":"7,926 "},{"v":866,"d":"866 "},{"v":3959.031852547575,"d":"3,959 "},{"v":95.55163339472068,"d":"96 "},{"v":36,"d":"36 "},{"v":59.55163339472069,"d":"60 "},{"v":20805,"d":"20,805 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D211:D223)","v":{"v":13015782,"d":"13,015,782 "}},{"$f":"SUM(E211:E223)","v":{"v":4674339,"d":"4,674,339 "}},{"v":380059,"d":"380,059 "},{"v":7961384,"d":"7,961,384 "},{"v":560382,"d":"560,382 "},{"v":140118,"d":"140,118 "},{"v":82080.5,"d":"82,081 "},{"v":217770.47501181506,"d":"217,770 "},{"v":102781.26885306736,"d":"102,781 "},{"v":32172,"d":"32,172 "},{"v":82817.20615874771,"d":"82,817 "},{"v":97025.0061532228,"d":"97,025 "},{"v":38816,"d":"38,816 "},{"v":58209.00615322283,"d":"58,209 "},{"v":508988.5,"d":"508,989 "},{"v":0,"d":"0 "}]
[]
[]
[null,"Auxiliary"]
[null,"UMAB",null,{"$f":"D41+D109","v":{"v":15496194,"d":"15,496,194 "}},{"$f":"E41+E109","v":{"v":9970383,"d":"9,970,383 "}},{"v":799697,"d":"799,697 "},{"v":4726114,"d":"4,726,114 "},{"v":719904,"d":"719,904 "},{"v":179976.5,"d":"179,977 "},{"v":56281,"d":"56,281 "},{"v":352202.4361643466,"d":"352,202 "},{"v":219258.87493064493,"d":"219,259 "},{"v":23743,"d":"23,743 "},{"v":109200.56123370165,"d":"109,201 "},{"v":1458.3026176795574,"d":"1,458 "},{"v":586,"d":"586 "},{"v":872.3026176795574,"d":"872 "},{"v":573051.5,"d":"573,052 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D13+D14+D20+D21+D26+D28+D49+D50+D51+D52+D53+D54+D55+D56+D57+D58+D24+D110+D111+D112+D113","v":{"v":23274872,"d":"23,274,872 "}},{"$f":"E13+E14+E20+E21+E26+E28+E49+E50+E51+E52+E53+E54+E55+E56+E57+E58+E24+E110+E111+E112+E113","v":{"v":14091886,"d":"14,091,886 "}},{"v":1131500,"d":"1,131,500 "},{"v":8051486,"d":"8,051,486 "},{"v":1070702,"d":"1,070,702 "},{"v":267681,"d":"267,681 "},{"v":92842.5,"d":"92,843 "},{"v":510347.4339926916,"d":"510,347 "},{"v":309894.66539177083,"d":"309,895 "},{"v":38579,"d":"38,579 "},{"v":161873.7686009208,"d":"161,874 "},{"v":25045.06931086557,"d":"25,045 "},{"v":10028,"d":"10,028 "},{"v":15017.069310865567,"d":"15,017 "},{"v":867312.5,"d":"867,313 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D19+D114+D115","v":{"v":329927,"d":"329,927 "}},{"$f":"E19+E114+E115","v":{"v":213481,"d":"213,481 "}},{"v":17121,"d":"17,121 "},{"v":99325,"d":"99,325 "},{"v":15342,"d":"15,342 "},{"v":3835.5,"d":"3,836 "},{"v":1187,"d":"1,187 "},{"v":7521.270967967094,"d":"7,521 "},{"v":4691.270967967094,"d":"4,691 "},{"v":502,"d":"502 "},{"v":2328,"d":"2,328 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":12191.5,"d":"12,192 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"$f":"D23+D61+D62+D27+D116+D117+D118+D119","v":{"v":3619265,"d":"3,619,265 "}},{"$f":"E23+E61+E62+E27+E116+E117+E118+E119","v":{"v":2259962,"d":"2,259,962 "}},{"v":181361,"d":"181,361 "},{"v":1177942,"d":"1,177,942 "},{"v":167315,"d":"167,315 "},{"v":41829.5,"d":"41,830 "},{"v":13791.5,"d":"13,792 "},{"v":80814.76523109304,"d":"80,815 "},{"v":49696.17876154116,"d":"49,696 "},{"v":5772,"d":"5,772 "},{"v":25346.586469551872,"d":"25,347 "},{"v":2122.12522737876,"d":"2,122 "},{"v":848,"d":"848 "},{"v":1274.12522737876,"d":"1,274 "},{"v":134353,"d":"134,353 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D18+D64+D65+D120","v":{"v":4149910,"d":"4,149,910 "}},{"$f":"E18+E64+E65+E120","v":{"v":1314731,"d":"1,314,731 "}},{"v":107336,"d":"107,336 "},{"v":2727843,"d":"2,727,843 "},{"v":176570,"d":"176,570 "},{"v":44151,"d":"44,151 "},{"v":27823,"d":"27,823 "},{"v":65716.70282090812,"d":"65,717 "},{"v":28911.597361485154,"d":"28,912 "},{"v":10841,"d":"10,841 "},{"v":25964.105459422964,"d":"25,964 "},{"v":35479.21240785759,"d":"35,479 "},{"v":14196,"d":"14,196 "},{"v":21283.212407857587,"d":"21,283 "},{"v":163597,"d":"163,597 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D67+D121","v":{"v":642940,"d":"642,940 "}},{"$f":"E67+E121","v":{"v":377767,"d":"377,767 "}},{"v":30350,"d":"30,350 "},{"v":234823,"d":"234,823 "},{"v":29439,"d":"29,439 "},{"v":7360,"d":"7,360 "},{"v":2673,"d":"2,673 "},{"v":13852.532492763981,"d":"13,853 "},{"v":8302.457709768278,"d":"8,302 "},{"v":1104,"d":"1,104 "},{"v":4446.074782995703,"d":"4,446 "},{"v":991.5348060159608,"d":"992 "},{"v":396,"d":"396 "},{"v":595.5348060159608,"d":"596 "},{"v":24044,"d":"24,044 "},{"v":0,"d":"0 "}]
[null,"CSC",null,{"$f":"D17+D69+D122","v":{"v":266983,"d":"266,983 "}},{"$f":"E17+E69+E122","v":{"v":147859,"d":"147,859 "}},{"v":11892,"d":"11,892 "},{"v":107232,"d":"107,232 "},{"v":12117,"d":"12,117 "},{"v":3029.5,"d":"3,030 "},{"v":1194.5,"d":"1,195 "},{"v":5569.2395195559975,"d":"5,569 "},{"v":3252.3836997892695,"d":"3,252 "},{"v":487,"d":"487 "},{"v":1829.855819766728,"d":"1,830 "},{"v":643.5659265807244,"d":"644 "},{"v":258,"d":"258 "},{"v":385.5659265807244,"d":"386 "},{"v":10053,"d":"10,053 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D22","v":{"v":0,"d":"0 "}},{"$f":"E22","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"$f":"D15+D123+D124","v":{"v":9103840,"d":"9,103,840 "}},{"$f":"E15+E123+E124","v":{"v":5890682,"d":"5,890,682 "}},{"v":472430,"d":"472,430 "},{"v":2740728,"d":"2,740,728 "},{"v":423332,"d":"423,332 "},{"v":105833,"d":"105,833 "},{"v":32752.5,"d":"32,753 "},{"v":207614.64721174666,"d":"207,615 "},{"v":129539.64721174665,"d":"129,540 "},{"v":13839,"d":"13,839 "},{"v":64236,"d":"64,236 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":336412.5,"d":"336,413 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D16+D75+D76+D77+D125+D126+D127+D128","v":{"v":4832886,"d":"4,832,886 "}},{"$f":"E16+E75+E76+E77+E125+E126+E127+E128","v":{"v":2180921,"d":"2,180,921 "}},{"v":176217,"d":"176,217 "},{"v":2475748,"d":"2,475,748 "},{"v":213406,"d":"213,406 "},{"v":53357.5,"d":"53,358 "},{"v":26288.5,"d":"26,289 "},{"v":90240.01327041395,"d":"90,240 "},{"v":47952.38255967117,"d":"47,952 "},{"v":10476,"d":"10,476 "},{"v":31811.630710742786,"d":"31,812 "},{"v":24491.51016009822,"d":"24,492 "},{"v":9802,"d":"9,802 "},{"v":14689.51016009822,"d":"14,690 "},{"v":185663,"d":"185,663 "},{"v":0,"d":"0 "}]
[null,"CEES"]
[null,"USMH",null,{"$f":"D25+D129+D130","v":{"v":7747401,"d":"7,747,401 "}},{"$f":"E25+E129+E130","v":{"v":5012989,"d":"5,012,989 "}},{"v":402037,"d":"402,037 "},{"v":2332375,"d":"2,332,375 "},{"v":360258,"d":"360,258 "},{"v":90064.5,"d":"90,065 "},{"v":27872.5,"d":"27,873 "},{"v":176682.46390722718,"d":"176,682 "},{"v":110234.71390722718,"d":"110,235 "},{"v":11777,"d":"11,777 "},{"v":54670.75,"d":"54,671 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":286289,"d":"286,289 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D229:D241)","v":{"v":69464218,"d":"69,464,218 "}},{"$f":"SUM(E229:E241)","v":{"v":41460661,"d":"41,460,661 "}},{"v":3329941,"d":"3,329,941 "},{"v":24673616,"d":"24,673,616 "},{"v":3188385,"d":"3,188,385 "},{"v":797118,"d":"797,118 "},{"v":282706,"d":"282,706 "},{"v":1510561.5055787142,"d":"1,510,562 "},{"v":911734.1725016118,"d":"911,734 "},{"v":117120,"d":"117,120 "},{"v":481707.3330771025,"d":"481,707 "},{"v":90231.32045647637,"d":"90,231 "},{"v":36114,"d":"36,114 "},{"v":54117.32045647637,"d":"54,117 "},{"v":2592967,"d":"2,592,967 "},{"v":0,"d":"0 "}]
[]
[]
[]
[null,"Total"]
[null,"UMAB",null,{"$f":"D211+D229","v":{"v":17843258,"d":"17,843,258 "}},{"v":11098478,"d":"11,098,478 "},{"v":890710,"d":"890,710 "},{"v":5854070,"d":"5,854,070 "},{"v":824367,"d":"824,367 "},{"v":206094.5,"d":"206,095 "},{"v":68399.5,"d":"68,400 "},{"v":397504.89391508733,"d":"397,505 "},{"v":244067.123406002,"d":"244,067 "},{"v":28600,"d":"28,600 "},{"v":124837.77050908533,"d":"124,838 "},{"v":11556.96348054021,"d":"11,557 "},{"v":4634,"d":"4,634 "},{"v":6922.963480540209,"d":"6,923 "},{"v":662706,"d":"662,706 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":27848982,"d":"27,848,982 "},{"v":14619096,"d":"14,619,096 "},{"v":1177144,"d":"1,177,144 "},{"v":12052742,"d":"12,052,742 "},{"v":1254281,"d":"1,254,281 "},{"v":313590,"d":"313,590 "},{"v":132181,"d":"132,181 "},{"v":563328.088691985,"d":"563,328 "},{"v":321485.93183495617,"d":"321,486 "},{"v":53576,"d":"53,576 "},{"v":188266.15685702884,"d":"188,266 "},{"v":88028.90355960712,"d":"88,029 "},{"v":35222,"d":"35,222 "},{"v":52806.90355960712,"d":"52,807 "},{"v":1054518,"d":"1,054,518 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":808010,"d":"808,010 "},{"v":505247,"d":"505,247 "},{"v":40545,"d":"40,545 "},{"v":262218,"d":"262,218 "},{"v":37363,"d":"37,363 "},{"v":9341,"d":"9,341 "},{"v":3072,"d":"3,072 "},{"v":18052.353294808003,"d":"18,052 "},{"v":11110.149668411439,"d":"11,110 "},{"v":1288,"d":"1,288 "},{"v":5654.203626396562,"d":"5,654 "},{"v":455.65464481276854,"d":"456 "},{"v":182,"d":"182 "},{"v":273.65464481276854,"d":"274 "},{"v":29988,"d":"29,988 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"v":4937613,"d":"4,937,613 "},{"v":3034011,"d":"3,034,011 "},{"v":243548,"d":"243,548 "},{"v":1660054,"d":"1,660,054 "},{"v":227675,"d":"227,675 "},{"v":56920,"d":"56,920 "},{"v":19278,"d":"19,278 "},{"v":109211.27882746434,"d":"109,211 "},{"v":66711.65650984616,"d":"66,712 "},{"v":8037,"d":"8,037 "},{"v":34462.62231761817,"d":"34,463 "},{"v":4168.7189345610805,"d":"4,169 "},{"v":1666,"d":"1,666 "},{"v":2502.71893456108,"d":"2,503 "},{"v":183662,"d":"183,662 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":4797386,"d":"4,797,386 "},{"v":1660818,"d":"1,660,818 "},{"v":135193,"d":"135,193 "},{"v":3001375,"d":"3,001,375 "},{"v":205806,"d":"205,806 "},{"v":51460.5,"d":"51,461 "},{"v":30837.5,"d":"30,838 "},{"v":78942.1098172972,"d":"78,942 "},{"v":36518.698739151085,"d":"36,519 "},{"v":12066,"d":"12,066 "},{"v":30357.411078146106,"d":"30,357 "},{"v":37370.12479545734,"d":"37,370 "},{"v":14950,"d":"14,950 "},{"v":22420.12479545734,"d":"22,420 "},{"v":188067,"d":"188,067 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":1101785,"d":"1,101,785 "},{"v":549675,"d":"549,675 "},{"v":44310,"d":"44,310 "},{"v":507800,"d":"507,800 "},{"v":49280,"d":"49,280 "},{"v":12321,"d":"12,321 "},{"v":5500,"d":"5,500 "},{"v":21688.654061812103,"d":"21,689 "},{"v":12086.21266770529,"d":"12,086 "},{"v":2213,"d":"2,213 "},{"v":7389.441394106813,"d":"7,389 "},{"v":4231.302250460405,"d":"4,231 "},{"v":1690,"d":"1,690 "},{"v":2541.3022504604046,"d":"2,541 "},{"v":41936,"d":"41,936 "},{"v":0,"d":"0 "}]
[null,"CSC",null,{"v":683052,"d":"683,052 "},{"v":360450,"d":"360,450 "},{"v":29020,"d":"29,020 "},{"v":293582,"d":"293,582 "},{"v":30787,"d":"30,787 "},{"v":7697.5,"d":"7,698 "},{"v":3224,"d":"3,224 "},{"v":13860.601821186265,"d":"13,861 "},{"v":7923.057009399893,"d":"7,923 "},{"v":1307,"d":"1,307 "},{"v":4630.5448117863725,"d":"4,631 "},{"v":2113.0890990791904,"d":"2,113 "},{"v":844,"d":"844 "},{"v":1269.0890990791904,"d":"1,269 "},{"v":25850.5,"d":"25,851 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":476747,"d":"476,747 "},{"v":276348,"d":"276,348 "},{"v":22207,"d":"22,207 "},{"v":178192,"d":"178,192 "},{"v":21785,"d":"21,785 "},{"v":5446.5,"d":"5,447 "},{"v":2017.5,"d":"2,018 "},{"v":10191.278739767231,"d":"10,191 "},{"v":6076.379058183437,"d":"6,076 "},{"v":831,"d":"831 "},{"v":3283.8996815837936,"d":"3,284 "},{"v":836.869982688766,"d":"837 "},{"v":332,"d":"332 "},{"v":504.86998268876596,"d":"505 "},{"v":17857,"d":"17,857 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"v":9340689,"d":"9,340,689 "},{"v":6028584,"d":"6,028,584 "},{"v":483511,"d":"483,511 "},{"v":2828594,"d":"2,828,594 "},{"v":434162,"d":"434,162 "},{"v":108540.5,"d":"108,541 "},{"v":33749,"d":"33,749 "},{"v":212692.97230077154,"d":"212,693 "},{"v":132567.82296080835,"d":"132,568 "},{"v":14249,"d":"14,249 "},{"v":65876.14933996317,"d":"65,876 "},{"v":391.6272515653775,"d":"392 "},{"v":160,"d":"160 "},{"v":231.6272515653775,"d":"232 "},{"v":345281.5,"d":"345,282 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":6128301,"d":"6,128,301 "},{"v":2502713,"d":"2,502,713 "},{"v":202737,"d":"202,737 "},{"v":3422851,"d":"3,422,851 "},{"v":267463,"d":"267,463 "},{"v":66875,"d":"66,875 "},{"v":35807,"d":"35,807 "},{"v":108890.52480461092,"d":"108,891 "},{"v":55029.22088987796,"d":"55,029 "},{"v":14151,"d":"14,151 "},{"v":39710.30391473296,"d":"39,710 "},{"v":37855.36077384899,"d":"37,855 "},{"v":15152,"d":"15,152 "},{"v":22703.360773848988,"d":"22,703 "},{"v":237396,"d":"237,396 "},{"v":0,"d":"0 "}]
[null,"CEES",null,{"v":204462,"d":"204,462 "},{"v":126344,"d":"126,344 "},{"v":10141,"d":"10,141 "},{"v":67977,"d":"67,977 "},{"v":9436,"d":"9,436 "},{"v":2359,"d":"2,359 "},{"v":791.5,"d":"792 "},{"v":4535.624026988048,"d":"4,536 "},{"v":2778.3701741335362,"d":"2,778 "},{"v":331,"d":"331 "},{"v":1426.253852854512,"d":"1,426 "},{"v":152.16020368324132,"d":"152 "},{"v":62,"d":"62 "},{"v":90.16020368324132,"d":"90 "},{"v":7599.5,"d":"7,600 "},{"v":0,"d":"0 "}]
[null,"USMH",null,{"v":8309715,"d":"8,309,715 "},{"v":5373236,"d":"5,373,236 "},{"v":430934,"d":"430,934 "},{"v":2505545,"d":"2,505,545 "},{"v":386362,"d":"386,362 "},{"v":96590.5,"d":"96,591 "},{"v":29929.5,"d":"29,930 "},{"v":189433.6002887513,"d":"189,434 "},{"v":118160.81843620373,"d":"118,161 "},{"v":12643,"d":"12,643 "},{"v":58629.781852547574,"d":"58,630 "},{"v":95.55163339472068,"d":"96 "},{"v":36,"d":"36 "},{"v":59.55163339472069,"d":"60 "},{"v":307094,"d":"307,094 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D248:D260)","v":{"v":82480000,"d":"82,480,000 "}},{"$f":"SUM(E248:E260)","v":{"v":46135000,"d":"46,135,000 "}},{"v":3710000,"d":"3,710,000 "},{"v":32635000,"d":"32,635,000 "},{"v":3748767,"d":"3,748,767 "},{"v":937236,"d":"937,236 "},{"v":364786.5,"d":"364,787 "},{"v":1728331.9805905293,"d":"1,728,332 "},{"v":1014515.4413546791,"d":"1,014,515 "},{"v":149292,"d":"149,292 "},{"v":564524.5392358502,"d":"564,525 "},{"v":187256.32660969923,"d":"187,256 "},{"v":74930,"d":"74,930 "},{"v":112326.32660969922,"d":"112,326 "},{"v":3101955.5,"d":"3,101,956 "},{"v":0,"d":"0 "}]

{"sheet":"09AB","index":9,"n_rows":119,"n_cols":14,"rows_kept":119}
["University System of Maryland"]
["2009 Series A & B"]
["FYE June 30, 2015"]
[{"$nulls":7},"Accrued ","Accrued ","Allocation",{"$f":"E5","v":"FY 2015"},"Allocation"]
[{"$nulls":4},"FY 2015",null,{"$f":"E5","v":"FY 2015"},"Interest","Interest","of Unamort.","Amort","of Unamort.",{"$f":"G5","v":"FY 2015"},{"$f":"M5","v":"FY 2015"}]
[null,null,"Academic","Debt","Principal ","Debt","Interest","Payable","Payable","Premium ","of","Premium ","Interest","Capitalized"]
["Project","Institution","/Auxiliary","@ 6/30/14","Paid","@ 6/30/2015","Paid",{"$f":"J7","v":"@ 6/30/14"},{"$f":"L7","v":"@ 6/30/2015"},{"$f":"D7","v":"@ 6/30/14"},"Premium ",{"$f":"F7","v":"@ 6/30/2015"},"Expense","Interest"]
[]
["Academic"]
["Facilities Renewal ","UMCP","Academic",{"v":3611731,"d":"3,611,731"},{"v":173892,"d":"173,892"},{"$f":"D10-E10","v":{"v":3437839,"d":"3,437,839"}},{"$f":"74930+74930","v":{"v":149860,"d":"149,860"}},{"v":37465,"d":"37,465"},{"$f":"70583/2","v":{"v":35291.5,"d":"35,292"}},{"v":127695,"d":"127,695"},{"$f":"4257+4257","v":{"v":8514,"d":"8,514"}},{"$f":"J10-K10","v":{"v":119181,"d":"119,181"}},{"$f":"G10+I10-H10-K10","v":{"v":139172.5,"d":"139,173"}}]
["New Journalism Building","UMCP","Academic",{"v":3685206,"d":"3,685,206"},{"v":177429,"d":"177,429"},{"$f":"D11-E11","v":{"v":3507777,"d":"3,507,777"}},{"$f":"76455+76455","v":{"v":152910,"d":"152,910"}},{"v":38227.5,"d":"38,228"},{"$f":"72019/2","v":{"v":36009.5,"d":"36,010"}},{"v":130297,"d":"130,297"},{"$f":"4343+4343","v":{"v":8686,"d":"8,686"}},{"$f":"J11-K11","v":{"v":121611,"d":"121,611"}},{"v":142006,"d":"142,006"}]
["UMBI closeout","UMCP","Academic",{"v":45776,"d":"45,776"},{"v":2204,"d":"2,204"},{"v":43572,"d":"43,572"},{"$f":"950+950","v":{"v":1900,"d":"1,900"}},475,{"$f":"895/2","v":{"v":447.5,"d":"448"}},{"v":1618,"d":"1,618"},{"$f":"54+54","v":108},{"v":1510,"d":"1,510"},{"v":1764.5,"d":"1,765"}]
["Emergency Projects","UMCP","Academic",{"v":123225,"d":"123,225"},{"v":5933,"d":"5,933"},{"v":117292,"d":"117,292"},{"$f":"2556+2556","v":{"v":5112,"d":"5,112"}},{"v":1278,"d":"1,278"},{"$f":"2408/2","v":{"v":1204,"d":"1,204"}},{"v":4359,"d":"4,359"},{"$f":"145+145","v":290},{"v":4069,"d":"4,069"},{"v":4748,"d":"4,748"}]
["Facilities Renewal ","UMB","Academic",{"v":693651,"d":"693,651"},{"v":33397,"d":"33,397"},{"v":660254,"d":"660,254"},{"$f":"14391+14391","v":{"v":28782,"d":"28,782"}},{"v":7195.5,"d":"7,196"},{"$f":"13556/2","v":{"v":6778,"d":"6,778"}},{"v":24521,"d":"24,521"},{"$f":"818+818","v":{"v":1636,"d":"1,636"}},{"v":22885,"d":"22,885"},{"v":26728.5,"d":"26,729"}]
["Emergency Projects","UMB","Academic",{"v":188371,"d":"188,371"},{"v":9069,"d":"9,069"},{"v":179302,"d":"179,302"},{"$f":"3908+3908","v":{"v":7816,"d":"7,816"}},{"v":1954,"d":"1,954"},{"$f":"3681/2","v":{"v":1840.5,"d":"1,841"}},{"v":6660,"d":"6,660"},{"$f":"222+222","v":444},{"v":6216,"d":"6,216"},{"v":7258.5,"d":"7,259"}]
["Pharmacy Hall Additions","UMB","Academic",{"v":176005,"d":"176,005"},{"v":8474,"d":"8,474"},{"v":167531,"d":"167,531"},{"$f":"3651+3651","v":{"v":7302,"d":"7,302"}},{"v":1825.5,"d":"1,826"},{"$f":"3440/2","v":{"v":1720,"d":"1,720"}},{"v":6226,"d":"6,226"},{"$f":"207+207","v":414},{"v":5812,"d":"5,812"},{"v":6782.5,"d":"6,783"}]
["Facilities Renewal ","UMES","Academic",{"v":190929,"d":"190,929"},{"v":9193,"d":"9,193"},{"v":181736,"d":"181,736"},{"$f":"3961+3961","v":{"v":7922,"d":"7,922"}},{"v":1980.5,"d":"1,981"},{"$f":"3731/2","v":{"v":1865.5,"d":"1,866"}},{"v":6751,"d":"6,751"},{"$f":"225+225","v":450},{"v":6301,"d":"6,301"},{"v":7357,"d":"7,357"}]
["Utilities Upgrade","UMES","Academic",{"v":37947,"d":"37,947"},{"v":1827,"d":"1,827"},{"v":36120,"d":"36,120"},{"$f":"787+787","v":{"v":1574,"d":"1,574"}},{"v":393.5,"d":"394"},{"$f":"742/2","v":371},{"v":1339,"d":"1,339"},{"$f":"45+45","v":90},{"v":1249,"d":"1,249"},{"v":1461.5,"d":"1,462"}]
["Facilities Renewal ","UMBC","Academic",{"v":307967,"d":"307,967"},{"v":14827,"d":"14,827"},{"v":293140,"d":"293,140"},{"$f":"6389+6389","v":{"v":12778,"d":"12,778"}},{"v":3194.5,"d":"3,195"},{"$f":"6019/2","v":{"v":3009.5,"d":"3,010"}},{"v":10888,"d":"10,888"},{"$f":"363+363","v":726},{"v":10162,"d":"10,162"},{"v":11867,"d":"11,867"}]
["Facilities Renewal ","CEES","Academic",{"v":269757,"d":"269,757"},{"v":12988,"d":"12,988"},{"v":256769,"d":"256,769"},{"$f":"5597+5597","v":{"v":11194,"d":"11,194"}},{"v":2798.5,"d":"2,799"},{"$f":"5272/2","v":{"v":2636,"d":"2,636"}},{"v":9537,"d":"9,537"},{"$f":"318+318","v":636},{"v":8901,"d":"8,901"},{"v":10395.5,"d":"10,396"}]
["Shady Grove Education III","USM","Academic",{"v":169813,"d":"169,813"},{"v":8176,"d":"8,176"},{"v":161637,"d":"161,637"},{"$f":"3523+3523","v":{"v":7046,"d":"7,046"}},{"v":1761.5,"d":"1,762"},{"$f":"3319/2","v":{"v":1659.5,"d":"1,660"}},{"v":6005,"d":"6,005"},{"$f":"200+200","v":400},{"v":5605,"d":"5,605"},{"v":6544,"d":"6,544"}]
["Fine & Performing Arts Center","BSU","Academic",{"v":6503762,"d":"6,503,762"},{"v":313132,"d":"313,132"},{"v":6190630,"d":"6,190,630"},{"$f":"134930+134930","v":{"v":269860,"d":"269,860"}},{"v":67465,"d":"67,465"},{"$f":"127101/2","v":{"v":63550.5,"d":"63,551"}},{"v":229950,"d":"229,950"},{"$f":"7665+7665","v":{"v":15330,"d":"15,330"}},{"v":214620,"d":"214,620"},{"v":250615.5,"d":"250,616"}]
["Facilities Renewal ","CSU","Academic",{"v":74227,"d":"74,227"},{"v":3574,"d":"3,574"},{"v":70653,"d":"70,653"},{"$f":"1540+1540","v":{"v":3080,"d":"3,080"}},770,{"$f":"1451/2","v":{"v":725.5,"d":"726"}},{"v":2628,"d":"2,628"},{"$f":"87+87","v":174},{"v":2454,"d":"2,454"},{"v":2861.5,"d":"2,862"}]
["New Physical Edu. Complex","CSU","Academic",{"v":9067420,"d":"9,067,420"},{"v":436563,"d":"436,563"},{"v":8630857,"d":"8,630,857"},{"$f":"188117+188117","v":{"v":376234,"d":"376,234"}},{"v":94058.5,"d":"94,059"},{"$f":"177202/2","v":{"v":88601,"d":"88,601"}},{"v":320595,"d":"320,595"},{"$f":"10686+10686","v":{"v":21372,"d":"21,372"}},{"v":299223,"d":"299,223"},{"v":349404.5,"d":"349,405"}]
["Emergency Projects","CSU","Academic",{"v":87451,"d":"87,451"},{"v":4210,"d":"4,210"},{"v":83241,"d":"83,241"},{"$f":"1814+1814","v":{"v":3628,"d":"3,628"}},907,{"$f":"1709/2","v":{"v":854.5,"d":"855"}},{"v":3092,"d":"3,092"},{"$f":"103+103","v":206},{"v":2886,"d":"2,886"},{"v":3369.5,"d":"3,370"}]
["Facilities Renewal ","FSU","Academic",{"v":60489,"d":"60,489"},{"v":2912,"d":"2,912"},{"v":57577,"d":"57,577"},{"$f":"1255+1255","v":{"v":2510,"d":"2,510"}},{"v":627.5,"d":"628"},{"$f":"1182/2","v":591},{"v":2141,"d":"2,141"},{"$f":"71+71","v":142},{"v":1999,"d":"1,999"},{"v":2331.5,"d":"2,332"}]
["Emergency Projects","FSU","Academic",931,45,886,{"$f":"19+19","v":38},{"v":9.5,"d":"10"},{"$f":"18/2","v":9},34,{"$f":"1+1","v":2},32,{"v":35.5,"d":"36"}]
["Compton Science Equipment","FSU","Academic",{"v":37301,"d":"37,301"},{"v":1796,"d":"1,796"},{"v":35505,"d":"35,505"},{"$f":"774+774","v":{"v":1548,"d":"1,548"}},387,{"$f":"729/2","v":{"v":364.5,"d":"365"}},{"v":1319,"d":"1,319"},{"$f":"44+44","v":88},{"v":1231,"d":"1,231"},{"v":1437.5,"d":"1,438"}]
["Facilities Renewal ","SU","Academic",{"v":229604,"d":"229,604"},{"v":11055,"d":"11,055"},{"v":218549,"d":"218,549"},{"$f":"4763+4763","v":{"v":9526,"d":"9,526"}},{"v":2381.5,"d":"2,382"},{"$f":"4487/2","v":{"v":2243.5,"d":"2,244"}},{"v":8115,"d":"8,115"},{"$f":"271+271","v":542},{"v":7573,"d":"7,573"},{"v":8846,"d":"8,846"}]
["UMBI closeout","UMBC","Academic",{"v":9375,"d":"9,375"},451,{"v":8924,"d":"8,924"},{"$f":"195+195","v":390},{"v":97.5,"d":"98"},{"$f":"183/2","v":{"v":91.5,"d":"92"}},332,{"$f":"11+11","v":22},310,362]
["Facilities Renewal ","TU","Academic",{"v":552152,"d":"552,152"},{"v":26584,"d":"26,584"},{"v":525568,"d":"525,568"},{"$f":"11455+11455","v":{"v":22910,"d":"22,910"}},{"v":5727.5,"d":"5,728"},{"$f":"10791/2","v":{"v":5395.5,"d":"5,396"}},{"v":19520,"d":"19,520"},{"$f":"651+651","v":{"v":1302,"d":"1,302"}},{"v":18218,"d":"18,218"},{"v":21276,"d":"21,276"}]
["Emergency Projects","UB","Academic",{"v":157476,"d":"157,476"},{"v":7582,"d":"7,582"},{"v":149894,"d":"149,894"},{"$f":"3267+3267","v":{"v":6534,"d":"6,534"}},{"v":1633.5,"d":"1,634"},{"$f":"3078/2","v":{"v":1539,"d":"1,539"}},{"v":5565,"d":"5,565"},{"$f":"186+186","v":372},{"v":5193,"d":"5,193"},{"v":6067.5,"d":"6,068"}]
["Auxiliary",null,null,0,null,0,{"$nulls":3},0,null,0,0]
["Byrd Stadium Expansion","UMCP","Auxiliary",{"v":4496498,"d":"4,496,498"},{"v":216490,"d":"216,490"},{"v":4280008,"d":"4,280,008"},{"$f":"93286+93286","v":{"v":186572,"d":"186,572"}},{"v":46643,"d":"46,643"},{"$f":"87874/2","v":{"v":43937,"d":"43,937"}},{"v":158983,"d":"158,983"},{"$f":"5299+5299","v":{"v":10598,"d":"10,598"}},{"v":148385,"d":"148,385"},{"v":173268,"d":"173,268"}]
["Fraternity/Sorority Houses","UMCP","Auxiliary",{"v":5489256,"d":"5,489,256"},{"v":264288,"d":"264,288"},{"v":5224968,"d":"5,224,968"},{"$f":"113882+113882","v":{"v":227764,"d":"227,764"}},{"v":56941,"d":"56,941"},{"$f":"107275/2","v":{"v":53637.5,"d":"53,638"}},{"v":194084,"d":"194,084"},{"$f":"6469+6469","v":{"v":12938,"d":"12,938"}},{"v":181146,"d":"181,146"},{"v":211522.5,"d":"211,523"}]
["Golf Course","UMCP","Auxiliary",{"v":20097,"d":"20,097"},968,{"v":19129,"d":"19,129"},{"$f":"417+417","v":834},{"v":208.5,"d":"209"},{"$f":"393/2","v":{"v":196.5,"d":"197"}},708,{"$f":"24+24","v":48},660,774]
["Scrub Utilities Facility","UMCP","Auxiliary",{"v":1186402,"d":"1,186,402"},{"v":57121,"d":"57,121"},{"v":1129281,"d":"1,129,281"},{"$f":"24614+24614","v":{"v":49228,"d":"49,228"}},{"v":12307,"d":"12,307"},{"$f":"23186/2","v":{"v":11593,"d":"11,593"}},{"v":41949,"d":"41,949"},{"$f":"1398+1398","v":{"v":2796,"d":"2,796"}},{"v":39153,"d":"39,153"},{"v":45718,"d":"45,718"}]
["New Campus Center","UMB","Auxiliary",{"v":5458951,"d":"5,458,951"},{"v":262828,"d":"262,828"},{"v":5196123,"d":"5,196,123"},{"$f":"113254+113254","v":{"v":226508,"d":"226,508"}},{"v":56627,"d":"56,627"},{"$f":"106683/2","v":{"v":53341.5,"d":"53,342"}},{"v":193006,"d":"193,006"},{"$f":"6434+6434","v":{"v":12868,"d":"12,868"}},{"v":180138,"d":"180,138"},{"v":210354.5,"d":"210,355"}]
["Wicomico Hall Renovatin","UMES","Auxiliary",{"v":860584,"d":"860,584"},{"v":41434,"d":"41,434"},{"v":819150,"d":"819,150"},{"$f":"17854+17854","v":{"v":35708,"d":"35,708"}},{"v":8927,"d":"8,927"},{"$f":"16818/2","v":{"v":8409,"d":"8,409"}},{"v":30429,"d":"30,429"},{"$f":"1014+1014","v":{"v":2028,"d":"2,028"}},{"v":28401,"d":"28,401"},{"v":33162,"d":"33,162"}]
["Athletic Practice Fields","UMBC","Auxiliary",{"v":47804,"d":"47,804"},{"v":2302,"d":"2,302"},{"v":45502,"d":"45,502"},{"$f":"992+992","v":{"v":1984,"d":"1,984"}},496,{"$f":"934/2","v":467},{"v":1693,"d":"1,693"},{"$f":"56+56","v":112},{"v":1581,"d":"1,581"},{"v":1843,"d":"1,843"}]
["Dining Hall Upgrades","UMBC","Auxiliary",{"v":550639,"d":"550,639"},{"v":26511,"d":"26,511"},{"v":524128,"d":"524,128"},{"$f":"11424+11424","v":{"v":22848,"d":"22,848"}},{"v":5712,"d":"5,712"},{"$f":"10761/2","v":{"v":5380.5,"d":"5,381"}},{"v":19468,"d":"19,468"},{"$f":"649+649","v":{"v":1298,"d":"1,298"}},{"v":18170,"d":"18,170"},{"v":21218.5,"d":"21,219"}]
["Resident Hall Renovations","UMBC","Auxiliary",{"v":769782,"d":"769,782"},{"v":37062,"d":"37,062"},{"v":732720,"d":"732,720"},{"$f":"15970+15970","v":{"v":31940,"d":"31,940"}},{"v":7985,"d":"7,985"},{"$f":"15044/2","v":{"v":7522,"d":"7,522"}},{"v":27219,"d":"27,219"},{"$f":"907+907","v":{"v":1814,"d":"1,814"}},{"v":25405,"d":"25,405"},{"v":29663,"d":"29,663"}]
["Surface lots/09B","UMBC","Auxiliary",{"v":107687,"d":"107,687"},{"v":5185,"d":"5,185"},{"v":102502,"d":"102,502"},{"$f":"2234+2234","v":{"v":4468,"d":"4,468"}},{"v":1117,"d":"1,117"},{"$f":"2105/2","v":{"v":1052.5,"d":"1,053"}},{"v":3807,"d":"3,807"},{"$f":"127+127","v":254},{"v":3553,"d":"3,553"},{"v":4149.5,"d":"4,150"}]
["Holmes Hall & Tubman Hall","BSU","Auxiliary",{"v":112371,"d":"112,371"},{"v":5410,"d":"5,410"},{"v":106961,"d":"106,961"},{"$f":"2331+2331","v":{"v":4662,"d":"4,662"}},{"v":1165.5,"d":"1,166"},{"$f":"2196/2","v":{"v":1098,"d":"1,098"}},{"v":3976,"d":"3,976"},{"$f":"132+132","v":264},{"v":3712,"d":"3,712"},{"v":4330.5,"d":"4,331"}]
["New Student Center","BSU","Auxiliary",{"v":31793,"d":"31,793"},{"v":1531,"d":"1,531"},{"v":30262,"d":"30,262"},{"$f":"660+660","v":{"v":1320,"d":"1,320"}},330,{"$f":"621/2","v":{"v":310.5,"d":"311"}},{"v":1128,"d":"1,128"},{"$f":"37+37","v":74},{"v":1054,"d":"1,054"},{"v":1226.5,"d":"1,227"}]
["Parking Garage","CSU","Auxiliary",{"v":408463,"d":"408,463"},{"v":19666,"d":"19,666"},{"v":388797,"d":"388,797"},{"$f":"8474+8474","v":{"v":16948,"d":"16,948"}},{"v":4237,"d":"4,237"},{"$f":"7982/2","v":{"v":3991,"d":"3,991"}},{"v":14445,"d":"14,445"},{"$f":"481+481","v":962},{"v":13483,"d":"13,483"},{"v":15740,"d":"15,740"}]
["Lane Center Renovation","FSU","Auxiliary",{"v":2789412,"d":"2,789,412"},{"v":134300,"d":"134,300"},{"v":2655112,"d":"2,655,112"},{"$f":"57870+57870","v":{"v":115740,"d":"115,740"}},{"v":28935,"d":"28,935"},{"$f":"54513/2","v":{"v":27256.5,"d":"27,257"}},{"v":98627,"d":"98,627"},{"$f":"3287+3287","v":{"v":6574,"d":"6,574"}},{"v":92053,"d":"92,053"},{"v":107487.5,"d":"107,488"}]
["Dormitory Renovations","SU","Auxiliary",{"v":11544452,"d":"11,544,452"},{"v":555823,"d":"555,823"},{"v":10988629,"d":"10,988,629"},{"$f":"239506+239506","v":{"v":479012,"d":"479,012"}},{"v":119753,"d":"119,753"},{"$f":"225610/2","v":{"v":112805,"d":"112,805"}},{"v":408169,"d":"408,169"},{"$f":"13606+13606","v":{"v":27212,"d":"27,212"}},{"v":380957,"d":"380,957"},{"v":444852,"d":"444,852"}]
["New Parking Garage","SU","Auxiliary",{"v":2122267,"d":"2,122,267"},{"v":102179,"d":"102,179"},{"v":2020088,"d":"2,020,088"},{"$f":"44029+44029","v":{"v":88058,"d":"88,058"}},{"v":22014.5,"d":"22,015"},{"$f":"41475/2","v":{"v":20737.5,"d":"20,738"}},{"v":75037,"d":"75,037"},{"$f":"2501+2501","v":{"v":5002,"d":"5,002"}},{"v":70035,"d":"70,035"},{"v":81779,"d":"81,779"}]
["Mixed-use development-Student housing","SU","Auxiliary",{"v":7265952,"d":"7,265,952"},{"v":349829,"d":"349,829"},{"v":6916123,"d":"6,916,123"},{"$f":"150743+150743","v":{"v":301486,"d":"301,486"}},{"v":75371.5,"d":"75,372"},{"$f":"141997/2","v":{"v":70998.5,"d":"70,999"}},{"v":256901,"d":"256,901"},{"$f":"8563+8563","v":{"v":17126,"d":"17,126"}},{"v":239775,"d":"239,775"},{"v":279987,"d":"279,987"}]
["Towsontown Garage","TU","Auxiliary",{"v":150523,"d":"150,523"},{"v":7247,"d":"7,247"},{"v":143276,"d":"143,276"},{"$f":"3123+3123","v":{"v":6246,"d":"6,246"}},{"v":1561.5,"d":"1,562"},{"$f":"2942/2","v":{"v":1471,"d":"1,471"}},{"v":5325,"d":"5,325"},{"$f":"177+177","v":354},{"v":4971,"d":"4,971"},{"v":5801.5,"d":"5,802"}]
["Towson Center Arena","TU","Auxiliary",{"v":306993,"d":"306,993"},{"v":14781,"d":"14,781"},{"v":292212,"d":"292,212"},{"$f":"6369+6369","v":{"v":12738,"d":"12,738"}},{"v":3184.5,"d":"3,185"},{"$f":"6000/2","v":{"v":3000,"d":"3,000"}},{"v":10853,"d":"10,853"},{"$f":"362+362","v":724},{"v":10129,"d":"10,129"},{"v":11829.5,"d":"11,830"}]
["West Village Dining Commons","TU","Auxiliary",{"v":8461801,"d":"8,461,801"},{"v":407405,"d":"407,405"},{"v":8054396,"d":"8,054,396"},{"$f":"175552+175552","v":{"v":351104,"d":"351,104"}},{"v":87776,"d":"87,776"},{"$f":"165367/2","v":{"v":82683.5,"d":"82,684"}},{"v":299177,"d":"299,177"},{"$f":"9973+9973","v":{"v":19946,"d":"19,946"}},{"v":279231,"d":"279,231"},{"v":326065.5,"d":"326,066"}]
["West Village Infrastructure","TU","Auxiliary",{"v":328636,"d":"328,636"},{"v":15823,"d":"15,823"},{"v":312813,"d":"312,813"},{"$f":"6818+6818","v":{"v":13636,"d":"13,636"}},{"v":3409,"d":"3,409"},{"$f":"6422/2","v":{"v":3211,"d":"3,211"}},{"v":11622,"d":"11,622"},{"$f":"387+387","v":774},{"v":10848,"d":"10,848"},{"v":12664,"d":"12,664"}]
["West Village Parking Structure","TU","Auxiliary",{"v":704284,"d":"704,284"},{"v":33909,"d":"33,909"},{"v":670375,"d":"670,375"},{"$f":"14611+14611","v":{"v":29222,"d":"29,222"}},{"v":7305.5,"d":"7,306"},{"$f":"13764/2","v":{"v":6882,"d":"6,882"}},{"v":24901,"d":"24,901"},{"$f":"830+830","v":{"v":1660,"d":"1,660"}},{"v":23241,"d":"23,241"},{"v":27138.5,"d":"27,139"}]
["Residence Hall Renovations","TU","Auxiliary",{"v":126207,"d":"126,207"},{"v":6076,"d":"6,076"},{"v":120131,"d":"120,131"},{"$f":"2618+2618","v":{"v":5236,"d":"5,236"}},{"v":1309,"d":"1,309"},{"$f":"2466/2","v":{"v":1233,"d":"1,233"}},{"v":4460,"d":"4,460"},{"$f":"149+149","v":298},{"v":4162,"d":"4,162"},{"v":4862,"d":"4,862"}]
["Student housing-West Village","TU","Auxiliary",{"v":1549151,"d":"1,549,151"},{"v":74586,"d":"74,586"},{"v":1474565,"d":"1,474,565"},{"$f":"32139+32139","v":{"v":64278,"d":"64,278"}},{"v":16069.5,"d":"16,070"},{"$f":"30275/2","v":{"v":15137.5,"d":"15,138"}},{"v":54771,"d":"54,771"},{"$f":"1826+1826","v":{"v":3652,"d":"3,652"}},{"v":51119,"d":"51,119"},{"v":59694,"d":"59,694"}]
["Shady Grove Parking Garage","USM","Auxiliary",{"v":559428,"d":"559,428"},{"$f":"26934-1","v":{"v":26933,"d":"26,933"}},{"v":532495,"d":"532,495"},{"$f":"11606+11606","v":{"v":23212,"d":"23,212"}},{"v":5803,"d":"5,803"},{"$f":"10933/2","v":{"v":5466.5,"d":"5,467"}},{"v":19782,"d":"19,782"},{"$f":"659+659","v":{"v":1318,"d":"1,318"}},{"v":18464,"d":"18,464"},{"v":21557.5,"d":"21,558"}]
["Unallocated","USM","Auxiliary",1,null,1,{"$nulls":3},{"v":-5,"d":"(5)"},null,{"v":-5,"d":"(5)"},0]
[]
[]
[]
["Total",null,null,{"$f":"SUM(D8:D62)","v":{"v":81730000,"d":"81,730,000"}},{"v":3935000,"d":"3,935,000"},{"v":77795000,"d":"77,795,000"},{"v":3391206,"d":"3,391,206"},{"v":847801.5,"d":"847,802"},{"v":798616,"d":"798,616"},{"v":2889702,"d":"2,889,702"},{"v":192640,"d":"192,640"},{"v":2697062,"d":"2,697,062"},{"v":3149380.5,"d":"3,149,381"},0]
[]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"D14+D15+D16","v":{"v":1058027,"d":"1,058,027 "}},{"v":50940,"d":"50,940 "},{"v":1007087,"d":"1,007,087 "},{"v":43900,"d":"43,900 "},{"v":10975,"d":"10,975 "},{"v":10338.5,"d":"10,339 "},{"v":37407,"d":"37,407 "},{"v":2494,"d":"2,494 "},{"v":34913,"d":"34,913 "},{"v":40769.5,"d":"40,770 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D10+D11+D13+D12","v":{"v":7465938,"d":"7,465,938 "}},{"v":359458,"d":"359,458 "},{"v":7106480,"d":"7,106,480 "},{"v":309782,"d":"309,782 "},{"v":77445.5,"d":"77,446 "},{"v":72952.5,"d":"72,953 "},{"v":263969,"d":"263,969 "},{"v":17598,"d":"17,598 "},{"v":246371,"d":"246,371 "},{"v":287691,"d":"287,691 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D22","v":{"v":6503762,"d":"6,503,762 "}},{"$f":"E22","v":{"v":313132,"d":"313,132 "}},{"v":6190630,"d":"6,190,630 "},{"v":269860,"d":"269,860 "},{"v":67465,"d":"67,465 "},{"v":63550.5,"d":"63,551 "},{"v":229950,"d":"229,950 "},{"v":15330,"d":"15,330 "},{"v":214620,"d":"214,620 "},{"v":250615.5,"d":"250,616 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D31","v":{"v":552152,"d":"552,152 "}},{"$f":"E31","v":{"v":26584,"d":"26,584 "}},{"v":525568,"d":"525,568 "},{"v":22910,"d":"22,910 "},{"v":5727.5,"d":"5,728 "},{"v":5395.5,"d":"5,396 "},{"v":19520,"d":"19,520 "},{"v":1302,"d":"1,302 "},{"v":18218,"d":"18,218 "},{"v":21276,"d":"21,276 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D17+D18","v":{"v":228876,"d":"228,876 "}},{"$f":"E17+E18","v":{"v":11020,"d":"11,020 "}},{"v":217856,"d":"217,856 "},{"v":9496,"d":"9,496 "},{"v":2374,"d":"2,374 "},{"v":2236.5,"d":"2,237 "},{"v":8090,"d":"8,090 "},{"v":540,"d":"540 "},{"v":7550,"d":"7,550 "},{"v":8818.5,"d":"8,819 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D26+D27+D28","v":{"v":98721,"d":"98,721 "}},{"$f":"E26+E27+E28","v":{"v":4753,"d":"4,753 "}},{"v":93968,"d":"93,968 "},{"v":4096,"d":"4,096 "},{"v":1024,"d":"1,024 "},{"v":964.5,"d":"965 "},{"v":3494,"d":"3,494 "},{"v":232,"d":"232 "},{"v":3262,"d":"3,262 "},{"v":3804.5,"d":"3,805 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D23+D24+D25","v":{"v":9229098,"d":"9,229,098 "}},{"$f":"E23+E24+E25","v":{"v":444347,"d":"444,347 "}},{"v":8784751,"d":"8,784,751 "},{"v":382942,"d":"382,942 "},{"v":95735.5,"d":"95,736 "},{"v":90181,"d":"90,181 "},{"v":326315,"d":"326,315 "},{"v":21752,"d":"21,752 "},{"v":304563,"d":"304,563 "},{"v":355635.5,"d":"355,636 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D32","v":{"v":157476,"d":"157,476 "}},{"$f":"E32","v":{"v":7582,"d":"7,582 "}},{"v":149894,"d":"149,894 "},{"v":6534,"d":"6,534 "},{"v":1633.5,"d":"1,634 "},{"v":1539,"d":"1,539 "},{"v":5565,"d":"5,565 "},{"v":372,"d":"372 "},{"v":5193,"d":"5,193 "},{"v":6067.5,"d":"6,068 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D29","v":{"v":229604,"d":"229,604 "}},{"$f":"E29","v":{"v":11055,"d":"11,055 "}},{"v":218549,"d":"218,549 "},{"v":9526,"d":"9,526 "},{"v":2381.5,"d":"2,382 "},{"v":2243.5,"d":"2,244 "},{"v":8115,"d":"8,115 "},{"v":542,"d":"542 "},{"v":7573,"d":"7,573 "},{"v":8846,"d":"8,846 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D19+D30","v":{"v":317342,"d":"317,342 "}},{"$f":"E19+E30","v":{"v":15278,"d":"15,278 "}},{"v":302064,"d":"302,064 "},{"v":13168,"d":"13,168 "},{"v":3292,"d":"3,292 "},{"v":3101,"d":"3,101 "},{"v":11220,"d":"11,220 "},{"v":748,"d":"748 "},{"v":10472,"d":"10,472 "},{"v":12229,"d":"12,229 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D20","v":{"v":269757,"d":"269,757 "}},{"$f":"E20","v":{"v":12988,"d":"12,988 "}},{"v":256769,"d":"256,769 "},{"v":11194,"d":"11,194 "},{"v":2798.5,"d":"2,799 "},{"v":2636,"d":"2,636 "},{"v":9537,"d":"9,537 "},{"v":636,"d":"636 "},{"v":8901,"d":"8,901 "},{"v":10395.5,"d":"10,396 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D21","v":{"v":169813,"d":"169,813 "}},{"v":8176,"d":"8,176 "},{"v":161637,"d":"161,637 "},{"v":7046,"d":"7,046 "},{"v":1761.5,"d":"1,762 "},{"v":1659.5,"d":"1,660 "},{"v":6005,"d":"6,005 "},{"v":400,"d":"400 "},{"v":5605,"d":"5,605 "},{"v":6544,"d":"6,544 "},{"v":0,"d":"0 "}]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D68:D80)","v":{"v":26280566,"d":"26,280,566 "}},{"v":1265313,"d":"1,265,313 "},{"v":25015253,"d":"25,015,253 "},{"v":1090454,"d":"1,090,454 "},{"v":272613.5,"d":"272,614"},{"v":256798,"d":"256,798 "},{"v":929187,"d":"929,187 "},{"v":61946,"d":"61,946 "},{"v":867241,"d":"867,241 "},{"v":1012692.5,"d":"1,012,693 "},{"v":0,"d":"0 "}]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"D38","v":{"v":5458951,"d":"5,458,951 "}},{"v":262828,"d":"262,828 "},{"v":5196123,"d":"5,196,123 "},{"v":226508,"d":"226,508 "},{"v":56627,"d":"56,627 "},{"v":53341.5,"d":"53,342 "},{"v":193006,"d":"193,006 "},{"v":12868,"d":"12,868 "},{"v":180138,"d":"180,138 "},{"v":210354.5,"d":"210,355 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D34+D35+D36+D37","v":{"v":11192253,"d":"11,192,253 "}},{"v":538867,"d":"538,867 "},{"v":10653386,"d":"10,653,386 "},{"v":464398,"d":"464,398 "},{"v":116099.5,"d":"116,100 "},{"v":109364,"d":"109,364 "},{"v":395724,"d":"395,724 "},{"v":26380,"d":"26,380 "},{"v":369344,"d":"369,344 "},{"v":431282.5,"d":"431,283 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D44+D45","v":{"v":144164,"d":"144,164 "}},{"v":6941,"d":"6,941 "},{"v":137223,"d":"137,223 "},{"v":5982,"d":"5,982 "},{"v":1495.5,"d":"1,496 "},{"v":1408.5,"d":"1,409 "},{"v":5104,"d":"5,104 "},{"v":338,"d":"338 "},{"v":4766,"d":"4,766 "},{"v":5557,"d":"5,557 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D51+D52+D53+D54+D55+D56+D57","v":{"v":11627595,"d":"11,627,595 "}},{"v":559827,"d":"559,827 "},{"v":11067768,"d":"11,067,768 "},{"v":482460,"d":"482,460 "},{"v":120615,"d":"120,615 "},{"v":113618,"d":"113,618 "},{"v":411109,"d":"411,109 "},{"v":27408,"d":"27,408 "},{"v":383701,"d":"383,701 "},{"v":448055,"d":"448,055 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D39","v":{"v":860584,"d":"860,584 "}},{"v":41434,"d":"41,434 "},{"v":819150,"d":"819,150 "},{"v":35708,"d":"35,708 "},{"v":8927,"d":"8,927 "},{"v":8409,"d":"8,409 "},{"v":30429,"d":"30,429 "},{"v":2028,"d":"2,028 "},{"v":28401,"d":"28,401 "},{"v":33162,"d":"33,162 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D47","v":{"v":2789412,"d":"2,789,412 "}},{"v":134300,"d":"134,300 "},{"v":2655112,"d":"2,655,112 "},{"v":115740,"d":"115,740 "},{"v":28935,"d":"28,935 "},{"v":27256.5,"d":"27,257 "},{"v":98627,"d":"98,627 "},{"v":6574,"d":"6,574 "},{"v":92053,"d":"92,053 "},{"v":107487.5,"d":"107,488 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D46","v":{"v":408463,"d":"408,463 "}},{"v":19666,"d":"19,666 "},{"v":388797,"d":"388,797 "},{"v":16948,"d":"16,948 "},{"v":4237,"d":"4,237 "},{"v":3991,"d":"3,991 "},{"v":14445,"d":"14,445 "},{"v":962,"d":"962 "},{"v":13483,"d":"13,483 "},{"v":15740,"d":"15,740 "},{"v":0,"d":"0 "}]
[null,"UB"]
[null,"SU",null,{"$f":"D48+D49+D50","v":{"v":20932671,"d":"20,932,671 "}},{"v":1007831,"d":"1,007,831 "},{"v":19924840,"d":"19,924,840 "},{"v":868556,"d":"868,556 "},{"v":217139,"d":"217,139 "},{"v":204541,"d":"204,541 "},{"v":740107,"d":"740,107 "},{"v":49340,"d":"49,340 "},{"v":690767,"d":"690,767 "},{"v":806618,"d":"806,618 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D40+D41+D42+D43","v":{"v":1475912,"d":"1,475,912 "}},{"v":71060,"d":"71,060 "},{"v":1404852,"d":"1,404,852 "},{"v":61240,"d":"61,240 "},{"v":15310,"d":"15,310 "},{"v":14422,"d":"14,422 "},{"v":52187,"d":"52,187 "},{"v":3478,"d":"3,478 "},{"v":48709,"d":"48,709 "},{"v":56874,"d":"56,874 "},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office",null,{"$f":"D58+D59","v":{"v":559429,"d":"559,429 "}},{"v":26933,"d":"26,933 "},{"v":532496,"d":"532,496 "},{"v":23212,"d":"23,212 "},{"v":5803,"d":"5,803 "},{"v":5466.5,"d":"5,467 "},{"v":19777,"d":"19,777 "},{"v":1318,"d":"1,318 "},{"v":18459,"d":"18,459 "},{"v":21557.5,"d":"21,558 "},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D86:D98)","v":{"v":55449434,"d":"55,449,434 "}},{"v":2669687,"d":"2,669,687 "},{"v":52779747,"d":"52,779,747 "},{"v":2300752,"d":"2,300,752 "},{"v":575188,"d":"575,188"},{"v":541818,"d":"541,818 "},{"v":1960515,"d":"1,960,515 "},{"v":130694,"d":"130,694 "},{"v":1829821,"d":"1,829,821 "},{"v":2136688,"d":"2,136,688 "},{"v":0,"d":"0 "}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"D68+D86","v":{"v":6516978,"d":"6,516,978 "}},{"v":313768,"d":"313,768 "},{"v":6203210,"d":"6,203,210 "},{"v":270408,"d":"270,408 "},{"v":67602,"d":"67,602"},{"v":63680,"d":"63,680 "},{"v":230413,"d":"230,413 "},{"v":15362,"d":"15,362 "},{"v":215051,"d":"215,051 "},{"v":251124,"d":"251,124 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":18658191,"d":"18,658,191 "},{"v":898325,"d":"898,325 "},{"v":17759866,"d":"17,759,866 "},{"v":774180,"d":"774,180 "},{"v":193545,"d":"193,545"},{"v":182316.5,"d":"182,317 "},{"v":659693,"d":"659,693 "},{"v":43978,"d":"43,978 "},{"v":615715,"d":"615,715 "},{"v":718973.5,"d":"718,974 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":6647926,"d":"6,647,926 "},{"v":320073,"d":"320,073 "},{"v":6327853,"d":"6,327,853 "},{"v":275842,"d":"275,842 "},{"v":68960.5,"d":"68,961"},{"v":64959,"d":"64,959 "},{"v":235054,"d":"235,054 "},{"v":15668,"d":"15,668 "},{"v":219386,"d":"219,386 "},{"v":256172.5,"d":"256,173 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":12179747,"d":"12,179,747 "},{"v":586411,"d":"586,411 "},{"v":11593336,"d":"11,593,336 "},{"v":505370,"d":"505,370 "},{"v":126342.5,"d":"126,343"},{"v":119013.5,"d":"119,014 "},{"v":430629,"d":"430,629 "},{"v":28710,"d":"28,710 "},{"v":401919,"d":"401,919 "},{"v":469331,"d":"469,331 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":1089460,"d":"1,089,460 "},{"v":52454,"d":"52,454 "},{"v":1037006,"d":"1,037,006 "},{"v":45204,"d":"45,204 "},{"v":11301,"d":"11,301"},{"v":10645.5,"d":"10,646 "},{"v":38519,"d":"38,519 "},{"v":2568,"d":"2,568 "},{"v":35951,"d":"35,951 "},{"v":41980.5,"d":"41,981 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":2888133,"d":"2,888,133 "},{"v":139053,"d":"139,053 "},{"v":2749080,"d":"2,749,080 "},{"v":119836,"d":"119,836 "},{"v":29959,"d":"29,959"},{"v":28221,"d":"28,221 "},{"v":102121,"d":"102,121 "},{"v":6806,"d":"6,806 "},{"v":95315,"d":"95,315 "},{"v":111292,"d":"111,292 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":9637561,"d":"9,637,561 "},{"v":464013,"d":"464,013 "},{"v":9173548,"d":"9,173,548 "},{"v":399890,"d":"399,890 "},{"v":99972.5,"d":"99,973"},{"v":94172,"d":"94,172 "},{"v":340760,"d":"340,760 "},{"v":22714,"d":"22,714 "},{"v":318046,"d":"318,046 "},{"v":371375.5,"d":"371,376 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":157476,"d":"157,476 "},{"v":7582,"d":"7,582 "},{"v":149894,"d":"149,894 "},{"v":6534,"d":"6,534 "},{"v":1633.5,"d":"1,634"},{"v":1539,"d":"1,539 "},{"v":5565,"d":"5,565 "},{"v":372,"d":"372 "},{"v":5193,"d":"5,193 "},{"v":6067.5,"d":"6,068 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":21162275,"d":"21,162,275 "},{"v":1018886,"d":"1,018,886 "},{"v":20143389,"d":"20,143,389 "},{"v":878082,"d":"878,082 "},{"v":219520.5,"d":"219,521"},{"v":206784.5,"d":"206,785 "},{"v":748222,"d":"748,222 "},{"v":49882,"d":"49,882 "},{"v":698340,"d":"698,340 "},{"v":815464,"d":"815,464 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":1793254,"d":"1,793,254 "},{"v":86338,"d":"86,338 "},{"v":1706916,"d":"1,706,916 "},{"v":74408,"d":"74,408 "},{"v":18602,"d":"18,602"},{"v":17523,"d":"17,523 "},{"v":63407,"d":"63,407 "},{"v":4226,"d":"4,226 "},{"v":59181,"d":"59,181 "},{"v":69103,"d":"69,103 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":269757,"d":"269,757 "},{"v":12988,"d":"12,988 "},{"v":256769,"d":"256,769 "},{"v":11194,"d":"11,194 "},{"v":2798.5,"d":"2,799"},{"v":2636,"d":"2,636 "},{"v":9537,"d":"9,537 "},{"v":636,"d":"636 "},{"v":8901,"d":"8,901 "},{"v":10395.5,"d":"10,396 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":729242,"d":"729,242 "},{"v":35109,"d":"35,109 "},{"v":694133,"d":"694,133 "},{"v":30258,"d":"30,258 "},{"v":7564.5,"d":"7,565"},{"v":7126,"d":"7,126 "},{"v":25782,"d":"25,782 "},{"v":1718,"d":"1,718 "},{"v":24064,"d":"24,064 "},{"v":28101.5,"d":"28,102 "},{"v":0,"d":"0 "}]
[]
["Total  Projects",null,null,{"$f":"SUM(D105:D117)","v":{"v":81730000,"d":"81,730,000 "}},{"v":3935000,"d":"3,935,000 "},{"v":77795000,"d":"77,795,000 "},{"v":3391206,"d":"3,391,206 "},{"v":847801.5,"d":"847,802"},{"v":798616,"d":"798,616 "},{"v":2889702,"d":"2,889,702 "},{"v":192640,"d":"192,640 "},{"v":2697062,"d":"2,697,062 "},{"v":3149380.5,"d":"3,149,381 "},{"v":0,"d":"0 "}]

{"sheet":"09C","index":10,"n_rows":181,"n_cols":17,"rows_kept":181}
["University System of Maryland"]
["Allocation of accrued interest payable, unamortized discount/Premium  - 2009 Series C"]
["As of FYE 6/30/2015"]
[]
[{"$nulls":6},"Interest ","Allocated","Allocated","Allocated",null,{"$f":"I5","v":"Allocated"},"Allocated",null,{"$f":"L5","v":"Allocated"}]
[{"$nulls":6},"Expense","Accrued Interest","Accrued Interest","Unamortized",{"$f":"E8","v":"FY 2015"},"Unamortized","Unamortized",{"$f":"K6","v":"FY 2015"},"Unamortized",{"$f":"K6","v":"FY 2015"},{"$f":"P6","v":"FY 2015"}]
[{"$nulls":3},"Long-term debt","Principal paid","Long-term debt","Paid","Payable","Payable","Premium","Premium",{"$f":"K7","v":"Premium"},"Loss on Refunding","Loss on Refunding",{"$f":"N7","v":"Loss on Refunding"},"Interest","Interest"]
["Institution","Project","Type","as of 6/30/2014","FY 2015","as of 6/30/2015",{"$f":"E8","v":"FY 2015"},{"$f":"D8","v":"as of 6/30/2014"},{"$f":"F8","v":"as of 6/30/2015"},{"$f":"D8","v":"as of 6/30/2014"},"Amortization",{"$f":"I8","v":"as of 6/30/2015"},{"$f":"J8","v":"as of 6/30/2014"},"Amortization",{"$f":"L8","v":"as of 6/30/2015"},"Expense","Cap"]
[]
[null,"89B/97 Series A",{"$nulls":9},{"$f":"J10-K10","v":{"v":0,"d":"0 "}},null,null,{"$f":"M10-N10","v":{"v":0,"d":"0 "}}]
["UMAB","Parking Garage - 89 B","Auxil",null,null,{"$f":"D11-E11","v":{"v":0,"d":"0 "}},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"$f":"G11-H11+I11-K11+N11","v":{"v":0,"d":"0 "}}]
["UMAB","Student Union - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Dorm - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Fraternities - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","SCUB - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Physical Sciences - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Annapolis Hall - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Parking Garage - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Bus. Mgmt. (Inst.) - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["TU","Dorm/Parking Garage - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMES","Dorm - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMBC","Parking Garage - 89 B","Auxil",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Bus. Mgmt. - 89 B","Acad",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","A.V. Williams - 89 B","Acad",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["SSU","Academic Building - '89 B","Acad",null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,{"v":0,"d":"0 "},0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"99 Series A"]
["UMCP","Performing Arts Center","Acad",{"v":4949134,"d":"4,949,134"},{"v":2694,"d":"2,694"},{"$f":"D28-E28","v":{"v":4946440,"d":"4,946,440"}},{"$f":"98932+98892","v":{"v":197824,"d":"197,824"}},{"v":49466,"d":"49,466"},{"$f":"98892/2","v":{"v":49446,"d":"49,446"}},{"v":154945,"d":"154,945"},{"$f":"14086+14086","v":{"v":28172,"d":"28,172"}},{"$f":"J28-K28","v":{"v":126773,"d":"126,773"}},{"v":97008,"d":"97,008"},{"$f":"8820+8820","v":{"v":17640,"d":"17,640"}},{"$f":"M28-N28","v":{"v":79368,"d":"79,368"}},{"$f":"G28-H28+I28-K28+N28","v":{"v":187272,"d":"187,272"}}]
["UMCP","Facilities Renewal","Acad",{"v":882117,"d":"882,117"},480,{"$f":"D29-E29","v":{"v":881637,"d":"881,637"}},{"$f":"17633+17626","v":{"v":35259,"d":"35,259"}},{"v":8816.5,"d":"8,817"},{"$f":"17626/2","v":{"v":8813,"d":"8,813"}},{"v":27613,"d":"27,613"},{"$f":"2511+2511","v":{"v":5022,"d":"5,022"}},{"$f":"J29-K29","v":{"v":22591,"d":"22,591"}},{"v":17291,"d":"17,291"},{"$f":"1572+1572","v":{"v":3144,"d":"3,144"}},{"$f":"M29-N29","v":{"v":14147,"d":"14,147"}},{"v":33377.5,"d":"33,378"}]
["UMCP","Construct Steam Improvements","Acad",{"v":110303,"d":"110,303"},60,{"v":110243,"d":"110,243"},{"$f":"2205+2204","v":{"v":4409,"d":"4,409"}},{"v":1102.5,"d":"1,103"},{"$f":"2204/2","v":{"v":1102,"d":"1,102"}},{"v":3453,"d":"3,453"},{"$f":"314+314","v":628},{"v":2825,"d":"2,825"},{"v":2158,"d":"2,158"},{"$f":"197+197","v":394},{"v":1764,"d":"1,764"},{"v":4174.5,"d":"4,175"}]
["UMCP","Technology Advancement Facility","Acad",{"v":4957,"d":"4,957"},3,{"v":4954,"d":"4,954"},{"$f":"99+99","v":198},{"v":49.5,"d":"50"},{"$f":"99/2","v":{"v":49.5,"d":"50"}},156,{"$f":"14+14","v":28},128,96,{"$f":"9+9","v":18},78,188]
["UMCP","Symons Hall Renovations","Acad",{"v":196908,"d":"196,908"},107,{"v":196801,"d":"196,801"},{"$f":"3936+3935","v":{"v":7871,"d":"7,871"}},{"v":1968,"d":"1,968"},{"$f":"3935/2","v":{"v":1967.5,"d":"1,968"}},{"v":6169,"d":"6,169"},{"$f":"560+560","v":{"v":1120,"d":"1,120"}},{"v":5049,"d":"5,049"},{"v":3859,"d":"3,859"},{"$f":"351+351","v":702},{"v":3157,"d":"3,157"},{"v":7452.5,"d":"7,453"}]
["UMCP","Renovate Key and Taliafero","Acad",125,null,125,{"$f":"2+2","v":4},1,{"$f":"2/2","v":1},0,null,0,0,null,0,4]
["UMCP","Renovate Hornbake and Mckeldin","Acad",{"v":33453,"d":"33,453"},18,{"v":33435,"d":"33,435"},{"$f":"669+668","v":{"v":1337,"d":"1,337"}},{"v":334.5,"d":"335"},{"$f":"668/2","v":334},{"v":1049,"d":"1,049"},{"$f":"95+95","v":190},859,652,{"$f":"60+60","v":120},532,{"v":1266.5,"d":"1,267"}]
["UMB","Health Sciences Library","Acad",{"v":10195,"d":"10,195"},6,{"v":10189,"d":"10,189"},{"$f":"204+204","v":408},102,{"$f":"204/2","v":102},319,{"$f":"29+29","v":58},261,202,{"$f":"18+18","v":36},166,386]
["UMB","Health Sciences Library - equip","Acad",{"v":56775,"d":"56,775"},31,{"v":56744,"d":"56,744"},{"$f":"1135+1134","v":{"v":2269,"d":"2,269"}},{"v":567.5,"d":"568"},{"$f":"1134/2","v":567},{"v":1773,"d":"1,773"},{"$f":"162+162","v":324},{"v":1449,"d":"1,449"},{"v":1115,"d":"1,115"},{"$f":"101+101","v":202},913,{"v":2146.5,"d":"2,147"}]
["UMB","Facilities Renewal","Acad",{"v":530544,"d":"530,544"},289,{"v":530255,"d":"530,255"},{"$f":"10605+10601","v":{"v":21206,"d":"21,206"}},{"v":5302.5,"d":"5,303"},{"$f":"10601/2","v":{"v":5300.5,"d":"5,301"}},{"v":16610,"d":"16,610"},{"$f":"1510+1510","v":{"v":3020,"d":"3,020"}},{"v":13590,"d":"13,590"},{"v":10404,"d":"10,404"},{"$f":"945+945","v":{"v":1890,"d":"1,890"}},{"v":8514,"d":"8,514"},{"v":20074,"d":"20,074"}]
["UMB","School of Nursing Equipment","Acad",{"v":17479,"d":"17,479"},10,{"v":17469,"d":"17,469"},{"$f":"349+349","v":698},{"v":174.5,"d":"175"},{"$f":"349/2","v":{"v":174.5,"d":"175"}},545,{"$f":"50+50","v":100},445,344,{"$f":"31+31","v":62},282,660]
["UMB","School of Law: Marshall Libr. Expan","Acad",{"v":239181,"d":"239,181"},130,{"v":239051,"d":"239,051"},{"$f":"4781+4779","v":{"v":9560,"d":"9,560"}},{"v":2390.5,"d":"2,391"},{"$f":"4779/2","v":{"v":2389.5,"d":"2,390"}},{"v":7486,"d":"7,486"},{"$f":"681+681","v":{"v":1362,"d":"1,362"}},{"v":6124,"d":"6,124"},{"v":4691,"d":"4,691"},{"$f":"426+426","v":852},{"v":3839,"d":"3,839"},{"v":9049,"d":"9,049"}]
["UMB","Lane Hall and Marshall Library","Acad",{"v":137676,"d":"137,676"},75,{"v":137601,"d":"137,601"},{"$f":"2752+2751","v":{"v":5503,"d":"5,503"}},{"v":1376,"d":"1,376"},{"$f":"2751/2","v":{"v":1375.5,"d":"1,376"}},{"v":4309,"d":"4,309"},{"$f":"392+392","v":784},{"v":3525,"d":"3,525"},{"v":2702,"d":"2,702"},{"$f":"245+245","v":490},{"v":2212,"d":"2,212"},{"v":5208.5,"d":"5,209"}]
["UMES","Facilities Renewal","Acad",{"v":185032,"d":"185,032"},101,{"v":184931,"d":"184,931"},{"$f":"3699+3697","v":{"v":7396,"d":"7,396"}},{"v":1849.5,"d":"1,850"},{"$f":"3697/2","v":{"v":1848.5,"d":"1,849"}},{"v":5789,"d":"5,789"},{"$f":"527+527","v":{"v":1054,"d":"1,054"}},{"v":4735,"d":"4,735"},{"v":3624,"d":"3,624"},{"$f":"330+330","v":660},{"v":2964,"d":"2,964"},{"v":7001,"d":"7,001"}]
["UMBC","Facilities Renewal","Acad",{"v":459997,"d":"459,997"},250,{"v":459747,"d":"459,747"},{"$f":"9195+9191","v":{"v":18386,"d":"18,386"}},{"v":4597.5,"d":"4,598"},{"$f":"9191/2","v":{"v":4595.5,"d":"4,596"}},{"v":14404,"d":"14,404"},{"$f":"1309+1309","v":{"v":2618,"d":"2,618"}},{"v":11786,"d":"11,786"},{"v":9014,"d":"9,014"},{"$f":"820+820","v":{"v":1640,"d":"1,640"}},{"v":7374,"d":"7,374"},{"v":17406,"d":"17,406"}]
["UMBC","Biology Bldg renovation","Acad",{"v":70419,"d":"70,419"},38,{"v":70381,"d":"70,381"},{"$f":"1408+1407","v":{"v":2815,"d":"2,815"}},704,{"$f":"1407/2","v":{"v":703.5,"d":"704"}},{"v":2209,"d":"2,209"},{"$f":"200+200","v":400},{"v":1809,"d":"1,809"},{"v":1385,"d":"1,385"},{"$f":"125+125","v":250},{"v":1135,"d":"1,135"},{"v":2664.5,"d":"2,665"}]
["UMBC","Power Plant Expansion","Acad",{"v":780947,"d":"780,947"},425,{"v":780522,"d":"780,522"},{"$f":"15611+15605","v":{"v":31216,"d":"31,216"}},{"v":7805.5,"d":"7,806"},{"$f":"15605/2","v":{"v":7802.5,"d":"7,803"}},{"v":24447,"d":"24,447"},{"$f":"2223+2223","v":{"v":4446,"d":"4,446"}},{"v":20001,"d":"20,001"},{"v":15305,"d":"15,305"},{"$f":"1392+1392","v":{"v":2784,"d":"2,784"}},{"v":12521,"d":"12,521"},{"v":29551,"d":"29,551"}]
["UMUC","Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["CEES","Facilities Renewal","Acad",{"v":15119,"d":"15,119"},8,{"v":15111,"d":"15,111"},{"$f":"302+302","v":604},151,{"$f":"302/2","v":151},474,{"$f":"43+43","v":86},388,296,{"$f":"27+27","v":54},242,572]
["USMH ","Emergency project","Acad",158,1,157,{"$f":"3+3","v":6},{"v":1.5,"d":"2"},{"$f":"3/2","v":{"v":1.5,"d":"2"}},0,null,0,0,null,0,6]
["USMH","Transfer from UMBI","Acad",{"v":8989,"d":"8,989"},5,{"v":8984,"d":"8,984"},{"$f":"180+180","v":360},90,{"$f":"180/2","v":90},277,{"$f":"26+26","v":52},225,176,{"$f":"16+16","v":32},144,340]
["BSU","Facilities Renewal","Acad",{"v":44641,"d":"44,641"},24,{"v":44617,"d":"44,617"},{"$f":"892+892","v":{"v":1784,"d":"1,784"}},446,{"$f":"892/2","v":446},{"v":1398,"d":"1,398"},{"$f":"127+127","v":254},{"v":1144,"d":"1,144"},871,{"$f":"80+80","v":160},711,{"v":1690,"d":"1,690"}]
["CSC","Facilities Renewal","Acad",{"v":143802,"d":"143,802"},78,{"v":143724,"d":"143,724"},{"$f":"2875+2873","v":{"v":5748,"d":"5,748"}},{"v":1437.5,"d":"1,438"},{"$f":"2873/2","v":{"v":1436.5,"d":"1,437"}},{"v":4505,"d":"4,505"},{"$f":"409+409","v":818},{"v":3687,"d":"3,687"},{"v":2821,"d":"2,821"},{"$f":"256+256","v":512},{"v":2309,"d":"2,309"},{"v":5441,"d":"5,441"}]
["FSU","Facilities Renewal","Acad",{"v":317392,"d":"317,392"},173,{"v":317219,"d":"317,219"},{"$f":"6345+6342","v":{"v":12687,"d":"12,687"}},{"v":3172.5,"d":"3,173"},{"$f":"6342/2","v":{"v":3171,"d":"3,171"}},{"v":9940,"d":"9,940"},{"$f":"903+903","v":{"v":1806,"d":"1,806"}},{"v":8134,"d":"8,134"},{"v":6218,"d":"6,218"},{"$f":"566+566","v":{"v":1132,"d":"1,132"}},{"v":5086,"d":"5,086"},{"v":12011.5,"d":"12,012"}]
["SSU","Facilities Renewal","Acad",{"v":38987,"d":"38,987"},21,{"v":38966,"d":"38,966"},{"$f":"779+779","v":{"v":1558,"d":"1,558"}},{"v":389.5,"d":"390"},{"$f":"779/2","v":{"v":389.5,"d":"390"}},{"v":1220,"d":"1,220"},{"$f":"111+111","v":222},998,769,{"$f":"69+69","v":138},631,{"v":1474,"d":"1,474"}]
["TU","Facilities Renewal","Acad",{"v":200599,"d":"200,599"},109,{"v":200490,"d":"200,490"},{"$f":"4010+4008","v":{"v":8018,"d":"8,018"}},{"v":2005,"d":"2,005"},{"$f":"4008/2","v":{"v":2004,"d":"2,004"}},{"v":6280,"d":"6,280"},{"$f":"571+571","v":{"v":1142,"d":"1,142"}},{"v":5138,"d":"5,138"},{"v":3937,"d":"3,937"},{"$f":"357+357","v":714},{"v":3223,"d":"3,223"},{"v":7589,"d":"7,589"}]
["UB","Facilities Renewal","Acad",{"v":81597,"d":"81,597"},44,{"v":81553,"d":"81,553"},{"$f":"1631+1630","v":{"v":3261,"d":"3,261"}},{"v":815.5,"d":"816"},{"$f":"1630/2","v":815},{"v":2557,"d":"2,557"},{"$f":"232+232","v":464},{"v":2093,"d":"2,093"},{"v":1603,"d":"1,603"},{"$f":"145+145","v":290},{"v":1313,"d":"1,313"},{"v":3086.5,"d":"3,087"}]
[]
["UMCP","Frat row - Renovation PH V","Auxil",684,null,684,{"$f":"14+14","v":28},7,{"$f":"14/2","v":7},21,{"$f":"2+2","v":4},17,16,{"$f":"1+1","v":2},14,26]
["UMCP","Ritchie renovation","Auxil",{"v":1372,"d":"1,372"},1,{"v":1371,"d":"1,371"},{"$f":"27+27","v":54},{"v":13.5,"d":"14"},{"$f":"27/2","v":{"v":13.5,"d":"14"}},42,{"$f":"4+4","v":8},34,31,{"$f":"2+2","v":4},27,50]
["UMCP","Health & Human Performance","Auxil",{"v":11149,"d":"11,149"},6,{"v":11143,"d":"11,143"},{"$f":"223+223","v":446},{"v":111.5,"d":"112"},{"$f":"223/2","v":{"v":111.5,"d":"112"}},346,{"$f":"32+32","v":64},282,217,{"$f":"20+20","v":40},177,422]
["UMCP","Track & Field","Auxil",121,null,121,{"$f":"2+2","v":4},1,{"$f":"2/2","v":1},0,null,0,0,null,0,4]
["UMCP","Golf Course Clubhouse","Auxil",{"v":26764,"d":"26,764"},15,{"v":26749,"d":"26,749"},{"$f":"535+535","v":{"v":1070,"d":"1,070"}},{"v":267.5,"d":"268"},{"$f":"535/2","v":{"v":267.5,"d":"268"}},840,{"$f":"76+76","v":152},688,522,{"$f":"48+48","v":96},426,{"v":1014,"d":"1,014"}]
["UMCP","Stamp Union renovation","Auxil",{"v":1460010,"d":"1,460,010"},795,{"v":1459215,"d":"1,459,215"},{"$f":"29185+29173","v":{"v":58358,"d":"58,358"}},{"v":14592.5,"d":"14,593"},{"$f":"29173/2","v":{"v":14586.5,"d":"14,587"}},{"v":45714,"d":"45,714"},{"$f":"4155+4155","v":{"v":8310,"d":"8,310"}},{"v":37404,"d":"37,404"},{"v":28617,"d":"28,617"},{"$f":"2602+2602","v":{"v":5204,"d":"5,204"}},{"v":23413,"d":"23,413"},{"v":55246,"d":"55,246"}]
["UMCP","Parking Garage III","Auxil",{"v":6654,"d":"6,654"},4,{"v":6650,"d":"6,650"},{"$f":"133+133","v":266},{"v":66.5,"d":"67"},{"$f":"133/2","v":{"v":66.5,"d":"67"}},208,{"$f":"19+19","v":38},170,129,{"$f":"12+12","v":24},105,252]
["UMCP","SCUB 3 Planning and Construcion","Auxil",{"v":578931,"d":"578,931"},315,{"v":578616,"d":"578,616"},{"$f":"11573+11568","v":{"v":23141,"d":"23,141"}},{"v":5786.5,"d":"5,787"},{"$f":"11568/2","v":{"v":5784,"d":"5,784"}},{"v":18122,"d":"18,122"},{"$f":"1648+1648","v":{"v":3296,"d":"3,296"}},{"v":14826,"d":"14,826"},{"v":11345,"d":"11,345"},{"$f":"1032+1032","v":{"v":2064,"d":"2,064"}},{"v":9281,"d":"9,281"},{"v":21906.5,"d":"21,907"}]
["UMCP","Somerset hall Renovation","Auxil",{"v":321197,"d":"321,197"},175,{"v":321022,"d":"321,022"},{"$f":"6421+6418","v":{"v":12839,"d":"12,839"}},{"v":3210.5,"d":"3,211"},{"$f":"6418/2","v":{"v":3209,"d":"3,209"}},{"v":10058,"d":"10,058"},{"$f":"914+914","v":{"v":1828,"d":"1,828"}},{"v":8230,"d":"8,230"},{"v":6300,"d":"6,300"},{"$f":"572+572","v":{"v":1144,"d":"1,144"}},{"v":5156,"d":"5,156"},{"v":12153.5,"d":"12,154"}]
["UMCP","South Campus Garage","Auxil",{"v":51811,"d":"51,811"},28,{"v":51783,"d":"51,783"},{"$f":"1036+1035","v":{"v":2071,"d":"2,071"}},518,{"$f":"1035/2","v":{"v":517.5,"d":"518"}},{"v":1627,"d":"1,627"},{"$f":"147+147","v":294},{"v":1333,"d":"1,333"},{"v":1019,"d":"1,019"},{"$f":"92+92","v":184},835,{"v":1960.5,"d":"1,961"}]
["UMB","Pascault Row renovation","Auxil",{"v":143480,"d":"143,480"},78,{"v":143402,"d":"143,402"},{"$f":"2868+2867","v":{"v":5735,"d":"5,735"}},{"v":1434,"d":"1,434"},{"$f":"2867/2","v":{"v":1433.5,"d":"1,434"}},{"v":4496,"d":"4,496"},{"$f":"408+408","v":816},{"v":3680,"d":"3,680"},{"v":2809,"d":"2,809"},{"$f":"256+256","v":512},{"v":2297,"d":"2,297"},{"v":5430.5,"d":"5,431"}]
["UMES","Student Services Building","Auxil",{"v":3325931,"d":"3,325,931"},{"v":1811,"d":"1,811"},{"v":3324120,"d":"3,324,120"},{"$f":"66485+66458","v":{"v":132943,"d":"132,943"}},{"v":33242.5,"d":"33,243"},{"$f":"66458/2","v":{"v":33229,"d":"33,229"}},{"v":104128,"d":"104,128"},{"$f":"9466+9466","v":{"v":18932,"d":"18,932"}},{"v":85196,"d":"85,196"},{"v":65194,"d":"65,194"},{"$f":"5927+5927","v":{"v":11854,"d":"11,854"}},{"v":53340,"d":"53,340"},{"v":125851.5,"d":"125,852"}]
["UMES","New Residence hall","Auxil",{"v":154247,"d":"154,247"},84,{"v":154163,"d":"154,163"},{"$f":"3083+3082","v":{"v":6165,"d":"6,165"}},{"v":1541.5,"d":"1,542"},{"$f":"3082/2","v":{"v":1541,"d":"1,541"}},{"v":4829,"d":"4,829"},{"$f":"439+439","v":878},{"v":3951,"d":"3,951"},{"v":3022,"d":"3,022"},{"$f":"275+275","v":550},{"v":2472,"d":"2,472"},{"v":5836.5,"d":"5,837"}]
["UMBC","Field House","Auxil",{"v":455304,"d":"455,304"},248,{"v":455056,"d":"455,056"},{"$f":"9101+9098","v":{"v":18199,"d":"18,199"}},{"v":4550.5,"d":"4,551"},{"$f":"9098/2","v":{"v":4549,"d":"4,549"}},{"v":14253,"d":"14,253"},{"$f":"1296+1296","v":{"v":2592,"d":"2,592"}},{"v":11661,"d":"11,661"},{"v":8928,"d":"8,928"},{"$f":"811+811","v":{"v":1622,"d":"1,622"}},{"v":7306,"d":"7,306"},{"v":17227.5,"d":"17,228"}]
["UMBC","University Commons Center","Auxil",{"v":1240013,"d":"1,240,013"},675,{"v":1239338,"d":"1,239,338"},{"$f":"24788+24778","v":{"v":49566,"d":"49,566"}},{"v":12394,"d":"12,394"},{"$f":"24778/2","v":{"v":12389,"d":"12,389"}},{"v":38824,"d":"38,824"},{"$f":"3529+3529","v":{"v":7058,"d":"7,058"}},{"v":31766,"d":"31,766"},{"v":24304,"d":"24,304"},{"$f":"2210+2210","v":{"v":4420,"d":"4,420"}},{"v":19884,"d":"19,884"},{"v":46923,"d":"46,923"}]
["UMBC","Parking Garage","Auxil",{"v":707490,"d":"707,490"},385,{"v":707105,"d":"707,105"},{"$f":"14143+14137","v":{"v":28280,"d":"28,280"}},{"v":7071.5,"d":"7,072"},{"$f":"14137/2","v":{"v":7068.5,"d":"7,069"}},{"v":22146,"d":"22,146"},{"$f":"2014+2014","v":{"v":4028,"d":"4,028"}},{"v":18118,"d":"18,118"},{"v":13866,"d":"13,866"},{"$f":"1261+1261","v":{"v":2522,"d":"2,522"}},{"v":11344,"d":"11,344"},{"v":26771,"d":"26,771"}]
["CSC","New residence Hall/Dining","Auxil",{"v":63214,"d":"63,214"},34,{"v":63180,"d":"63,180"},{"$f":"1264+1263","v":{"v":2527,"d":"2,527"}},632,{"$f":"1263/2","v":{"v":631.5,"d":"632"}},{"v":1978,"d":"1,978"},{"$f":"180+180","v":360},{"v":1618,"d":"1,618"},{"v":1236,"d":"1,236"},{"$f":"113+113","v":226},{"v":1010,"d":"1,010"},{"v":2392.5,"d":"2,393"}]
["FSU","Athletic facilities inprovements","Auxil",{"v":97133,"d":"97,133"},53,{"v":97080,"d":"97,080"},{"$f":"1942+1941","v":{"v":3883,"d":"3,883"}},971,{"$f":"1941/2","v":{"v":970.5,"d":"971"}},{"v":3046,"d":"3,046"},{"$f":"276+276","v":552},{"v":2494,"d":"2,494"},{"v":1905,"d":"1,905"},{"$f":"173+173","v":346},{"v":1559,"d":"1,559"},{"v":3676.5,"d":"3,677"}]
["TU","Richmond & Newell Hall Dining","Auxil",{"v":3858,"d":"3,858"},2,{"v":3856,"d":"3,856"},{"$f":"77+77","v":154},{"v":38.5,"d":"39"},{"$f":"77/2","v":{"v":38.5,"d":"39"}},121,{"$f":"11+11","v":22},99,74,{"$f":"7+7","v":14},60,146]
["TU","University Union Expansion East","Auxil",{"v":204111,"d":"204,111"},111,{"v":204000,"d":"204,000"},{"$f":"4080+4078","v":{"v":8158,"d":"8,158"}},{"v":2040,"d":"2,040"},{"$f":"4078/2","v":{"v":2039,"d":"2,039"}},{"v":6390,"d":"6,390"},{"$f":"581+581","v":{"v":1162,"d":"1,162"}},{"v":5228,"d":"5,228"},{"v":3998,"d":"3,998"},{"$f":"364+364","v":728},{"v":3270,"d":"3,270"},{"v":7723,"d":"7,723"}]
[]
[null,"00 Series A"]
[]
["UMCP","UMCP SCUB 3","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,{"$f":"G79-H79+I79-K79+N79","v":0}]
["UMCP","UMCP Stamp Student Union","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP N. Campus Parking Garage","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP Health Center","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP South Campus Parking ","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP Arena","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMB","UMB Pascault Row renovation","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMB","UMB New Parking Garage","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMES","UMES Student services building","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMES","UMES New Residence Hall","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMBC","UMBC University Commons","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMBC","UMBC Parking Garage","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMBC","UMBC Housing Centr Utility Plant","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCES","UMCES Coastal Sciences Lab","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["CSU","CSC New residence Hall","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["FSU","FSU Athletic Facilities","Aux",0,null,{"$f":"D94-E94","v":0},{"$nulls":3},0,null,{"$f":"J94-K94","v":0},0,null,{"$f":"M94-N94","v":0},0]
["TU","TU 7800 York Road Garage","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["TU","TU Interim Fitness Center","Aux",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP Performing Arts Center","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP renovate Key / Taliaferro","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP renov McKeldin / Hornbake","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP Steam Plant improvements","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP Tech. Advancement Facility","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCP","UMCP Symons Hall renovation","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMB","UMB Health Sciences Library","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMB","UMB Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMB","UMB School of Nursing equipment","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMB","UMB School of Law Library","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMB","UMB Lane and Marshall Halls","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMES","UMES Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMBC","UMBC Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UMCES","UMCES Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["USM","USM Office emergency projects","Acad",null,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["BSU","BSU Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["CSU","CSC Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["FSU","FSU Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["SU","SU Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["SU","SU Holloway Hall renovation","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["TU","TU Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["TU","TU 7800 York Road renovation","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["UB","UB Facilities Renewal","Acad",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
[]
[]
[null,"Total",null,{"$f":"SUM(D9:D121)","v":{"v":18370000,"d":"18,370,000"}},{"v":10000,"d":"10,000"},{"v":18360000,"d":"18,360,000"},{"v":734272,"d":"734,272"},{"v":183606,"d":"183,606"},{"v":183530,"d":"183,530"},{"v":575116,"d":"575,116"},{"v":104564,"d":"104,564"},{"v":470552,"d":"470,552"},{"v":360073,"d":"360,073"},{"v":65472,"d":"65,472"},{"v":294601,"d":"294,601"},{"v":695104,"d":"695,104"},0]
[]
[]
[]
[null,"Academic Projects"]
[]
[null,null,"UMB",{"$f":"D35+D36+D37+D38+D39+D40+D104+D105+D106+D107+D108","v":{"v":991850,"d":"991,850"}},541,{"v":991309,"d":"991,309"},{"v":39644,"d":"39,644"},{"v":9913,"d":"9,913"},{"v":9909,"d":"9,909"},{"v":31042,"d":"31,042"},{"v":5648,"d":"5,648"},{"v":25394,"d":"25,394"},{"v":19458,"d":"19,458"},{"v":3532,"d":"3,532"},{"v":15926,"d":"15,926"},{"v":37524,"d":"37,524"},0]
[null,null,"UMCP",{"$f":"D23+D24+D28+D29+D30+D31+D32+D33+D34+D97+D98+D99+D100+D101+D102+D103","v":{"v":6176997,"d":"6,176,997"}},{"v":3362,"d":"3,362"},{"v":6173635,"d":"6,173,635"},{"v":246902,"d":"246,902"},{"v":61738,"d":"61,738"},{"v":61713,"d":"61,713"},{"v":193385,"d":"193,385"},{"v":35160,"d":"35,160"},{"v":158225,"d":"158,225"},{"v":121064,"d":"121,064"},{"v":22018,"d":"22,018"},{"v":99046,"d":"99,046"},{"v":233735,"d":"233,735"},0]
[null,null,"BSU",{"$f":"D49+D113","v":{"v":44641,"d":"44,641"}},24,{"v":44617,"d":"44,617"},{"v":1784,"d":"1,784"},446,446,{"v":1398,"d":"1,398"},254,{"v":1144,"d":"1,144"},871,160,711,{"v":1690,"d":"1,690"},0]
[null,null,"TU",{"$f":"D53+D118+D119","v":{"v":200599,"d":"200,599"}},109,{"v":200490,"d":"200,490"},{"v":8018,"d":"8,018"},{"v":2005,"d":"2,005"},{"v":2004,"d":"2,004"},{"v":6280,"d":"6,280"},{"v":1142,"d":"1,142"},{"v":5138,"d":"5,138"},{"v":3937,"d":"3,937"},714,{"v":3223,"d":"3,223"},{"v":7589,"d":"7,589"},0]
[null,null,"UMES",{"$f":"D109+D41","v":{"v":185032,"d":"185,032"}},{"$f":"E109+E41","v":101},{"v":184931,"d":"184,931"},{"v":7396,"d":"7,396"},{"v":1849.5,"d":"1,850"},{"v":1848.5,"d":"1,849"},{"v":5789,"d":"5,789"},{"v":1054,"d":"1,054"},{"v":4735,"d":"4,735"},{"v":3624,"d":"3,624"},660,{"v":2964,"d":"2,964"},{"v":7001,"d":"7,001"},0]
[null,null,"FSU",{"$f":"D51+D115","v":{"v":317392,"d":"317,392"}},173,{"v":317219,"d":"317,219"},{"v":12687,"d":"12,687"},{"v":3172.5,"d":"3,173"},{"v":3171,"d":"3,171"},{"v":9940,"d":"9,940"},{"v":1806,"d":"1,806"},{"v":8134,"d":"8,134"},{"v":6218,"d":"6,218"},{"v":1132,"d":"1,132"},{"v":5086,"d":"5,086"},{"v":12011.5,"d":"12,012"},0]
[null,null,"CSU",{"$f":"D50+D114","v":{"v":143802,"d":"143,802"}},78,{"v":143724,"d":"143,724"},{"v":5748,"d":"5,748"},{"v":1437.5,"d":"1,438"},{"v":1436.5,"d":"1,437"},{"v":4505,"d":"4,505"},818,{"v":3687,"d":"3,687"},{"v":2821,"d":"2,821"},512,{"v":2309,"d":"2,309"},{"v":5441,"d":"5,441"},0]
[null,null,"UB",{"$f":"D54+D120","v":{"v":81597,"d":"81,597"}},44,{"v":81553,"d":"81,553"},{"v":3261,"d":"3,261"},{"v":815.5,"d":"816"},815,{"v":2557,"d":"2,557"},464,{"v":2093,"d":"2,093"},{"v":1603,"d":"1,603"},290,{"v":1313,"d":"1,313"},{"v":3086.5,"d":"3,087"},0]
[null,null,"SU",{"$f":"D25+D52+D116+D117","v":{"v":38987,"d":"38,987"}},21,{"v":38966,"d":"38,966"},{"v":1558,"d":"1,558"},{"v":389.5,"d":"390"},{"v":389.5,"d":"390"},{"v":1220,"d":"1,220"},222,998,769,138,631,{"v":1474,"d":"1,474"},0]
[null,null,"UMUC",{"$f":"D45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"UMBC",{"$f":"D42+D43+D44+D110","v":{"v":1311363,"d":"1,311,363"}},713,{"v":1310650,"d":"1,310,650"},{"v":52417,"d":"52,417"},{"v":13107,"d":"13,107"},{"v":13101.5,"d":"13,102"},{"v":41060,"d":"41,060"},{"v":7464,"d":"7,464"},{"v":33596,"d":"33,596"},{"v":25704,"d":"25,704"},{"v":4674,"d":"4,674"},{"v":21030,"d":"21,030"},{"v":49621.5,"d":"49,622"},0]
[null,null,"UMCES",{"$f":"D46+D111","v":{"v":15119,"d":"15,119"}},8,{"v":15111,"d":"15,111"},604,151,151,474,86,388,296,54,242,572,0]
[null,null,"USM Office",{"$f":"D47+D112+D48","v":{"v":9147,"d":"9,147"}},6,{"v":9141,"d":"9,141"},366,{"v":91.5,"d":"92"},{"v":91.5,"d":"92"},277,52,225,176,32,144,346,0]
[]
[null,"Total Academic Projects",null,{"$f":"SUM(D129:D141)","v":{"v":9516526,"d":"9,516,526"}},{"v":5180,"d":"5,180"},{"v":9511346,"d":"9,511,346"},{"v":380385,"d":"380,385"},{"v":95116,"d":"95,116"},{"v":95076.5,"d":"95,077"},{"v":297927,"d":"297,927"},{"v":54170,"d":"54,170"},{"v":243757,"d":"243,757"},{"v":186541,"d":"186,541"},{"v":33916,"d":"33,916"},{"v":152625,"d":"152,625"},{"v":360091.5,"d":"360,092"},0]
[]
[]
[null,"Auxiliary Projects"]
[]
[null,null,"UMB",{"$f":"D11+D12+D66+D85+D86","v":{"v":143480,"d":"143,480"}},78,{"v":143402,"d":"143,402"},{"v":5735,"d":"5,735"},{"v":1434,"d":"1,434"},{"v":1433.5,"d":"1,434"},{"v":4496,"d":"4,496"},816,{"v":3680,"d":"3,680"},{"v":2809,"d":"2,809"},512,{"v":2297,"d":"2,297"},{"v":5430.5,"d":"5,431"},0]
[null,null,"UMCP",{"$f":"D13+D14+D15+D16+D17+D18+D56+D57+D58+D59+D60+D61+D62+D63+D64+D65+D79+D80+D81+D82+D83+D84+D19","v":{"v":2458693,"d":"2,458,693"}},{"v":1339,"d":"1,339"},{"v":2457354,"d":"2,457,354"},{"v":98277,"d":"98,277"},{"v":24574.5,"d":"24,575"},{"v":24564,"d":"24,564"},{"v":76978,"d":"76,978"},{"v":13994,"d":"13,994"},{"v":62984,"d":"62,984"},{"v":48196,"d":"48,196"},{"v":8762,"d":"8,762"},{"v":39434,"d":"39,434"},{"v":93034.5,"d":"93,035"},0]
[null,null,"BSU"]
[null,null,"TU",{"$f":"D20+D74+D75+D95+D96","v":{"v":207969,"d":"207,969"}},113,{"v":207856,"d":"207,856"},{"v":8312,"d":"8,312"},{"v":2078.5,"d":"2,079"},{"v":2077.5,"d":"2,078"},{"v":6511,"d":"6,511"},{"v":1184,"d":"1,184"},{"v":5327,"d":"5,327"},{"v":4072,"d":"4,072"},742,{"v":3330,"d":"3,330"},{"v":7869,"d":"7,869"},0]
[null,null,"UMES",{"$f":"D21+D67+D68+D87+D88","v":{"v":3480178,"d":"3,480,178"}},{"v":1895,"d":"1,895"},{"v":3478283,"d":"3,478,283"},{"v":139108,"d":"139,108"},{"v":34784,"d":"34,784"},{"v":34770,"d":"34,770"},{"v":108957,"d":"108,957"},{"v":19810,"d":"19,810"},{"v":89147,"d":"89,147"},{"v":68216,"d":"68,216"},{"v":12404,"d":"12,404"},{"v":55812,"d":"55,812"},{"v":131688,"d":"131,688"},0]
[null,null,"FSU",{"$f":"D73+D94","v":{"v":97133,"d":"97,133"}},53,{"v":97080,"d":"97,080"},{"v":3883,"d":"3,883"},971,{"v":970.5,"d":"971"},{"v":3046,"d":"3,046"},552,{"v":2494,"d":"2,494"},{"v":1905,"d":"1,905"},346,{"v":1559,"d":"1,559"},{"v":3676.5,"d":"3,677"},0]
[null,null,"CSU",{"$f":"D72+D93","v":{"v":63214,"d":"63,214"}},34,{"v":63180,"d":"63,180"},{"v":2527,"d":"2,527"},632,{"v":631.5,"d":"632"},{"v":1978,"d":"1,978"},360,{"v":1618,"d":"1,618"},{"v":1236,"d":"1,236"},226,{"v":1010,"d":"1,010"},{"v":2392.5,"d":"2,393"},0]
[null,null,"UB"]
[null,null,"SU"]
[null,null,"UMUC"]
[null,null,"UMBC",{"$f":"D22+D69+D70+D71+D89+D90+D91","v":{"v":2402807,"d":"2,402,807"}},{"v":1308,"d":"1,308"},{"v":2401499,"d":"2,401,499"},{"v":96045,"d":"96,045"},{"v":24016,"d":"24,016"},{"v":24006.5,"d":"24,007"},{"v":75223,"d":"75,223"},{"v":13678,"d":"13,678"},{"v":61545,"d":"61,545"},{"v":47098,"d":"47,098"},{"v":8564,"d":"8,564"},{"v":38534,"d":"38,534"},{"v":90921.5,"d":"90,922"},0]
[null,null,"UMCES",{"$f":"D92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USM Office"]
[]
[null,"Total Auxiliary Projects",null,{"$f":"SUM(D148:D160)","v":{"v":8853474,"d":"8,853,474"}},{"v":4820,"d":"4,820"},{"v":8848654,"d":"8,848,654"},{"v":353887,"d":"353,887"},{"v":88490,"d":"88,490"},{"v":88453.5,"d":"88,454"},{"v":277189,"d":"277,189"},{"v":50394,"d":"50,394"},{"v":226795,"d":"226,795"},{"v":173532,"d":"173,532"},{"v":31556,"d":"31,556"},{"v":141976,"d":"141,976"},{"v":335012.5,"d":"335,013"},0]
[]
[]
[null,"Total Projects"]
[]
[null,null,"UMB",{"$f":"D129+D148","v":{"v":1135330,"d":"1,135,330"}},619,{"v":1134711,"d":"1,134,711"},{"v":45379,"d":"45,379"},{"v":11347,"d":"11,347"},{"v":11342.5,"d":"11,343"},{"v":35538,"d":"35,538"},{"v":6464,"d":"6,464"},{"v":29074,"d":"29,074"},{"v":22267,"d":"22,267"},{"v":4044,"d":"4,044"},{"v":18223,"d":"18,223"},{"v":42954.5,"d":"42,955"},0]
[null,null,"UMCP",{"v":8635690,"d":"8,635,690"},{"v":4701,"d":"4,701"},{"v":8630989,"d":"8,630,989"},{"v":345179,"d":"345,179"},{"v":86312.5,"d":"86,313"},{"v":86277,"d":"86,277"},{"v":270363,"d":"270,363"},{"v":49154,"d":"49,154"},{"v":221209,"d":"221,209"},{"v":169260,"d":"169,260"},{"v":30780,"d":"30,780"},{"v":138480,"d":"138,480"},{"v":326769.5,"d":"326,770"},0]
[null,null,"BSU",{"v":44641,"d":"44,641"},24,{"v":44617,"d":"44,617"},{"v":1784,"d":"1,784"},446,446,{"v":1398,"d":"1,398"},254,{"v":1144,"d":"1,144"},871,160,711,{"v":1690,"d":"1,690"},0]
[null,null,"TU",{"v":408568,"d":"408,568"},222,{"v":408346,"d":"408,346"},{"v":16330,"d":"16,330"},{"v":4083.5,"d":"4,084"},{"v":4081.5,"d":"4,082"},{"v":12791,"d":"12,791"},{"v":2326,"d":"2,326"},{"v":10465,"d":"10,465"},{"v":8009,"d":"8,009"},{"v":1456,"d":"1,456"},{"v":6553,"d":"6,553"},{"v":15458,"d":"15,458"},0]
[null,null,"UMES",{"v":3665210,"d":"3,665,210"},{"v":1996,"d":"1,996"},{"v":3663214,"d":"3,663,214"},{"v":146504,"d":"146,504"},{"v":36633.5,"d":"36,634"},{"v":36618.5,"d":"36,619"},{"v":114746,"d":"114,746"},{"v":20864,"d":"20,864"},{"v":93882,"d":"93,882"},{"v":71840,"d":"71,840"},{"v":13064,"d":"13,064"},{"v":58776,"d":"58,776"},{"v":138689,"d":"138,689"},0]
[null,null,"FSU",{"v":414525,"d":"414,525"},226,{"v":414299,"d":"414,299"},{"v":16570,"d":"16,570"},{"v":4143.5,"d":"4,144"},{"v":4141.5,"d":"4,142"},{"v":12986,"d":"12,986"},{"v":2358,"d":"2,358"},{"v":10628,"d":"10,628"},{"v":8123,"d":"8,123"},{"v":1478,"d":"1,478"},{"v":6645,"d":"6,645"},{"v":15688,"d":"15,688"},0]
[null,null,"CSU",{"v":207016,"d":"207,016"},112,{"v":206904,"d":"206,904"},{"v":8275,"d":"8,275"},{"v":2069.5,"d":"2,070"},{"v":2068,"d":"2,068"},{"v":6483,"d":"6,483"},{"v":1178,"d":"1,178"},{"v":5305,"d":"5,305"},{"v":4057,"d":"4,057"},738,{"v":3319,"d":"3,319"},{"v":7833.5,"d":"7,834"},0]
[null,null,"UB",{"v":81597,"d":"81,597"},44,{"v":81553,"d":"81,553"},{"v":3261,"d":"3,261"},{"v":815.5,"d":"816"},815,{"v":2557,"d":"2,557"},464,{"v":2093,"d":"2,093"},{"v":1603,"d":"1,603"},290,{"v":1313,"d":"1,313"},{"v":3086.5,"d":"3,087"},0]
[null,null,"SU",{"v":38987,"d":"38,987"},21,{"v":38966,"d":"38,966"},{"v":1558,"d":"1,558"},{"v":389.5,"d":"390"},{"v":389.5,"d":"390"},{"v":1220,"d":"1,220"},222,998,769,138,631,{"v":1474,"d":"1,474"},0]
[null,null,"UMUC",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"UMBC",{"v":3714170,"d":"3,714,170"},{"v":2021,"d":"2,021"},{"v":3712149,"d":"3,712,149"},{"v":148462,"d":"148,462"},{"v":37123,"d":"37,123"},{"v":37108,"d":"37,108"},{"v":116283,"d":"116,283"},{"v":21142,"d":"21,142"},{"v":95141,"d":"95,141"},{"v":72802,"d":"72,802"},{"v":13238,"d":"13,238"},{"v":59564,"d":"59,564"},{"v":140543,"d":"140,543"},0]
[null,null,"UMCES",{"v":15119,"d":"15,119"},8,{"v":15111,"d":"15,111"},604,151,151,474,86,388,296,54,242,572,0]
[null,null,"USM Office",{"v":9147,"d":"9,147"},6,{"v":9141,"d":"9,141"},366,{"v":91.5,"d":"92"},{"v":91.5,"d":"92"},277,52,225,176,32,144,346,0]
[]
[null,"Total  Projects",null,{"$f":"SUM(D167:D179)","v":{"v":18370000,"d":"18,370,000"}},{"v":10000,"d":"10,000"},{"v":18360000,"d":"18,360,000"},{"v":734272,"d":"734,272"},{"v":183606,"d":"183,606"},{"v":183530,"d":"183,530"},{"v":575116,"d":"575,116"},{"v":104564,"d":"104,564"},{"v":470552,"d":"470,552"},{"v":360073,"d":"360,073"},{"v":65472,"d":"65,472"},{"v":294601,"d":"294,601"},{"v":695104,"d":"695,104"},0]

{"sheet":"09D","index":11,"n_rows":263,"n_cols":18,"rows_kept":263}
[null,"University System of Maryland"]
[null,"2009 Series D Revenue Bonds"]
[null,"FYE June 30, 2015"]
[]
[]
[]
[{"$nulls":7},{"$f":"J7","v":"@ 6/30/14"},{"$f":"L8","v":"@ 6/30/15"},{"$f":"D10","v":"@ 6/30/14"},{"$f":"E8","v":"FY 2015"},"Calculated","Allocated",null,{"$f":"L7","v":"Calculated"}]
[{"$nulls":4},"FY 2015",null,{"$f":"E8","v":"FY 2015"},"Accrued ","Accrued ","Allocation","Amortization",{"$f":"F10","v":"@ 6/30/15"},"Unamortized",{"$f":"K8","v":"Amortization"},"Unamortized",{"$f":"K7","v":"FY 2015"},"Capitalize"]
[null,null,"Academic","Long-term debt","Principal ","Long-term debt","Interest","Interest","Interest","of Unamort.","of","of Unamort.","Loss on Refunding","Loss on Refunding",{"$f":"N9","v":"Loss on Refunding"},"Interest","Interest / "]
[null,"Project","/Auxiliary","@ 6/30/14","Paid","@ 6/30/15","Paid","Payable","Payable","Premium","Premium","Premium",{"$f":"D10","v":"@ 6/30/14"},"Amortization",{"$f":"F10","v":"@ 6/30/15"},"Expense","Expense"]
[]
[null,"2001 Series A"]
[null,"UMCP Health Center","Auxiliary",{"v":18154,"d":"18,154 "},{"v":8947,"d":"8,947 "},{"$f":"D13-E13","v":{"v":9207,"d":"9,207 "}},{"$f":"318+318","v":{"v":636,"d":"636 "}},{"v":159,"d":"159 "},{"$f":"184/2","v":92},757,{"$f":"190+190","v":380},{"$f":"J13-K13","v":377},{"v":744.0570508176897,"d":"744"},{"$f":"186+186","v":372},{"$f":"M13-N13","v":{"v":372.05705081768974,"d":"372"}},{"$f":"G13+I13-H13-K13+N13","v":561}]
[null,"UMCP - Comcast Arena","Auxiliary",{"v":2685975,"d":"2,685,975 "},{"$f":"623072+700730","v":{"v":1323802,"d":"1,323,802 "}},{"$f":"D14-E14","v":{"v":1362173,"d":"1,362,173 "}},{"$f":"22169+22169+24932+24932","v":{"v":94202,"d":"94,202 "}},{"v":23550.5,"d":"23,551 "},{"$f":"27244/2","v":{"v":13622,"d":"13,622"}},{"v":112301,"d":"112,301"},{"$f":"13214+13214+14861+14861","v":{"v":56150,"d":"56,150"}},{"$f":"J14-K14","v":{"v":56151,"d":"56,151"}},{"v":110074.62380187772,"d":"110,075"},{"$f":"12952+12952+14567+14567","v":{"v":55038,"d":"55,038"}},{"$f":"M14-N14","v":{"v":55036.62380187772,"d":"55,037"}},{"v":83161.5,"d":"83,162"},null,"ubit"]
[null,"UMCP - South Campus Parking garage","Auxiliary",{"v":1601,"d":"1,601 "},{"v":789,"d":"789 "},{"v":812,"d":"812 "},{"$f":"28+28","v":{"v":56,"d":"56 "}},{"v":14,"d":"14 "},{"$f":"16/2","v":8},65,{"$f":"17+17","v":34},31,{"v":69.70431150817694,"d":"70"},{"$f":"16+16","v":32},{"v":37.70431150817694,"d":"38"},48]
[null,"UMCP North Campus Parking Garage","Auxiliary",{"v":628429,"d":"628,429 "},{"v":309726,"d":"309,726 "},{"v":318703,"d":"318,703 "},{"$f":"11020+11020","v":{"v":22040,"d":"22,040 "}},{"v":5510,"d":"5,510 "},{"$f":"6374/2","v":{"v":3187,"d":"3,187"}},{"v":26271,"d":"26,271"},{"$f":"6569+6569","v":{"v":13138,"d":"13,138"}},{"v":13133,"d":"13,133"},{"v":25758.7750936402,"d":"25,759"},{"$f":"6438+6438","v":{"v":12876,"d":"12,876"}},{"v":12882.7750936402,"d":"12,883"},{"v":19455,"d":"19,455"}]
[null,"UMCP SCUB III","Auxiliary",{"v":1151,"d":"1,151 "},{"v":567,"d":"567 "},{"v":584,"d":"584 "},{"$f":"20+20","v":{"v":40,"d":"40 "}},{"v":10,"d":"10 "},{"$f":"12/2","v":6},48,{"$f":"12+12","v":24},24,{"v":45.27796123561484,"d":"45"},{"$f":"12+12","v":24},{"v":21.27796123561484,"d":"21"},36]
[null,"UMCP Stamp Union","Auxiliary",{"v":819643,"d":"819,643 "},{"v":403967,"d":"403,967 "},{"v":415676,"d":"415,676 "},{"$f":"14373+14373","v":{"v":28746,"d":"28,746 "}},{"v":7186.5,"d":"7,187 "},{"$f":"8314/2","v":{"v":4157,"d":"4,157"}},{"v":34272,"d":"34,272"},{"$f":"8567+8567","v":{"v":17134,"d":"17,134"}},{"v":17138,"d":"17,138"},{"v":33586.24016414303,"d":"33,586"},{"$f":"8398+8398","v":{"v":16796,"d":"16,796"}},{"v":16790.240164143033,"d":"16,790"},{"v":25378.5,"d":"25,379"}]
[null,"TU - York Road Garage","Auxiliary",{"v":409434,"d":"409,434 "},{"v":201792,"d":"201,792 "},{"v":207642,"d":"207,642 "},{"$f":"7180+7180","v":{"v":14360,"d":"14,360 "}},{"v":3590,"d":"3,590 "},{"$f":"4153/2","v":{"v":2076.5,"d":"2,077"}},{"v":17115,"d":"17,115"},{"$f":"4280+4280","v":{"v":8560,"d":"8,560"}},{"v":8555,"d":"8,555"},{"v":16777.812522592372,"d":"16,778"},{"$f":"4195+4195","v":{"v":8390,"d":"8,390"}},{"v":8387.812522592372,"d":"8,388"},{"v":12676.5,"d":"12,677"},null,"ubit"]
[null,"TU - Fitness Center","Auxiliary",{"v":51034,"d":"51,034 "},{"v":25152,"d":"25,152 "},{"v":25882,"d":"25,882 "},{"$f":"895+895","v":{"v":1790,"d":"1,790 "}},{"v":447.5,"d":"448 "},{"$f":"518/2","v":259},{"v":2138,"d":"2,138"},{"$f":"533+533","v":{"v":1066,"d":"1,066"}},{"v":1072,"d":"1,072"},{"v":2090.546859176262,"d":"2,091"},{"$f":"523+523","v":{"v":1046,"d":"1,046"}},{"v":1044.546859176262,"d":"1,045"},{"v":1581.5,"d":"1,582"}]
[null,"UMES - new residence hall","Auxiliary",{"v":432644,"d":"432,644 "},{"v":213232,"d":"213,232 "},{"v":219412,"d":"219,412 "},{"$f":"7587+7587","v":{"v":15174,"d":"15,174 "}},{"v":3793.5,"d":"3,794 "},{"$f":"4388/2","v":{"v":2194,"d":"2,194"}},{"v":18091,"d":"18,091"},{"$f":"4522+4522","v":{"v":9044,"d":"9,044"}},{"v":9047,"d":"9,047"},{"v":17726.472641853383,"d":"17,726"},{"$f":"4433+4433","v":{"v":8866,"d":"8,866"}},{"v":8860.472641853383,"d":"8,860"},{"v":13396.5,"d":"13,397"}]
[null,"UMES - Student services center","Auxiliary",{"v":151649,"d":"151,649 "},{"v":74741,"d":"74,741 "},{"v":76908,"d":"76,908 "},{"$f":"2659+2659","v":{"v":5318,"d":"5,318 "}},{"v":1329.5,"d":"1,330 "},{"$f":"1538/2","v":769},{"v":6341,"d":"6,341"},{"$f":"1585+1585","v":{"v":3170,"d":"3,170"}},{"v":3171,"d":"3,171"},{"v":6211.403399030911,"d":"6,211"},{"$f":"1554+1554","v":{"v":3108,"d":"3,108"}},{"v":3103.403399030911,"d":"3,103"},{"v":4695.5,"d":"4,696"}]
[null,"FSU - Athletic Facilities","Auxiliary",{"v":24131,"d":"24,131 "},{"v":11893,"d":"11,893 "},{"v":12238,"d":"12,238 "},{"$f":"423+423","v":{"v":846,"d":"846 "}},{"v":211.5,"d":"212 "},{"$f":"245/2","v":{"v":122.5,"d":"123"}},{"v":1011,"d":"1,011"},{"$f":"252+252","v":504},507,{"v":991.6774980012124,"d":"992"},{"$f":"247+247","v":494},{"v":497.67749800121237,"d":"498"},747]
[null,"CSC - new residence hall","Auxiliary",{"v":395624,"d":"395,624 "},{"v":194986,"d":"194,986 "},{"v":200638,"d":"200,638 "},{"$f":"6938+6938","v":{"v":13876,"d":"13,876 "}},{"v":3469,"d":"3,469 "},{"$f":"4013/2","v":{"v":2006.5,"d":"2,007"}},{"v":16543,"d":"16,543"},{"$f":"4135+4135","v":{"v":8270,"d":"8,270"}},{"v":8273,"d":"8,273"},{"v":16215.367202301626,"d":"16,215"},{"$f":"4053+4053","v":{"v":8106,"d":"8,106"}},{"v":8109.367202301626,"d":"8,109"},{"v":12249.5,"d":"12,250"}]
[null,"UMBC - University Commons","Auxiliary",{"v":1189476,"d":"1,189,476 "},{"v":586241,"d":"586,241 "},{"v":603235,"d":"603,235 "},{"$f":"20858+20858","v":{"v":41716,"d":"41,716 "}},{"v":10429,"d":"10,429 "},{"$f":"12065/2","v":{"v":6032.5,"d":"6,033"}},{"v":49731,"d":"49,731"},{"$f":"12433+12433","v":{"v":24866,"d":"24,866"}},{"v":24865,"d":"24,865"},{"v":48743.62672713492,"d":"48,744"},{"$f":"12187+12187","v":{"v":24374,"d":"24,374"}},{"v":24369.62672713492,"d":"24,370"},{"v":36827.5,"d":"36,828"}]
[null,"UMBC - Parking Garage","Auxiliary",{"v":517106,"d":"517,106 "},{"v":254859,"d":"254,859 "},{"v":262247,"d":"262,247 "},{"$f":"9068+9068","v":{"v":18136,"d":"18,136 "}},{"v":4534,"d":"4,534 "},{"$f":"5245/2","v":{"v":2622.5,"d":"2,623"}},{"v":21620,"d":"21,620"},{"$f":"5405+5405","v":{"v":10810,"d":"10,810"}},{"v":10810,"d":"10,810"},{"v":21190.88380684436,"d":"21,191"},{"$f":"5298+5298","v":{"v":10596,"d":"10,596"}},{"v":10594.883806844358,"d":"10,595"},{"v":16010.5,"d":"16,011"}]
[null,"UMCES - Facilities renewal","Academic",{"v":16384,"d":"16,384 "},{"v":8075,"d":"8,075 "},{"v":8309,"d":"8,309 "},{"$f":"287+287","v":{"v":574,"d":"574 "}},{"v":143.5,"d":"144 "},{"$f":"166/2","v":83},687,{"$f":"171+171","v":342},345,{"v":669.7009671108426,"d":"670"},{"$f":"168+168","v":336},{"v":333.7009671108426,"d":"334"},{"v":507.5,"d":"508"}]
[null,"UMB - Facilities Renewal","Academic",{"v":7306,"d":"7,306 "},{"v":3601,"d":"3,601 "},{"v":3705,"d":"3,705 "},{"$f":"128+128","v":{"v":256,"d":"256 "}},{"v":64,"d":"64 "},{"$f":"74/2","v":37},309,{"$f":"76+76","v":152},157,{"v":298.65996608116257,"d":"299"},{"$f":"75+75","v":150},{"v":148.65996608116257,"d":"149"},227]
[null,"UMB - New Parking Garage","Auxiliary",{"v":19956,"d":"19,956 "},{"v":9835,"d":"9,835 "},{"v":10121,"d":"10,121 "},{"$f":"350+350","v":{"v":700,"d":"700 "}},{"v":175,"d":"175 "},{"$f":"202/2","v":101},831,{"$f":"209+209","v":418},413,{"v":821.7325104179254,"d":"822"},{"$f":"204+204","v":408},{"v":413.73251041792537,"d":"414"},616]
[null,"UMES - Purchase of Hawk's Landing","Auxiliary",{"v":496629,"d":"496,629 "},{"v":244767,"d":"244,767 "},{"v":251862,"d":"251,862 "},{"$f":"8709+8709","v":{"v":17418,"d":"17,418 "}},{"v":4354.5,"d":"4,355 "},{"$f":"5037/2","v":{"v":2518.5,"d":"2,519"}},{"v":20764,"d":"20,764"},{"$f":"5191+5191","v":{"v":10382,"d":"10,382"}},{"v":10382,"d":"10,382"},{"v":20355.041282132035,"d":"20,355"},{"$f":"5088+5088","v":{"v":10176,"d":"10,176"}},{"v":10179.041282132035,"d":"10,179"},{"v":15376,"d":"15,376"}]
[null,"UMBC - Housing Central Utility Plant","Auxiliary",{"v":451429,"d":"451,429 "},{"v":222489,"d":"222,489 "},{"v":228940,"d":"228,940 "},{"$f":"7916+7916","v":{"v":15832,"d":"15,832 "}},{"v":3958,"d":"3,958 "},{"$f":"4579/2","v":{"v":2289.5,"d":"2,290"}},{"v":18870,"d":"18,870"},{"$f":"4719+4719","v":{"v":9438,"d":"9,438"}},{"v":9432,"d":"9,432"},{"v":18500.702629860723,"d":"18,501"},{"$f":"4625+4625","v":{"v":9250,"d":"9,250"}},{"v":9250.702629860723,"d":"9,251"},{"v":13975.5,"d":"13,976"}]
[null,"UMUC - Hotel Addition and Inn & Conference Center","Auxiliary",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},0,null,0,{"v":0.392554027857841,"d":"0"},null,{"v":0.392554027857841,"d":"0"},0,null,"ubit"]
[null,"USM-Transfer from UMUC payoff","Auxiliary",{"v":58559,"d":"58,559 "},{"$f":"28863+2","v":{"v":28865,"d":"28,865 "}},{"v":29694,"d":"29,694 "},{"$f":"1027+1027","v":{"v":2054,"d":"2,054 "}},{"v":513.5,"d":"514 "},{"$f":"594/2","v":297},{"v":2450,"d":"2,450"},{"$f":"612+612","v":{"v":1224,"d":"1,224"}},{"v":1226,"d":"1,226"},{"v":2400,"d":"2,400"},{"$f":"600+600","v":{"v":1200,"d":"1,200"}},{"v":1200,"d":"1,200"},{"v":1813.5,"d":"1,814"}]
[null,"UMCES - Coastal Sciences Laboratory","Auxiliary",{"v":1690,"d":"1,690 "},{"v":833,"d":"833 "},{"v":857,"d":"857 "},{"$f":"30+30","v":{"v":60,"d":"60 "}},{"v":15,"d":"15 "},{"$f":"17/2","v":{"v":8.5,"d":"9"}},68,{"$f":"18+18","v":36},32,{"v":72.56762447001802,"d":"73"},{"$f":"17+17","v":34},{"v":38.56762447001802,"d":"39"},{"v":51.5,"d":"52"}]
[null,"TU - Newell Dining renovation","Auxiliary",{"v":21995,"d":"21,995 "},{"v":10841,"d":"10,841 "},{"v":11154,"d":"11,154 "},{"$f":"386+386","v":{"v":772,"d":"772 "}},{"v":193,"d":"193 "},{"$f":"223/2","v":{"v":111.5,"d":"112"}},919,{"$f":"230+230","v":460},459,{"v":904.7334257419716,"d":"905"},{"$f":"225+225","v":450},{"v":454.7334257419716,"d":"455"},{"v":680.5,"d":"681"}]
[]
[null,"2001 Series B",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},0,null,0,0,null,0,{"$f":"G37+I37-H37-K37+N37","v":0}]
[null,"UMB - facilities renewal ","Academic",{"v":667573,"d":"667,573 "},{"v":74175,"d":"74,175 "},{"v":593398,"d":"593,398 "},{"$f":"11753+11753","v":{"v":23506,"d":"23,506 "}},{"v":5876.5,"d":"5,877 "},{"$f":"10640/2","v":{"v":5320,"d":"5,320"}},{"v":33221,"d":"33,221"},{"$f":"2076+2076","v":{"v":4152,"d":"4,152"}},{"v":29069,"d":"29,069"},{"v":30040.311347456067,"d":"30,040"},{"$f":"1878+1878","v":{"v":3756,"d":"3,756"}},{"v":26284.311347456067,"d":"26,284"},{"v":22553.5,"d":"22,554"}]
[null,"UMB - School of Law ","Academic",{"v":27012,"d":"27,012 "},{"v":3001,"d":"3,001 "},{"v":24011,"d":"24,011 "},{"$f":"476+476","v":{"v":952,"d":"952 "}},{"v":238,"d":"238 "},{"$f":"431/2","v":{"v":215.5,"d":"216"}},{"v":1344,"d":"1,344"},{"$f":"84+84","v":168},{"v":1176,"d":"1,176"},{"v":1215.2507163313312,"d":"1,215"},{"$f":"76+76","v":152},{"v":1063.2507163313312,"d":"1,063"},{"v":913.5,"d":"914"}]
[null,"UMB - School of Nursing ","Academic",{"v":7888,"d":"7,888 "},{"v":876,"d":"876 "},{"v":7012,"d":"7,012 "},{"$f":"139+139","v":{"v":278,"d":"278 "}},{"v":69.5,"d":"70 "},{"$f":"126/2","v":63},388,{"$f":"25+25","v":50},338,{"v":356.4210386542254,"d":"356"},{"$f":"22+22","v":44},{"v":312.4210386542254,"d":"312"},{"v":265.5,"d":"266"}]
[null,"UMB - Saratoga Street garage ","Auxiliary",{"v":754100,"d":"754,100 "},{"v":83789,"d":"83,789 "},{"v":670311,"d":"670,311 "},{"$f":"13276+13276","v":{"v":26552,"d":"26,552 "}},{"v":6638,"d":"6,638 "},{"$f":"12019/2","v":{"v":6009.5,"d":"6,010"}},{"v":37527,"d":"37,527"},{"$f":"2345+2345","v":{"v":4690,"d":"4,690"}},{"v":32837,"d":"32,837"},{"v":33937.646145058796,"d":"33,938"},{"$f":"2121+2121","v":{"v":4242,"d":"4,242"}},{"v":29695.646145058796,"d":"29,696"},{"v":25475.5,"d":"25,476"}]
[null,"UMB - Howard Hall Phase IV ","Academic",{"v":3365,"d":"3,365 "},{"v":374,"d":"374 "},{"v":2991,"d":"2,991 "},{"$f":"59+59","v":{"v":118,"d":"118 "}},{"v":29.5,"d":"30 "},{"$f":"54/2","v":27},172,{"$f":"10+10","v":20},152,{"v":155.94497173797163,"d":"156"},{"$f":"9+9","v":18},{"v":137.94497173797163,"d":"138"},{"v":113.5,"d":"114"}]
[null,"UMB - Donaldson Brown center ","Auxiliary",{"v":18486,"d":"18,486 "},{"v":2054,"d":"2,054 "},{"v":16432,"d":"16,432 "},{"$f":"325+325","v":{"v":650,"d":"650 "}},{"v":162.5,"d":"163 "},{"$f":"295/2","v":{"v":147.5,"d":"148"}},924,{"$f":"57+57","v":114},810,{"v":831.7373089001085,"d":"832"},{"$f":"52+52","v":104},{"v":727.7373089001085,"d":"728"},625]
[null,"UMCP - Comcast Arena","Auxiliary",{"v":5889235,"d":"5,889,235 "},{"v":654360,"d":"654,360 "},{"v":5234875,"d":"5,234,875 "},{"$f":"103681+103681","v":{"v":207362,"d":"207,362 "}},{"v":51840.5,"d":"51,841 "},{"$f":"93865/2","v":{"v":46932.5,"d":"46,933"}},{"v":293054,"d":"293,054"},{"$f":"18316+18316","v":{"v":36632,"d":"36,632"}},{"v":256422,"d":"256,422"},{"v":265032.3089212533,"d":"265,032"},{"$f":"16565+16565","v":{"v":33130,"d":"33,130"}},{"v":231902.3089212533,"d":"231,902"},{"v":198952,"d":"198,952"}]
[null,"UMCP - Health & Human Performance","Auxiliary",{"v":12258,"d":"12,258 "},{"v":1362,"d":"1,362 "},{"v":10896,"d":"10,896 "},{"$f":"216+216","v":{"v":432,"d":"432 "}},{"v":108,"d":"108 "},{"$f":"195/2","v":{"v":97.5,"d":"98"}},611,{"$f":"38+38","v":76},535,{"v":555.3526990608898,"d":"555"},{"$f":"34+34","v":68},{"v":487.3526990608898,"d":"487"},{"v":413.5,"d":"414"}]
[null,"UMCP - Hornbake & McKeldin renovation","Academic",{"v":159677,"d":"159,677 "},{"v":17742,"d":"17,742 "},{"v":141935,"d":"141,935 "},{"$f":"2811+2811","v":{"v":5622,"d":"5,622 "}},{"v":1405.5,"d":"1,406 "},{"$f":"2545/2","v":{"v":1272.5,"d":"1,273"}},{"v":7942,"d":"7,942"},{"$f":"497+497","v":994},{"v":6948,"d":"6,948"},{"v":7187.655250784825,"d":"7,188"},{"$f":"449+449","v":898},{"v":6289.655250784825,"d":"6,290"},{"v":5393,"d":"5,393"}]
[null,"UMCP - North Campus garage ","Auxiliary",{"v":619236,"d":"619,236 "},{"v":68804,"d":"68,804 "},{"v":550432,"d":"550,432 "},{"$f":"10902+10902","v":{"v":21804,"d":"21,804 "}},{"v":5451,"d":"5,451 "},{"$f":"9870/2","v":{"v":4935,"d":"4,935"}},{"v":30813,"d":"30,813"},{"$f":"1926+1926","v":{"v":3852,"d":"3,852"}},{"v":26961,"d":"26,961"},{"v":27865.814412598615,"d":"27,866"},{"$f":"1742+1742","v":{"v":3484,"d":"3,484"}},{"v":24381.814412598615,"d":"24,382"},{"v":20920,"d":"20,920"}]
[null,"UMCP - Stamp Union renovation ","Auxiliary",{"v":949698,"d":"949,698 "},{"v":105522,"d":"105,522 "},{"v":844176,"d":"844,176 "},{"$f":"16720+16720","v":{"v":33440,"d":"33,440 "}},{"v":8360,"d":"8,360 "},{"$f":"15137/2","v":{"v":7568.5,"d":"7,569"}},{"v":47255,"d":"47,255"},{"$f":"2954+2954","v":{"v":5908,"d":"5,908"}},{"v":41347,"d":"41,347"},{"v":42741.90655370965,"d":"42,742"},{"$f":"2671+2671","v":{"v":5342,"d":"5,342"}},{"v":37399.90655370965,"d":"37,400"},{"v":32082.5,"d":"32,083"}]
[null,"UMCP - Key / Taliaferro renovation ","Academic",{"v":332524,"d":"332,524 "},{"v":36947,"d":"36,947 "},{"v":295577,"d":"295,577 "},{"$f":"5854+5854","v":{"v":11708,"d":"11,708 "}},{"v":2927,"d":"2,927 "},{"$f":"5300/2","v":{"v":2650,"d":"2,650"}},{"v":16548,"d":"16,548"},{"$f":"1034+1034","v":{"v":2068,"d":"2,068"}},{"v":14480,"d":"14,480"},{"v":14966.929639688111,"d":"14,967"},{"$f":"935+935","v":{"v":1870,"d":"1,870"}},{"v":13096.929639688111,"d":"13,097"},{"v":11233,"d":"11,233"}]
[null,"UMCP - Steam Plant improvements ","Academic",{"v":19769,"d":"19,769 "},{"v":2197,"d":"2,197 "},{"v":17572,"d":"17,572 "},{"$f":"348+348","v":{"v":696,"d":"696 "}},{"v":174,"d":"174 "},{"$f":"315/2","v":{"v":157.5,"d":"158"}},988,{"$f":"61+61","v":122},866,{"v":885.8980678493426,"d":"886"},{"$f":"56+56","v":112},{"v":773.8980678493426,"d":"774"},{"v":669.5,"d":"670"}]
[null,"UMCP - South Campus garage","Auxiliary",{"v":264581,"d":"264,581 "},{"v":29398,"d":"29,398 "},{"v":235183,"d":"235,183 "},{"$f":"4658+4658","v":{"v":9316,"d":"9,316 "}},{"v":2329,"d":"2,329 "},{"$f":"4217/2","v":{"v":2108.5,"d":"2,109"}},{"v":13165,"d":"13,165"},{"$f":"823+823","v":{"v":1646,"d":"1,646"}},{"v":11519,"d":"11,519"},{"v":11909.044407728361,"d":"11,909"},{"$f":"744+744","v":{"v":1488,"d":"1,488"}},{"v":10421.044407728361,"d":"10,421"},{"v":8937.5,"d":"8,938"}]
[null,"UMCP - Health Center ","Auxiliary",{"v":44801,"d":"44,801 "},{"v":4978,"d":"4,978 "},{"v":39823,"d":"39,823 "},{"$f":"789+789","v":{"v":1578,"d":"1,578 "}},{"v":394.5,"d":"395 "},{"$f":"714/2","v":357},{"v":2232,"d":"2,232"},{"$f":"139+139","v":278},{"v":1954,"d":"1,954"},{"v":2016.068835266582,"d":"2,016"},{"$f":"126+126","v":252},{"v":1764.068835266582,"d":"1,764"},{"v":1514.5,"d":"1,515"}]
[null,"BSU - Misc projects/Storm Water drainage","Academic",{"v":79,"d":"79 "},{"v":9,"d":"9 "},{"v":70,"d":"70 "},{"$f":"1+1","v":{"v":2,"d":"2 "}},null,null,0,null,0,{"v":0.7682068206686665,"d":"1"},null,{"v":0.7682068206686665,"d":"1"},2]
[null,"BSU - facilities renewal","Academic",{"v":66701,"d":"66,701 "},{"v":7411,"d":"7,411 "},{"v":59290,"d":"59,290 "},{"$f":"1174+1174","v":{"v":2348,"d":"2,348 "}},{"v":587,"d":"587 "},{"$f":"1063/2","v":{"v":531.5,"d":"532"}},{"v":3323,"d":"3,323"},{"$f":"207+207","v":414},{"v":2909,"d":"2,909"},{"v":2998.601915697276,"d":"2,999"},{"$f":"188+188","v":376},{"v":2622.601915697276,"d":"2,623"},{"v":2254.5,"d":"2,255"}]
[null,"TU - 7800 York Road renovation","Academic",{"v":21889,"d":"21,889 "},{"v":2432,"d":"2,432 "},{"v":19457,"d":"19,457 "},{"$f":"385+385","v":{"v":770,"d":"770 "}},{"v":192.5,"d":"193 "},{"$f":"349/2","v":{"v":174.5,"d":"175"}},{"v":1090,"d":"1,090"},{"$f":"68+68","v":136},954,{"v":981.5677161931235,"d":"982"},{"$f":"62+62","v":124},{"v":857.5677161931235,"d":"858"},740]
[null,"TU - 7800 York Road garage","Auxiliary",{"v":2607173,"d":"2,607,173 "},{"v":289686,"d":"289,686 "},{"v":2317487,"d":"2,317,487 "},{"$f":"45900+45900","v":{"v":91800,"d":"91,800 "}},{"v":22950,"d":"22,950 "},{"$f":"41554/2","v":{"v":20777,"d":"20,777"}},{"v":129731,"d":"129,731"},{"$f":"8109+8109","v":{"v":16218,"d":"16,218"}},{"v":113513,"d":"113,513"},{"v":117333.93835924705,"d":"117,334"},{"$f":"7333+7333","v":{"v":14666,"d":"14,666"}},{"v":102667.93835924705,"d":"102,668"},{"v":88075,"d":"88,075"}]
[null,"TU - Newell Dining renovation","Auxiliary",{"v":19614,"d":"19,614 "},{"v":2179,"d":"2,179 "},{"v":17435,"d":"17,435 "},{"$f":"345+345","v":{"v":690,"d":"690 "}},{"v":172.5,"d":"173 "},{"$f":"313/2","v":{"v":156.5,"d":"157"}},976,{"$f":"61+61","v":122},854,{"v":884.3669827868398,"d":"884"},{"$f":"55+55","v":110},{"v":774.3669827868398,"d":"774"},662]
[null,"TU - Richmond Hall &  Newell Dining renovation","Auxiliary",{"v":109010,"d":"109,010 "},{"v":12112,"d":"12,112 "},{"v":96898,"d":"96,898 "},{"$f":"1919+1919","v":{"v":3838,"d":"3,838 "}},{"v":959.5,"d":"960 "},{"$f":"1737/2","v":{"v":868.5,"d":"869"}},{"v":5425,"d":"5,425"},{"$f":"339+339","v":678},{"v":4747,"d":"4,747"},{"v":4902.120104175483,"d":"4,902"},{"$f":"307+307","v":614},{"v":4288.120104175483,"d":"4,288"},{"v":3683,"d":"3,683"}]
[null,"TU - Facilities renewal","Academic",{"v":41095,"d":"41,095 "},{"v":4566,"d":"4,566 "},{"v":36529,"d":"36,529 "},{"$f":"723+723","v":{"v":1446,"d":"1,446 "}},{"v":361.5,"d":"362 "},{"$f":"655/2","v":{"v":327.5,"d":"328"}},{"v":2043,"d":"2,043"},{"$f":"128+128","v":256},{"v":1787,"d":"1,787"},{"v":1845.1522792438045,"d":"1,845"},{"$f":"116+116","v":232},{"v":1613.1522792438045,"d":"1,613"},{"v":1388,"d":"1,388"}]
[null,"TU - Emergency utility","Academic",{"v":33539,"d":"33,539 "},{"v":3726,"d":"3,726 "},{"v":29813,"d":"29,813 "},{"$f":"590+590","v":{"v":1180,"d":"1,180 "}},{"v":295,"d":"295 "},{"$f":"535/2","v":{"v":267.5,"d":"268"}},{"v":1672,"d":"1,672"},{"$f":"104+104","v":208},{"v":1464,"d":"1,464"},{"v":1512.740124926233,"d":"1,513"},{"$f":"94+94","v":188},{"v":1324.740124926233,"d":"1,325"},{"v":1132.5,"d":"1,133"}]
[null,"TU - Interim Fitness Center","Auxiliary",{"v":413814,"d":"413,814 "},{"v":45979,"d":"45,979 "},{"v":367835,"d":"367,835 "},{"$f":"7285+7285","v":{"v":14570,"d":"14,570 "}},{"v":3642.5,"d":"3,643 "},{"$f":"6596/2","v":{"v":3298,"d":"3,298"}},{"v":20592,"d":"20,592"},{"$f":"1287+1287","v":{"v":2574,"d":"2,574"}},{"v":18018,"d":"18,018"},{"v":18622.91980190866,"d":"18,623"},{"$f":"1164+1164","v":{"v":2328,"d":"2,328"}},{"v":16294.919801908662,"d":"16,295"},{"v":13979.5,"d":"13,980"}]
[null,"TU - Union Bowling conversion ","Auxiliary",{"v":74461,"d":"74,461 "},{"v":8273,"d":"8,273 "},{"v":66188,"d":"66,188 "},{"$f":"1311+1311","v":{"v":2622,"d":"2,622 "}},{"v":655.5,"d":"656 "},{"$f":"1187/2","v":{"v":593.5,"d":"594"}},{"v":3701,"d":"3,701"},{"$f":"232+232","v":464},{"v":3237,"d":"3,237"},{"v":3354.4039477382175,"d":"3,354"},{"$f":"209+209","v":418},{"v":2936.4039477382175,"d":"2,936"},{"v":2514,"d":"2,514"}]
[null,"TU - Prettyand/Scarborough HVAC ","Auxiliary",{"v":17172,"d":"17,172 "},{"v":1908,"d":"1,908 "},{"v":15264,"d":"15,264 "},{"$f":"302+302","v":{"v":604,"d":"604 "}},{"v":151,"d":"151 "},{"$f":"274/2","v":137},858,{"$f":"53+53","v":106},752,{"v":774.6618072122365,"d":"775"},{"$f":"48+48","v":96},{"v":678.6618072122365,"d":"679"},580]
[null,"UMES - New residence hall","Auxiliary",{"v":23043,"d":"23,043 "},{"v":2560,"d":"2,560 "},{"v":20483,"d":"20,483 "},{"$f":"406+406","v":{"v":812,"d":"812 "}},{"v":203,"d":"203 "},{"$f":"367/2","v":{"v":183.5,"d":"184"}},{"v":1144,"d":"1,144"},{"$f":"72+72","v":144},{"v":1000,"d":"1,000"},{"v":1035.1121328184927,"d":"1,035"},{"$f":"65+65","v":130},{"v":905.1121328184927,"d":"905"},{"v":778.5,"d":"779"}]
[null,"UMES - Student services center","Auxiliary",{"v":268089,"d":"268,089 "},{"v":29788,"d":"29,788 "},{"v":238301,"d":"238,301 "},{"$f":"4720+4720","v":{"v":9440,"d":"9,440 "}},{"v":2360,"d":"2,360 "},{"$f":"4273/2","v":{"v":2136.5,"d":"2,137"}},{"v":13338,"d":"13,338"},{"$f":"834+834","v":{"v":1668,"d":"1,668"}},{"v":11670,"d":"11,670"},{"v":12065.555100291269,"d":"12,066"},{"$f":"754+754","v":{"v":1508,"d":"1,508"}},{"v":10557.555100291269,"d":"10,558"},{"v":9056.5,"d":"9,057"}]
[null,"UMES - Murphy Hall Annex renovation","Auxiliary",{"v":129345,"d":"129,345 "},{"v":14372,"d":"14,372 "},{"v":114973,"d":"114,973 "},{"$f":"2277+2277","v":{"v":4554,"d":"4,554 "}},{"v":1138.5,"d":"1,139 "},{"$f":"2062/2","v":{"v":1031,"d":"1,031"}},{"v":6439,"d":"6,439"},{"$f":"402+402","v":804},{"v":5635,"d":"5,635"},{"v":5819.326348244649,"d":"5,819"},{"$f":"364+364","v":728},{"v":5091.326348244649,"d":"5,091"},{"v":4370.5,"d":"4,371"}]
[null,"FSU - facilities renewal projects","Academic",{"v":4414,"d":"4,414 "},{"v":491,"d":"491 "},{"v":3923,"d":"3,923 "},{"$f":"78+78","v":{"v":156,"d":"156 "}},{"v":39,"d":"39 "},{"$f":"70/2","v":35},217,{"$f":"14+14","v":28},189,{"v":202.80111022520123,"d":"203"},{"$f":"12+12","v":24},{"v":178.80111022520123,"d":"179"},148]
[null,"CSC - new residence hall","Auxiliary",{"v":1469,"d":"1,469 "},{"v":163,"d":"163 "},{"v":1306,"d":"1,306 "},{"$f":"26+26","v":{"v":52,"d":"52 "}},{"v":13,"d":"13 "},{"$f":"23/2","v":{"v":11.5,"d":"12"}},69,{"$f":"5+5","v":10},59,{"v":66.60125817153971,"d":"67"},{"$f":"4+4","v":8},{"v":58.60125817153971,"d":"59"},{"v":48.5,"d":"49"}]
[null,"CSC - emergency light poles","Academic",{"v":2449,"d":"2,449 "},{"v":272,"d":"272 "},{"v":2177,"d":"2,177 "},{"$f":"43+43","v":{"v":86,"d":"86 "}},{"v":21.5,"d":"22 "},{"$f":"39/2","v":{"v":19.5,"d":"20"}},119,{"$f":"8+8","v":16},103,{"v":109.67320410159573,"d":"110"},{"$f":"7+7","v":14},{"v":95.67320410159573,"d":"96"},82]
[null,"CSC - Facilities renewal","Academic",{"v":21983,"d":"21,983 "},{"v":2443,"d":"2,443 "},{"v":19540,"d":"19,540 "},{"$f":"387+387","v":{"v":774,"d":"774 "}},{"v":193.5,"d":"194 "},{"$f":"350/2","v":175},{"v":1097,"d":"1,097"},{"$f":"68+68","v":136},961,{"v":987.2773086466041,"d":"987"},{"$f":"62+62","v":124},{"v":863.2773086466041,"d":"863"},{"v":743.5,"d":"744"}]
[null,"UB - Facilities renewal","Academic",{"v":39931,"d":"39,931 "},{"v":4437,"d":"4,437 "},{"v":35494,"d":"35,494 "},{"$f":"703+703","v":{"v":1406,"d":"1,406 "}},{"v":351.5,"d":"352 "},{"$f":"636/2","v":318},{"v":1989,"d":"1,989"},{"$f":"124+124","v":248},{"v":1741,"d":"1,741"},{"v":1799.623848354946,"d":"1,800"},{"$f":"112+112","v":224},{"v":1575.623848354946,"d":"1,576"},{"v":1348.5,"d":"1,349"}]
[null,"SU - emergency miscellaneous projects","Academic",{"v":21792,"d":"21,792 "},{"v":2421,"d":"2,421 "},{"v":19371,"d":"19,371 "},{"$f":"384+384","v":{"v":768,"d":"768 "}},{"v":192,"d":"192 "},{"$f":"347/2","v":{"v":173.5,"d":"174"}},{"v":1082,"d":"1,082"},{"$f":"68+68","v":136},946,{"v":982.8554594502239,"d":"983"},{"$f":"61+61","v":122},{"v":860.8554594502239,"d":"861"},{"v":735.5,"d":"736"}]
[null,"SU - facilities renewal ","Academic",{"v":4410,"d":"4,410 "},{"v":490,"d":"490 "},{"v":3920,"d":"3,920 "},{"$f":"78+78","v":{"v":156,"d":"156 "}},{"v":39,"d":"39 "},{"$f":"70/2","v":35},217,{"$f":"14+14","v":28},189,{"v":201.80910309345472,"d":"202"},{"$f":"12+12","v":24},{"v":177.80910309345472,"d":"178"},148]
[null,"UMUC - hotel addition","Auxiliary",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},0,null,0,{"v":0.3135414226562716,"d":"0"},null,{"v":0.3135414226562716,"d":"0"},0]
[null,"USM-Transfer from UMUC payoff","Auxiliary",{"v":268502,"d":"268,502 "},{"$f":"29834-1","v":{"v":29833,"d":"29,833 "}},{"v":238669,"d":"238,669 "},{"$f":"4727+4727","v":{"v":9454,"d":"9,454 "}},{"v":2363.5,"d":"2,364 "},{"$f":"4280/2","v":{"v":2140,"d":"2,140"}},{"v":13362,"d":"13,362"},{"$f":"835+835","v":{"v":1670,"d":"1,670"}},{"v":11692,"d":"11,692"},{"v":12086,"d":"12,086"},{"$f":"755+755","v":{"v":1510,"d":"1,510"}},{"v":10576,"d":"10,576"},{"v":9070.5,"d":"9,071"}]
[null,"UMBC - University Commons ","Auxiliary",{"v":185375,"d":"185,375 "},{"v":20597,"d":"20,597 "},{"v":164778,"d":"164,778 "},{"$f":"3264+3264","v":{"v":6528,"d":"6,528 "}},{"v":1632,"d":"1,632 "},{"$f":"2955/2","v":{"v":1477.5,"d":"1,478"}},{"v":9220,"d":"9,220"},{"$f":"577+577","v":{"v":1154,"d":"1,154"}},{"v":8066,"d":"8,066"},{"v":8346.833129717706,"d":"8,347"},{"$f":"521+521","v":{"v":1042,"d":"1,042"}},{"v":7304.8331297177065,"d":"7,305"},{"v":6261.5,"d":"6,262"}]
[null,"UMBC - parking garage","Auxiliary",{"v":348484,"d":"348,484 "},{"v":38720,"d":"38,720 "},{"v":309764,"d":"309,764 "},{"$f":"6135+6135","v":{"v":12270,"d":"12,270 "}},{"v":3067.5,"d":"3,068 "},{"$f":"5554/2","v":{"v":2777,"d":"2,777"}},{"v":17339,"d":"17,339"},{"$f":"1084+1084","v":{"v":2168,"d":"2,168"}},{"v":15171,"d":"15,171"},{"v":15682.22020908707,"d":"15,682"},{"$f":"980+980","v":{"v":1960,"d":"1,960"}},{"v":13722.22020908707,"d":"13,722"},{"v":11771.5,"d":"11,772"}]
[null,"UMBC - Housing Central Utility Plant","Auxiliary",{"v":129677,"d":"129,677 "},{"v":14409,"d":"14,409 "},{"$f":"D78-E78","v":{"v":115268,"d":"115,268 "}},{"$f":"2283+2283","v":{"v":4566,"d":"4,566 "}},{"v":1141.5,"d":"1,142 "},{"$f":"2067/2","v":{"v":1033.5,"d":"1,034"}},{"v":6456,"d":"6,456"},{"$f":"403+403","v":806},{"$f":"J78-K78","v":{"v":5650,"d":"5,650"}},{"v":5834.335232581303,"d":"5,834"},{"$f":"365+365","v":730},{"$f":"M78-N78","v":{"v":5104.335232581303,"d":"5,104"}},{"v":4382,"d":"4,382"}]
[null,"UMCES - facilities renewal ","Academic",{"v":1129,"d":"1,129 "},{"v":125,"d":"125 "},{"v":1004,"d":"1,004 "},{"$f":"20+20","v":{"v":40,"d":"40 "}},{"v":10,"d":"10 "},{"$f":"18/2","v":9},52,{"$f":"4+4","v":8},44,{"v":52.629673886734054,"d":"53"},{"$f":"3+3","v":6},{"v":46.629673886734054,"d":"47"},37]
[null,"UMCES - Coastal sciences lab","Auxiliary",{"v":165,"d":"165 "},{"v":19,"d":"19 "},{"v":146,"d":"146 "},{"$f":"3+3","v":{"v":6,"d":"6 "}},{"v":1.5,"d":"2 "},{"$f":"3/2","v":{"v":1.5,"d":"2"}},4,{"$f":"1+1","v":2},2,{"v":11.501777878908513,"d":"12"},null,{"v":11.501777878908513,"d":"12"},4]
[]
[null,"2002 Series A",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},0,null,0,0,null,0]
["UMB","Temporary Building","Auxiliary",{"v":15533,"d":"15,533 "},null,{"v":15533,"d":"15,533 "},{"$f":"311+311","v":{"v":622,"d":"622 "}},{"v":155.5,"d":"156 "},{"$f":"311/2","v":{"v":155.5,"d":"156"}},621,{"$f":"51+51","v":102},519,{"v":224.95071902956806,"d":"225"},{"$f":"18+18","v":36},{"v":188.95071902956806,"d":"189"},{"$f":"G83+I83-H83-K83+N83","v":556}]
["UMB","Donaldson Brown Center","Auxiliary",{"v":4103,"d":"4,103 "},null,{"v":4103,"d":"4,103 "},{"$f":"82+82","v":{"v":164,"d":"164 "}},{"v":41,"d":"41 "},{"$f":"82/2","v":41},159,{"$f":"14+14","v":28},131,{"v":56.85416982562583,"d":"57"},{"$f":"5+5","v":10},{"v":46.85416982562583,"d":"47"},146]
["UMB","Saratoga Street garage","Auxiliary",{"v":911731,"d":"911,731 "},null,{"v":911731,"d":"911,731 "},{"$f":"18235+18235","v":{"v":36470,"d":"36,470 "}},{"v":9117.5,"d":"9,118 "},{"$f":"18235/2","v":{"v":9117.5,"d":"9,118"}},{"v":36231,"d":"36,231"},{"$f":"3020+3020","v":{"v":6040,"d":"6,040"}},{"v":30191,"d":"30,191"},{"v":12991.576156482217,"d":"12,992"},{"$f":"1083+1083","v":{"v":2166,"d":"2,166"}},{"v":10825.576156482217,"d":"10,826"},{"v":32596,"d":"32,596"}]
["UMB","New parking garage","Auxiliary",{"v":12506,"d":"12,506 "},null,{"v":12506,"d":"12,506 "},{"$f":"250+250","v":{"v":500,"d":"500 "}},{"v":125,"d":"125 "},{"$f":"250/2","v":125},501,{"$f":"41+41","v":82},419,{"v":176.82750962850696,"d":"177"},{"$f":"15+15","v":30},{"v":146.82750962850696,"d":"147"},448]
["UMB","Pascault Row renovation","Auxiliary",{"v":14817,"d":"14,817 "},null,{"v":14817,"d":"14,817 "},{"$f":"296+296","v":{"v":592,"d":"592 "}},{"v":148,"d":"148 "},{"$f":"296/2","v":148},590,{"$f":"49+49","v":98},492,{"v":208.0779912054586,"d":"208"},{"$f":"18+18","v":36},{"v":172.0779912054586,"d":"172"},530]
["UMCP","Comcast Arena","Auxiliary",{"v":148624,"d":"148,624 "},null,{"v":148624,"d":"148,624 "},{"$f":"23+23+2950+2950","v":{"v":5946,"d":"5,946 "}},{"v":1486.5,"d":"1,487 "},{"v":1486.5,"d":"1,487"},{"v":5909,"d":"5,909"},{"$f":"4+4+488+488","v":984},{"v":4925,"d":"4,925"},{"v":2122.9269073540636,"d":"2,123"},{"$f":"1+1+175+175","v":352},{"v":1770.9269073540636,"d":"1,771"},{"v":5314,"d":"5,314"}]
["UMCP","South Campus Parking Garage","Auxiliary",{"v":911569,"d":"911,569 "},null,{"v":911569,"d":"911,569 "},{"$f":"18231+18231","v":{"v":36462,"d":"36,462 "}},{"v":9115.5,"d":"9,116 "},{"$f":"18231/2","v":{"v":9115.5,"d":"9,116"}},{"v":36229,"d":"36,229"},{"$f":"3019+3019","v":{"v":6038,"d":"6,038"}},{"v":30191,"d":"30,191"},{"v":12987.943858377519,"d":"12,988"},{"$f":"1083+1083","v":{"v":2166,"d":"2,166"}},{"v":10821.943858377519,"d":"10,822"},{"v":32590,"d":"32,590"}]
["UMCP","North Campus Parking Garage","Auxiliary",{"v":9242,"d":"9,242 "},null,{"v":9242,"d":"9,242 "},{"$f":"185+185","v":{"v":370,"d":"370 "}},{"v":92.5,"d":"93 "},{"$f":"185/2","v":{"v":92.5,"d":"93"}},364,{"$f":"31+31","v":62},302,{"v":132.04099196360949,"d":"132"},{"$f":"11+11","v":22},{"v":110.04099196360949,"d":"110"},330]
["UMCP","Health Center","Auxiliary",{"v":257498,"d":"257,498 "},null,{"v":257498,"d":"257,498 "},{"$f":"5150+5150","v":{"v":10300,"d":"10,300 "}},{"v":2575,"d":"2,575 "},{"$f":"5150/2","v":{"v":2575,"d":"2,575"}},{"v":10232,"d":"10,232"},{"$f":"853+853","v":{"v":1706,"d":"1,706"}},{"v":8526,"d":"8,526"},{"v":3667.9955517816707,"d":"3,668"},{"$f":"306+306","v":612},{"v":3055.9955517816707,"d":"3,056"},{"v":9206,"d":"9,206"}]
["UMCP","Queen Anne's Hall renovation","Auxiliary",{"v":18135,"d":"18,135 "},null,{"v":18135,"d":"18,135 "},{"$f":"363+363","v":{"v":726,"d":"726 "}},{"v":181.5,"d":"182 "},{"$f":"363/2","v":{"v":181.5,"d":"182"}},721,{"$f":"60+60","v":120},601,{"v":253.754963457166,"d":"254"},{"$f":"22+22","v":44},{"v":209.754963457166,"d":"210"},650]
["UMCP","Stamp Union Renovation","Auxiliary",{"v":419230,"d":"419,230 "},null,{"v":419230,"d":"419,230 "},{"$f":"8385+8385","v":{"v":16770,"d":"16,770 "}},{"v":4192.5,"d":"4,193 "},{"$f":"8385/2","v":{"v":4192.5,"d":"4,193"}},{"v":16666,"d":"16,666"},{"$f":"1388+1388","v":{"v":2776,"d":"2,776"}},{"v":13890,"d":"13,890"},{"v":5974.115247005306,"d":"5,974"},{"$f":"498+498","v":996},{"v":4978.115247005306,"d":"4,978"},{"v":14990,"d":"14,990"}]
["UMCP","SCUB 3 planning and construction","Auxiliary",{"v":14407,"d":"14,407 "},null,{"v":14407,"d":"14,407 "},{"$f":"288+288","v":{"v":576,"d":"576 "}},{"v":144,"d":"144 "},{"$f":"288/2","v":144},570,{"$f":"48+48","v":96},474,{"v":206.17304139499538,"d":"206"},{"$f":"17+17","v":34},{"v":172.17304139499538,"d":"172"},514]
["TU","Prettyman/Scarborough HVAC ","Auxiliary",{"v":45,"d":"45 "},null,{"v":45,"d":"45 "},{"$f":"1+1","v":{"v":2,"d":"2 "}},null,null,0,null,0,{"v":0.24204548900682,"d":"0"},null,{"v":0.24204548900682,"d":"0"},2]
["TU","Bowling Conversion to Cybercafe","Auxiliary",{"v":95659,"d":"95,659 "},null,{"v":95659,"d":"95,659 "},{"$f":"1913+1913","v":{"v":3826,"d":"3,826 "}},{"v":956.5,"d":"957 "},{"$f":"1913/2","v":{"v":956.5,"d":"957"}},{"v":3800,"d":"3,800"},{"$f":"317+317","v":634},{"v":3166,"d":"3,166"},{"v":1360.0949473843793,"d":"1,360"},{"$f":"114+114","v":228},{"v":1132.0949473843793,"d":"1,132"},{"v":3420,"d":"3,420"}]
["TU","Newell Dining Hall Renovation","Auxiliary",{"v":119071,"d":"119,071 "},null,{"v":119071,"d":"119,071 "},{"$f":"2381+2381","v":{"v":4762,"d":"4,762 "}},{"v":1190.5,"d":"1,191 "},{"$f":"2381/2","v":{"v":1190.5,"d":"1,191"}},{"v":4735,"d":"4,735"},{"$f":"394+394","v":788},{"v":3947,"d":"3,947"},{"v":1700.6066068233486,"d":"1,701"},{"$f":"141+141","v":282},{"v":1418.6066068233486,"d":"1,419"},{"v":4256,"d":"4,256"}]
["TU","Interim Fitness Center","Auxiliary",{"v":139515,"d":"139,515 "},null,{"v":139515,"d":"139,515 "},{"$f":"2790+2790","v":{"v":5580,"d":"5,580 "}},{"v":1395,"d":"1,395 "},{"$f":"2790/2","v":{"v":1395,"d":"1,395"}},{"v":5545,"d":"5,545"},{"$f":"462+462","v":924},{"v":4621,"d":"4,621"},{"v":1984.6511175132764,"d":"1,985"},{"$f":"166+166","v":332},{"v":1652.6511175132764,"d":"1,653"},{"v":4988,"d":"4,988"}]
["TU","Minnegan Stadium Renovation","Auxiliary",{"v":445040,"d":"445,040 "},null,{"v":445040,"d":"445,040 "},{"$f":"8901+8901","v":{"v":17802,"d":"17,802 "}},{"v":4450.5,"d":"4,451 "},{"$f":"8901/2","v":{"v":4450.5,"d":"4,451"}},{"v":17687,"d":"17,687"},{"$f":"1474+1474","v":{"v":2948,"d":"2,948"}},{"v":14739,"d":"14,739"},{"v":6339.478675966617,"d":"6,339"},{"$f":"529+529","v":{"v":1058,"d":"1,058"}},{"v":5281.478675966617,"d":"5,281"},{"v":15912,"d":"15,912"}]
["TU","7800 York Road Garage","Auxiliary",{"v":714470,"d":"714,470 "},null,{"v":714470,"d":"714,470 "},{"$f":"14289+14289","v":{"v":28578,"d":"28,578 "}},{"v":7144.5,"d":"7,145 "},{"$f":"14289/2","v":{"v":7144.5,"d":"7,145"}},{"v":28398,"d":"28,398"},{"$f":"2366+2366","v":{"v":4732,"d":"4,732"}},{"v":23666,"d":"23,666"},{"v":10178.842620773357,"d":"10,179"},{"$f":"849+849","v":{"v":1698,"d":"1,698"}},{"v":8480.842620773357,"d":"8,481"},{"v":25544,"d":"25,544"}]
["TU","Richmond & Newell Hall Dining ","Auxiliary",{"v":2141,"d":"2,141 "},null,{"v":2141,"d":"2,141 "},{"$f":"43+43","v":{"v":86,"d":"86 "}},{"v":21.5,"d":"22 "},{"$f":"43/2","v":{"v":21.5,"d":"22"}},86,{"$f":"7+7","v":14},72,{"v":25.891643062926505,"d":"26"},{"$f":"3+3","v":6},{"v":19.891643062926505,"d":"20"},78]
["UMES","Murphy Hall Annex renovation","Auxiliary",{"v":176761,"d":"176,761 "},null,{"v":176761,"d":"176,761 "},{"$f":"3535+3535","v":{"v":7070,"d":"7,070 "}},{"v":1767.5,"d":"1,768 "},{"$f":"3535/2","v":{"v":1767.5,"d":"1,768"}},{"v":7029,"d":"7,029"},{"$f":"585+585","v":{"v":1170,"d":"1,170"}},{"v":5859,"d":"5,859"},{"v":2518.8767017437494,"d":"2,519"},{"$f":"210+210","v":420},{"v":2098.8767017437494,"d":"2,099"},{"v":6320,"d":"6,320"}]
["UMES","New residence hall","Auxiliary",{"v":16018,"d":"16,018 "},null,{"v":16018,"d":"16,018 "},{"$f":"320+320","v":{"v":640,"d":"640 "}},{"v":160,"d":"160 "},{"$f":"320/2","v":160},637,{"$f":"53+53","v":106},531,{"v":228.92574465504003,"d":"229"},{"$f":"19+19","v":38},{"v":190.92574465504003,"d":"191"},572]
["UMES","Student service center","Auxiliary",{"v":60370,"d":"60,370 "},null,{"v":60370,"d":"60,370 "},{"$f":"1207+1207","v":{"v":2414,"d":"2,414 "}},{"v":603.5,"d":"604 "},{"$f":"1207/2","v":{"v":603.5,"d":"604"}},{"v":2399,"d":"2,399"},{"$f":"200+200","v":400},{"v":1999,"d":"1,999"},{"v":858.0272181956025,"d":"858"},{"$f":"72+72","v":144},{"v":714.0272181956025,"d":"714"},{"v":2158,"d":"2,158"}]
["CSC","New residence hall","Auxiliary",{"v":99664,"d":"99,664 "},null,{"v":99664,"d":"99,664 "},{"$f":"1993+1993","v":{"v":3986,"d":"3,986 "}},{"v":996.5,"d":"997 "},{"$f":"1993/2","v":{"v":996.5,"d":"997"}},{"v":3962,"d":"3,962"},{"$f":"330+330","v":660},{"v":3302,"d":"3,302"},{"v":1423.7775514783862,"d":"1,424"},{"$f":"118+118","v":236},{"v":1187.7775514783862,"d":"1,188"},{"v":3562,"d":"3,562"}]
["CSC","Dining Hall","Auxiliary",{"v":145340,"d":"145,340 "},null,{"v":145340,"d":"145,340 "},{"$f":"2907+2907","v":{"v":5814,"d":"5,814 "}},{"v":1453.5,"d":"1,454 "},{"$f":"2907/2","v":{"v":1453.5,"d":"1,454"}},{"v":5779,"d":"5,779"},{"$f":"481+481","v":962},{"v":4817,"d":"4,817"},{"v":2066.8826371493633,"d":"2,067"},{"$f":"173+173","v":346},{"v":1720.8826371493633,"d":"1,721"},{"v":5198,"d":"5,198"}]
["UB","New Student Center","Auxiliary",{"v":11824,"d":"11,824 "},null,{"v":11824,"d":"11,824 "},{"$f":"236+236","v":{"v":472,"d":"472 "}},{"v":118,"d":"118 "},{"$f":"236/2","v":118},471,{"$f":"39+39","v":78},393,{"v":168.62654950720207,"d":"169"},{"$f":"14+14","v":28},{"v":140.62654950720207,"d":"141"},422]
["UMUC","Hotel Addition at Inn & Conference Center","Auxiliary",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},0,null,0,{"v":-0.4318659590790048,"d":"(0)"},null,{"v":-0.4318659590790048,"d":"(0)"},0]
["USM  ","USM-Transfer from UMUC payoff","Auxiliary",{"v":397143,"d":"397,143 "},null,{"v":397143,"d":"397,143 "},{"$f":"7943+7943","v":{"v":15886,"d":"15,886 "}},{"v":3971.5,"d":"3,972 "},{"$f":"7943/2","v":{"v":3971.5,"d":"3,972"}},{"v":15786,"d":"15,786"},{"$f":"1315+1315","v":{"v":2630,"d":"2,630"}},{"v":13156,"d":"13,156"},{"v":5657,"d":"5,657"},{"$f":"472+472","v":944},{"v":4713,"d":"4,713"},{"v":14200,"d":"14,200"}]
["UMBC","Land acquisition for Alumni Center","Auxiliary",{"v":140547,"d":"140,547 "},null,{"v":140547,"d":"140,547 "},{"$f":"2811+2811","v":{"v":5622,"d":"5,622 "}},{"v":1405.5,"d":"1,406 "},{"$f":"2811/2","v":{"v":1405.5,"d":"1,406"}},{"v":5590,"d":"5,590"},{"$f":"465+465","v":930},{"v":4660,"d":"4,660"},{"v":2002.140032448835,"d":"2,002"},{"$f":"167+167","v":334},{"v":1668.140032448835,"d":"1,668"},{"v":5026,"d":"5,026"}]
["UMBC","Residence Hall renovation","Auxiliary",{"v":68280,"d":"68,280 "},null,{"v":68280,"d":"68,280 "},{"$f":"1366+1366","v":{"v":2732,"d":"2,732 "}},{"v":683,"d":"683 "},{"$f":"1366/2","v":683},{"v":2715,"d":"2,715"},{"$f":"226+226","v":452},{"v":2263,"d":"2,263"},{"v":973.3380576194031,"d":"973"},{"$f":"81+81","v":162},{"v":811.3380576194031,"d":"811"},{"v":2442,"d":"2,442"}]
["UMBC","Housing Central Utility Plant","Auxiliary",{"v":11757,"d":"11,757 "},null,{"v":11757,"d":"11,757 "},{"$f":"235+235","v":{"v":470,"d":"470 "}},{"v":117.5,"d":"118 "},{"$f":"235/2","v":{"v":117.5,"d":"118"}},467,{"$f":"39+39","v":78},389,{"v":167.24394844579183,"d":"167"},{"$f":"14+14","v":28},{"v":139.24394844579183,"d":"139"},420]
["UMBC","Parking Garage","Auxiliary",{"v":15156,"d":"15,156 "},null,{"v":15156,"d":"15,156 "},{"$f":"303+303","v":{"v":606,"d":"606 "}},{"v":151.5,"d":"152 "},{"$f":"303/2","v":{"v":151.5,"d":"152"}},604,{"$f":"50+50","v":100},504,{"v":215.7566025777105,"d":"216"},{"$f":"18+18","v":36},{"v":179.7566025777105,"d":"180"},542]
["UMB","New Dental School Building","Academic",{"v":87144,"d":"87,144 "},null,{"v":87144,"d":"87,144 "},{"$f":"1743+1743","v":{"v":3486,"d":"3,486 "}},{"v":871.5,"d":"872 "},{"$f":"1743/2","v":{"v":871.5,"d":"872"}},{"v":3460,"d":"3,460"},{"$f":"289+289","v":578},{"v":2882,"d":"2,882"},{"v":1246.49696103108,"d":"1,246"},{"$f":"103+103","v":206},{"v":1040.49696103108,"d":"1,040"},{"v":3114,"d":"3,114"}]
["UMB","Howard Hall PH IV","Academic",{"v":19916,"d":"19,916 "},null,{"v":19916,"d":"19,916 "},{"$f":"398+398","v":{"v":796,"d":"796 "}},{"v":199,"d":"199 "},{"$f":"398/2","v":199},791,{"$f":"66+66","v":132},659,{"v":280.82743957543425,"d":"281"},{"$f":"24+24","v":48},{"v":232.82743957543425,"d":"233"},712]
["UMB","Facililties Renewal","Academic",{"v":259331,"d":"259,331 "},null,{"v":259331,"d":"259,331 "},{"$f":"5187+5187","v":{"v":10374,"d":"10,374 "}},{"v":2593.5,"d":"2,594 "},{"$f":"5187/2","v":{"v":2593.5,"d":"2,594"}},{"v":10306,"d":"10,306"},{"$f":"859+859","v":{"v":1718,"d":"1,718"}},{"v":8588,"d":"8,588"},{"v":3695.9975481425063,"d":"3,696"},{"$f":"308+308","v":616},{"v":3079.9975481425063,"d":"3,080"},{"v":9272,"d":"9,272"}]
["UMB","Nursing School Equipment","Academic",{"v":8050,"d":"8,050 "},null,{"v":8050,"d":"8,050 "},{"$f":"161+161","v":{"v":322,"d":"322 "}},{"v":80.5,"d":"81 "},{"$f":"161/2","v":{"v":80.5,"d":"81"}},317,{"$f":"27+27","v":54},263,{"v":110.84164761182728,"d":"111"},{"$f":"10+10","v":20},{"v":90.84164761182728,"d":"91"},288]
["UMB","School of Law","Academic",{"v":10455,"d":"10,455 "},null,{"v":10455,"d":"10,455 "},{"$f":"209+209","v":{"v":418,"d":"418 "}},{"v":104.5,"d":"105 "},{"$f":"209/2","v":{"v":104.5,"d":"105"}},412,{"$f":"35+35","v":70},342,{"v":153.41995754359414,"d":"153"},{"$f":"12+12","v":24},{"v":129.41995754359414,"d":"129"},372]
["UMB","Emergency - Davidge Hall","Academic",{"v":360,"d":"360 "},null,{"v":360,"d":"360 "},{"$f":"7+7","v":{"v":14,"d":"14 "}},{"v":3.5,"d":"4 "},{"$f":"7/2","v":{"v":3.5,"d":"4"}},16,{"$f":"1+1","v":2},14,{"v":-0.14176739954513096,"d":"(0)"},null,{"v":-0.14176739954513096,"d":"(0)"},12]
["UMCP","Renovate Hornbake and McKeldin Libraries","Academic",{"v":46768,"d":"46,768 "},null,{"v":46768,"d":"46,768 "},{"$f":"935+935","v":{"v":1870,"d":"1,870 "}},{"v":467.5,"d":"468 "},{"$f":"935/2","v":{"v":467.5,"d":"468"}},{"v":1858,"d":"1,858"},{"$f":"155+155","v":310},{"v":1548,"d":"1,548"},{"v":662.210995602727,"d":"662"},{"$f":"56+56","v":112},{"v":550.210995602727,"d":"550"},{"v":1672,"d":"1,672"}]
["UMCP","Renovate Key and Taliaferro Halls","Academic",{"v":151460,"d":"151,460 "},null,{"v":151460,"d":"151,460 "},{"$f":"3029+3029","v":{"v":6058,"d":"6,058 "}},{"v":1514.5,"d":"1,515 "},{"$f":"3029/2","v":{"v":1514.5,"d":"1,515"}},{"v":6016,"d":"6,016"},{"$f":"502+502","v":{"v":1004,"d":"1,004"}},{"v":5012,"d":"5,012"},{"v":2157.550722668675,"d":"2,158"},{"$f":"180+180","v":360},{"v":1797.550722668675,"d":"1,798"},{"v":5414,"d":"5,414"}]
["UMCP","Engineering & Applied Science","Academic",{"v":8665,"d":"8,665 "},null,{"v":8665,"d":"8,665 "},{"$f":"173+173","v":{"v":346,"d":"346 "}},{"v":86.5,"d":"87 "},{"$f":"173/2","v":{"v":86.5,"d":"87"}},342,{"$f":"29+29","v":58},284,{"v":126.69907232752121,"d":"127"},{"$f":"10+10","v":20},{"v":106.69907232752121,"d":"107"},308]
["UMCP","Facilities Renewal Projects","Academic",{"v":33627,"d":"33,627 "},null,{"v":33627,"d":"33,627 "},{"$f":"673+673","v":{"v":1346,"d":"1,346 "}},{"v":336.5,"d":"337 "},{"$f":"673/2","v":{"v":336.5,"d":"337"}},{"v":1340,"d":"1,340"},{"$f":"111+111","v":222},{"v":1118,"d":"1,118"},{"v":478.30737437452626,"d":"478"},{"$f":"40+40","v":80},{"v":398.30737437452626,"d":"398"},{"v":1204,"d":"1,204"}]
["UMES","Utilities Upgrade","Academic",{"v":396,"d":"396 "},null,{"v":396,"d":"396 "},{"$f":"8+8","v":{"v":16,"d":"16 "}},{"v":4,"d":"4 "},{"$f":"8/2","v":4},19,{"$f":"1+1","v":2},17,{"v":0.4518689916603762,"d":"0"},null,{"v":0.4518689916603762,"d":"0"},14]
["UMES","Social Science Educ. & Health","Academic",{"v":33364,"d":"33,364 "},null,{"v":33364,"d":"33,364 "},{"$f":"667+667","v":{"v":1334,"d":"1,334 "}},{"v":333.5,"d":"334 "},{"$f":"667/2","v":{"v":333.5,"d":"334"}},{"v":1330,"d":"1,330"},{"$f":"110+110","v":220},{"v":1110,"d":"1,110"},{"v":471.6597731614893,"d":"472"},{"$f":"40+40","v":80},{"v":391.6597731614893,"d":"392"},{"v":1194,"d":"1,194"}]
["UMES","Facilities Renewal Projects","Academic",{"v":2685,"d":"2,685 "},null,{"v":2685,"d":"2,685 "},{"$f":"54+54","v":{"v":108,"d":"108 "}},{"v":27,"d":"27 "},{"$f":"54/2","v":27},106,{"$f":"9+9","v":18},88,{"v":40.5617949962093,"d":"41"},{"$f":"3+3","v":6},{"v":34.5617949962093,"d":"35"},96]
["UMES","Emergency Fund","Academic",{"v":3044,"d":"3,044 "},null,{"v":3044,"d":"3,044 "},{"$f":"61+61","v":{"v":122,"d":"122 "}},{"v":30.5,"d":"31 "},{"$f":"61/2","v":{"v":30.5,"d":"31"}},122,{"$f":"10+10","v":20},102,{"v":40.459093252463845,"d":"40"},{"$f":"4+4","v":8},{"v":32.459093252463845,"d":"32"},110]
["UMBC","Equip Information Technology","Academic",{"v":66192,"d":"66,192 "},null,{"v":66192,"d":"66,192 "},{"$f":"1324+1324","v":{"v":2648,"d":"2,648 "}},{"v":662,"d":"662 "},{"$f":"1324/2","v":662},{"v":2633,"d":"2,633"},{"$f":"219+219","v":438},{"v":2195,"d":"2,195"},{"v":939.3368691432843,"d":"939"},{"$f":"79+79","v":158},{"v":781.3368691432843,"d":"781"},{"v":2368,"d":"2,368"}]
["UMBC","Facilities Renewal Projects","Academic",{"v":41307,"d":"41,307 "},null,{"v":41307,"d":"41,307 "},{"$f":"826+826","v":{"v":1652,"d":"1,652 "}},{"v":413,"d":"413 "},{"$f":"826/2","v":413},{"v":1640,"d":"1,640"},{"$f":"137+137","v":274},{"v":1366,"d":"1,366"},{"v":589.7205115996985,"d":"590"},{"$f":"49+49","v":98},{"v":491.7205115996985,"d":"492"},{"v":1476,"d":"1,476"}]
["UMBC","Emergency - Bio Sciences","Academic",{"v":1305,"d":"1,305 "},null,{"v":1305,"d":"1,305 "},{"$f":"26+26","v":{"v":52,"d":"52 "}},{"v":13,"d":"13 "},{"$f":"26/2","v":13},55,{"$f":"4+4","v":8},47,{"v":14.745859590598911,"d":"15"},{"$f":"2+2","v":4},{"v":10.745859590598911,"d":"11"},48]
["UMCES","Aquaculture Building","Academic",{"v":5655,"d":"5,655 "},null,{"v":5655,"d":"5,655 "},{"$f":"113+113","v":{"v":226,"d":"226 "}},{"v":56.5,"d":"57 "},{"$f":"113/2","v":{"v":56.5,"d":"57"}},222,{"$f":"19+19","v":38},184,{"v":77.91174677786239,"d":"78"},{"$f":"7+7","v":14},{"v":63.91174677786239,"d":"64"},202]
["UMCES","Facilities Renewal Projects","Academic",{"v":7487,"d":"7,487 "},null,{"v":7487,"d":"7,487 "},{"$f":"150+150","v":{"v":300,"d":"300 "}},{"v":75,"d":"75 "},{"$f":"150/2","v":75},296,{"$f":"25+25","v":50},246,{"v":105.95280879454094,"d":"106"},{"$f":"9+9","v":18},{"v":87.95280879454094,"d":"88"},268]
["BSU","Facilities Renewal Projects","Academic",{"v":44815,"d":"44,815 "},null,{"v":44815,"d":"44,815 "},{"$f":"896+896","v":{"v":1792,"d":"1,792 "}},{"v":448,"d":"448 "},{"$f":"896/2","v":448},{"v":1785,"d":"1,785"},{"$f":"148+148","v":296},{"v":1489,"d":"1,489"},{"v":640.9359435936349,"d":"641"},{"$f":"53+53","v":106},{"v":534.9359435936349,"d":"535"},{"v":1602,"d":"1,602"}]
["BSU","Emergency Misc. Projects","Academic",{"v":11247,"d":"11,247 "},null,{"v":11247,"d":"11,247 "},{"$f":"225+225","v":{"v":450,"d":"450 "}},{"v":112.5,"d":"113 "},{"$f":"225/2","v":{"v":112.5,"d":"113"}},449,{"$f":"37+37","v":74},375,{"v":163.2846298711138,"d":"163"},{"$f":"13+13","v":26},{"v":137.2846298711138,"d":"137"},402]
["CSC","Facilities Renewal Projects","Academic",{"v":29822,"d":"29,822 "},null,{"v":29822,"d":"29,822 "},{"$f":"596+596","v":{"v":1192,"d":"1,192 "}},{"v":298,"d":"298 "},{"$f":"596/2","v":298},{"v":1183,"d":"1,183"},{"$f":"99+99","v":198},985,{"v":427.73350780894543,"d":"428"},{"$f":"35+35","v":70},{"v":357.73350780894543,"d":"358"},{"v":1064,"d":"1,064"}]
["CSC","Emergency Light Poles","Academic",{"v":588,"d":"588 "},null,{"v":588,"d":"588 "},{"$f":"12+12","v":{"v":24,"d":"24 "}},{"v":6,"d":"6 "},{"$f":"12/2","v":6},23,{"$f":"2+2","v":4},19,{"v":5.912197422289637,"d":"6"},{"$f":"1+1","v":2},{"v":3.912197422289637,"d":"4"},22]
["FSU","Facilities Renewal Projects","Academic",{"v":17640,"d":"17,640 "},null,{"v":17640,"d":"17,640 "},{"$f":"353+353","v":{"v":706,"d":"706 "}},{"v":176.5,"d":"177 "},{"$f":"353/2","v":{"v":176.5,"d":"177"}},705,{"$f":"58+58","v":116},589,{"v":250.17059438968863,"d":"250"},{"$f":"21+21","v":42},{"v":208.17059438968863,"d":"208"},632]
["SU","Facilities Renewal Projects","Academic",{"v":47374,"d":"47,374 "},null,{"v":47374,"d":"47,374 "},{"$f":"947+947","v":{"v":1894,"d":"1,894 "}},{"v":473.5,"d":"474 "},{"$f":"947/2","v":{"v":473.5,"d":"474"}},{"v":1882,"d":"1,882"},{"$f":"157+157","v":314},{"v":1568,"d":"1,568"},{"v":677.4200112206236,"d":"677"},{"$f":"56+56","v":112},{"v":565.4200112206236,"d":"565"},{"v":1692,"d":"1,692"}]
["SU","Emergency Misc. Projects","Academic",{"v":18213,"d":"18,213 "},null,{"v":18213,"d":"18,213 "},{"$f":"364+364","v":{"v":728,"d":"728 "}},{"v":182,"d":"182 "},{"$f":"364/2","v":182},727,{"$f":"60+60","v":120},607,{"v":256.7078423047751,"d":"257"},{"$f":"22+22","v":44},{"v":212.7078423047751,"d":"213"},652]
["TU","Facilities Renewal Projects","Academic",{"v":128827,"d":"128,827 "},null,{"v":128827,"d":"128,827 "},{"$f":"2577+2577","v":{"v":5154,"d":"5,154 "}},{"v":1288.5,"d":"1,289 "},{"$f":"2577/2","v":{"v":1288.5,"d":"1,289"}},{"v":5117,"d":"5,117"},{"$f":"427+427","v":854},{"v":4263,"d":"4,263"},{"v":1835.4115890826506,"d":"1,835"},{"$f":"153+153","v":306},{"v":1529.4115890826506,"d":"1,529"},{"v":4606,"d":"4,606"}]
["TU","7800 York Road renovation","Academic",{"v":43634,"d":"43,634 "},null,{"v":43634,"d":"43,634 "},{"$f":"873+873","v":{"v":1746,"d":"1,746 "}},{"v":436.5,"d":"437 "},{"$f":"873/2","v":{"v":436.5,"d":"437"}},{"v":1730,"d":"1,730"},{"$f":"145+145","v":290},{"v":1440,"d":"1,440"},{"v":620.3068770280515,"d":"620"},{"$f":"52+52","v":104},{"v":516.3068770280515,"d":"516"},{"v":1560,"d":"1,560"}]
["TU","Emergency Utility","Academic",{"v":9429,"d":"9,429 "},null,{"$f":"D142-E142","v":{"v":9429,"d":"9,429 "}},{"$f":"189+189","v":{"v":378,"d":"378 "}},{"v":94.5,"d":"95 "},{"$f":"189/2","v":{"v":94.5,"d":"95"}},377,{"$f":"31+31","v":62},{"$f":"J142-K142","v":315},{"v":135.657583017437,"d":"136"},{"$f":"11+11","v":22},{"$f":"M142-N142","v":{"v":113.65758301743699,"d":"114"}},338]
["UB","Facilities Renewal Projects","Academic",{"v":24866,"d":"24,866 "},null,{"v":24866,"d":"24,866 "},{"$f":"497+497","v":{"v":994,"d":"994 "}},{"v":248.5,"d":"249 "},{"$f":"497/2","v":{"v":248.5,"d":"249"}},991,{"$f":"82+82","v":164},827,{"v":349.3976706595895,"d":"349"},{"$f":"30+30","v":60},{"v":289.3976706595895,"d":"289"},890]
["USM Office","Shady Grove Road ","Academic",{"v":138,"d":"138 "},null,{"v":138,"d":"138 "},{"$f":"3+3","v":{"v":6,"d":"6 "}},{"v":1.5,"d":"2 "},{"$f":"3/2","v":{"v":1.5,"d":"2"}},0,null,0,{"v":-0.1566665655799966,"d":"(0)"},null,{"v":-0.1566665655799966,"d":"(0)"},6]
[{"$nulls":16},{"$f":"SUM(Q82:Q144)","v":0},{"$f":"SUM(R83:R144)","v":{"v":0,"d":"0 "}}]
[null,"2003 Series A",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["BSU","Emergency Projects","Academic",{"v":3950,"d":"3,950 "},{"v":33,"d":"33 "},{"v":3917,"d":"3,917 "},{"$f":"65+65","v":{"v":130,"d":"130 "}},{"v":32.5,"d":"33 "},{"$f":"65/2","v":{"v":32.5,"d":"33"}},149,{"$f":"15+15","v":30},119,{"v":65.10782133838347,"d":"65"},{"$f":"6+6","v":12},{"v":53.107821338383474,"d":"53"},{"$f":"G147+I147-H147-K147+N147","v":112}]
["BSU","Facilities Renewal","Academic",{"v":207600,"d":"207,600 "},{"v":1731,"d":"1,731 "},{"v":205869,"d":"205,869 "},{"$f":"3440+3440","v":{"v":6880,"d":"6,880 "}},{"v":1720,"d":"1,720 "},{"$f":"3414/2","v":{"v":1707,"d":"1,707"}},{"v":7857,"d":"7,857"},{"$f":"786+786","v":{"v":1572,"d":"1,572"}},{"v":6285,"d":"6,285"},{"v":3309.737104040396,"d":"3,310"},{"$f":"331+331","v":662},{"v":2647.737104040396,"d":"2,648"},{"v":5957,"d":"5,957"}]
["CSU","Facilities Renewal","Academic",{"v":59044,"d":"59,044 "},{"v":492,"d":"492 "},{"v":58552,"d":"58,552 "},{"$f":"978+978","v":{"v":1956,"d":"1,956 "}},{"v":489,"d":"489 "},{"$f":"971/2","v":{"v":485.5,"d":"486"}},{"v":2231,"d":"2,231"},{"$f":"224+224","v":448},{"v":1783,"d":"1,783"},{"v":942.8082251262604,"d":"943"},{"$f":"94+94","v":188},{"v":754.8082251262604,"d":"755"},{"v":1692.5,"d":"1,693"}]
["CSU","Upgrade Utilities","Academic",{"v":41017,"d":"41,017 "},{"v":342,"d":"342 "},{"v":40675,"d":"40,675 "},{"$f":"680+680","v":{"v":1360,"d":"1,360 "}},{"v":340,"d":"340 "},{"$f":"675/2","v":{"v":337.5,"d":"338"}},{"v":1555,"d":"1,555"},{"$f":"155+155","v":310},{"v":1245,"d":"1,245"},{"v":657.648532070707,"d":"658"},{"$f":"65+65","v":130},{"v":527.648532070707,"d":"528"},{"v":1177.5,"d":"1,178"}]
["CSU","New Health / Human Services Bldg","Academic",{"v":16010,"d":"16,010 "},{"v":133,"d":"133 "},{"v":15877,"d":"15,877 "},{"$f":"265+265","v":{"v":530,"d":"530 "}},{"v":132.5,"d":"133 "},{"$f":"263/2","v":{"v":131.5,"d":"132"}},603,{"$f":"61+61","v":122},481,{"v":251.518910732324,"d":"252"},{"$f":"26+26","v":52},{"v":199.518910732324,"d":"200"},459]
["FSU","Compton Science Center equipment","Academic",{"v":405559,"d":"405,559 "},{"v":3381,"d":"3,381 "},{"v":402178,"d":"402,178 "},{"$f":"6721+6721","v":{"v":13442,"d":"13,442 "}},{"v":3360.5,"d":"3,361 "},{"$f":"6670/2","v":{"v":3335,"d":"3,335"}},{"v":15354,"d":"15,354"},{"$f":"1535+1535","v":{"v":3070,"d":"3,070"}},{"v":12284,"d":"12,284"},{"v":6462.473551010131,"d":"6,462"},{"$f":"647+647","v":{"v":1294,"d":"1,294"}},{"v":5168.473551010131,"d":"5,168"},{"v":11640.5,"d":"11,641"}]
["FSU","Facilities Renewal","Academic",{"v":179945,"d":"179,945 "},{"v":1500,"d":"1,500 "},{"v":178445,"d":"178,445 "},{"$f":"2982+2982","v":{"v":5964,"d":"5,964 "}},{"v":1491,"d":"1,491 "},{"$f":"2959/2","v":{"v":1479.5,"d":"1,480"}},{"v":6813,"d":"6,813"},{"$f":"681+681","v":{"v":1362,"d":"1,362"}},{"v":5451,"d":"5,451"},{"v":2867.2888888888992,"d":"2,867"},{"$f":"287+287","v":574},{"v":2293.2888888888992,"d":"2,293"},{"v":5164.5,"d":"5,165"}]
["SU","Emergency Projects","Academic",{"v":82187,"d":"82,187 "},{"v":685,"d":"685 "},{"v":81502,"d":"81,502 "},{"$f":"1362+1362","v":{"v":2724,"d":"2,724 "}},{"v":681,"d":"681 "},{"$f":"1352/2","v":676},{"v":3112,"d":"3,112"},{"$f":"311+311","v":622},{"v":2490,"d":"2,490"},{"v":1310.5361496212136,"d":"1,311"},{"$f":"131+131","v":262},{"v":1048.5361496212136,"d":"1,049"},{"v":2359,"d":"2,359"}]
["SU","Facilities Renewal","Academic",{"v":51756,"d":"51,756 "},{"v":431,"d":"431 "},{"v":51325,"d":"51,325 "},{"$f":"858+858","v":{"v":1716,"d":"1,716 "}},{"v":429,"d":"429 "},{"$f":"851/2","v":{"v":425.5,"d":"426"}},{"v":1958,"d":"1,958"},{"$f":"196+196","v":392},{"v":1566,"d":"1,566"},{"v":820.2517247474752,"d":"820"},{"$f":"83+83","v":166},{"v":654.2517247474752,"d":"654"},{"v":1486.5,"d":"1,487"}]
["TU","7800 York Road renovation","Academic",{"v":20215,"d":"20,215 "},{"v":169,"d":"169 "},{"v":20046,"d":"20,046 "},{"$f":"335+335","v":{"v":670,"d":"670 "}},{"v":167.5,"d":"168 "},{"$f":"332/2","v":166},761,{"$f":"77+77","v":154},607,{"v":325.3554296717157,"d":"325"},{"$f":"32+32","v":64},{"v":261.3554296717157,"d":"261"},{"v":578.5,"d":"579"}]
["TU","Facilities Renewal","Academic",{"v":380889,"d":"380,889 "},{"v":3175,"d":"3,175 "},{"v":377714,"d":"377,714 "},{"$f":"6312+6312","v":{"v":12624,"d":"12,624 "}},{"v":3156,"d":"3,156 "},{"$f":"6264/2","v":{"v":3132,"d":"3,132"}},{"v":14417,"d":"14,417"},{"$f":"1442+1442","v":{"v":2884,"d":"2,884"}},{"v":11533,"d":"11,533"},{"v":6075.850104419165,"d":"6,076"},{"$f":"607+607","v":{"v":1214,"d":"1,214"}},{"v":4861.850104419165,"d":"4,862"},{"v":10930,"d":"10,930"}]
["UB","Facilities Renewal","Academic",{"v":115897,"d":"115,897 "},{"v":966,"d":"966 "},{"v":114931,"d":"114,931 "},{"$f":"1921+1921","v":{"v":3842,"d":"3,842 "}},{"v":960.5,"d":"961 "},{"$f":"1906/2","v":953},{"v":4385,"d":"4,385"},{"$f":"439+439","v":878},{"v":3507,"d":"3,507"},{"v":1846.1141794191935,"d":"1,846"},{"$f":"185+185","v":370},{"v":1476.1141794191935,"d":"1,476"},{"v":3326.5,"d":"3,327"}]
["UMB","Howard Hall, Phase IV","Academic",{"v":14258,"d":"14,258 "},{"v":119,"d":"119 "},{"v":14139,"d":"14,139 "},{"$f":"236+236","v":{"v":472,"d":"472 "}},{"v":118,"d":"118 "},{"$f":"234/2","v":117},539,{"$f":"54+54","v":108},431,{"v":223.4180275252529,"d":"223"},{"$f":"23+23","v":46},{"v":177.4180275252529,"d":"177"},409]
["UMB","New Dental School","Academic",{"v":1235069,"d":"1,235,069 "},{"v":10295,"d":"10,295 "},{"v":1224774,"d":"1,224,774 "},{"$f":"20467+20467","v":{"v":40934,"d":"40,934 "}},{"v":10233.5,"d":"10,234 "},{"$f":"20312/2","v":{"v":10156,"d":"10,156"}},{"v":46756,"d":"46,756"},{"$f":"4675+4675","v":{"v":9350,"d":"9,350"}},{"v":37406,"d":"37,406"},{"v":19693.114524621284,"d":"19,693"},{"$f":"1969+1969","v":{"v":3938,"d":"3,938"}},{"v":15755.114524621284,"d":"15,755"},{"v":35444.5,"d":"35,445"}]
["UMB","School of Nursing equipment","Academic",{"v":9577,"d":"9,577 "},{"v":80,"d":"80 "},{"v":9497,"d":"9,497 "},{"$f":"159+159","v":{"v":318,"d":"318 "}},{"v":79.5,"d":"80 "},{"$f":"158/2","v":79},365,{"$f":"36+36","v":72},293,{"v":154.94464949494977,"d":"155"},{"$f":"15+15","v":30},{"v":124.94464949494977,"d":"125"},{"v":275.5,"d":"276"}]
["UMB","School of Law: Marshall Libr","Academic",{"v":-1426,"d":"(1,426)"},{"v":-12,"d":"(12)"},{"v":-1414,"d":"(1,414)"},{"$f":"-24-24","v":{"v":-48,"d":"(48)"}},{"v":-12,"d":"(12)"},{"v":-11.5,"d":"(12)"},{"v":-58,"d":"(58)"},{"$f":"-5-5","v":{"v":-10,"d":"(10)"}},{"v":-48,"d":"(48)"},{"v":-24.70310959595963,"d":"(25)"},{"$f":"-2-2","v":{"v":-4,"d":"(4)"}},{"v":-20.70310959595963,"d":"(21)"},{"v":-41.5,"d":"(42)"}]
["UMB","Emergency Projects","Academic",{"v":-931,"d":"(931)"},{"v":-8,"d":"(8)"},{"v":-923,"d":"(923)"},{"$f":"-15-15","v":{"v":-30,"d":"(30)"}},{"v":-7.5,"d":"(8)"},{"v":-7.5,"d":"(8)"},{"v":-31,"d":"(31)"},{"$f":"-4-4","v":{"v":-8,"d":"(8)"}},{"v":-23,"d":"(23)"},{"v":-19.94851477272732,"d":"(20)"},{"$f":"-1-1","v":{"v":-2,"d":"(2)"}},{"v":-17.94851477272732,"d":"(18)"},{"v":-24,"d":"(24)"}]
["UMB ","Facilities Renewal","Academic",{"v":601915,"d":"601,915 "},{"v":5018,"d":"5,018 "},{"v":596897,"d":"596,897 "},{"$f":"9975+9975","v":{"v":19950,"d":"19,950 "}},{"v":4987.5,"d":"4,988 "},{"$f":"9899/2","v":{"v":4949.5,"d":"4,950"}},{"v":22781,"d":"22,781"},{"$f":"2279+2279","v":{"v":4558,"d":"4,558"}},{"v":18223,"d":"18,223"},{"v":9593.348200252512,"d":"9,593"},{"$f":"960+960","v":{"v":1920,"d":"1,920"}},{"v":7673.3482002525125,"d":"7,673"},{"v":17274,"d":"17,274"}]
["UMBC","Facilities Renewal","Academic",{"v":206053,"d":"206,053 "},{"v":1718,"d":"1,718 "},{"v":204335,"d":"204,335 "},{"$f":"3415+3415","v":{"v":6830,"d":"6,830 "}},{"v":1707.5,"d":"1,708 "},{"$f":"3389/2","v":{"v":1694.5,"d":"1,695"}},{"v":7800,"d":"7,800"},{"$f":"780+780","v":{"v":1560,"d":"1,560"}},{"v":6240,"d":"6,240"},{"v":3281.6247796717216,"d":"3,282"},{"$f":"329+329","v":658},{"v":2623.6247796717216,"d":"2,624"},{"v":5915,"d":"5,915"}]
["UMBC","Information Technology Building equipment","Academic",{"v":421023,"d":"421,023 "},{"v":3510,"d":"3,510 "},{"v":417513,"d":"417,513 "},{"$f":"6977+6977","v":{"v":13954,"d":"13,954 "}},{"v":3488.5,"d":"3,489 "},{"$f":"6924/2","v":{"v":3462,"d":"3,462"}},{"v":15936,"d":"15,936"},{"$f":"1594+1594","v":{"v":3188,"d":"3,188"}},{"v":12748,"d":"12,748"},{"v":6714.794927777781,"d":"6,715"},{"$f":"671+671","v":{"v":1342,"d":"1,342"}},{"v":5372.794927777781,"d":"5,373"},{"v":12081.5,"d":"12,082"}]
["UMCES","Aquaculture Building","Academic",{"v":350268,"d":"350,268 "},{"v":2920,"d":"2,920 "},{"v":347348,"d":"347,348 "},{"$f":"5804+5804","v":{"v":11608,"d":"11,608 "}},{"v":2902,"d":"2,902 "},{"$f":"5761/2","v":{"v":2880.5,"d":"2,881"}},{"v":13259,"d":"13,259"},{"$f":"1326+1326","v":{"v":2652,"d":"2,652"}},{"v":10607,"d":"10,607"},{"v":5588.694856439368,"d":"5,589"},{"$f":"558+558","v":{"v":1116,"d":"1,116"}},{"v":4472.694856439368,"d":"4,473"},{"v":10050.5,"d":"10,051"}]
["UMCES","Emergency Projects","Academic",{"v":3131,"d":"3,131 "},{"v":26,"d":"26 "},{"v":3105,"d":"3,105 "},{"$f":"52+52","v":{"v":104,"d":"104 "}},{"v":26,"d":"26 "},{"$f":"51/2","v":{"v":25.5,"d":"26"}},117,{"$f":"12+12","v":24},93,{"v":49.658253282828355,"d":"50"},{"$f":"5+5","v":10},{"v":39.658253282828355,"d":"40"},{"v":89.5,"d":"90"}]
["UMCES","Facilities Renewal","Academic",{"v":68281,"d":"68,281 "},{"v":569,"d":"569 "},{"v":67712,"d":"67,712 "},{"$f":"1132+1132","v":{"v":2264,"d":"2,264 "}},{"v":566,"d":"566 "},{"$f":"1123/2","v":{"v":561.5,"d":"562"}},{"v":2589,"d":"2,589"},{"$f":"258+258","v":516},{"v":2073,"d":"2,073"},{"v":1086.8410991161654,"d":"1,087"},{"$f":"109+109","v":218},{"v":868.8410991161654,"d":"869"},{"v":1961.5,"d":"1,962"}]
["UMCP","Center for Performing Arts equipment","Academic",{"v":17397,"d":"17,397 "},{"v":145,"d":"145 "},{"v":17252,"d":"17,252 "},{"$f":"288+288","v":{"v":576,"d":"576 "}},{"v":144,"d":"144 "},{"$f":"286/2","v":143},657,{"$f":"66+66","v":132},525,{"v":275.38281502525206,"d":"275"},{"$f":"28+28","v":56},{"v":219.38281502525206,"d":"219"},499]
["UMCP","Facilities Renewal","Academic",{"v":1071222,"d":"1,071,222 "},{"v":8930,"d":"8,930 "},{"v":1062292,"d":"1,062,292 "},{"$f":"17752+17752","v":{"v":35504,"d":"35,504 "}},{"v":8876,"d":"8,876 "},{"$f":"17618/2","v":{"v":8809,"d":"8,809"}},{"v":40551,"d":"40,551"},{"$f":"4055+4055","v":{"v":8110,"d":"8,110"}},{"v":32441,"d":"32,441"},{"v":17078.02295707073,"d":"17,078"},{"$f":"1708+1708","v":{"v":3416,"d":"3,416"}},{"v":13662.02295707073,"d":"13,662"},{"v":30743,"d":"30,743"}]
["UMCP","Chemical/Nuclear Eng","Academic",{"v":18294,"d":"18,294 "},{"v":152,"d":"152 "},{"v":18142,"d":"18,142 "},{"$f":"303+303","v":{"v":606,"d":"606 "}},{"v":151.5,"d":"152 "},{"$f":"301/2","v":{"v":150.5,"d":"151"}},695,{"$f":"69+69","v":138},557,{"v":293.4023925505062,"d":"293"},{"$f":"29+29","v":58},{"v":235.4023925505062,"d":"235"},525]
["UMCP","Hornbake and McKeldin renovations","Academic",{"v":82585,"d":"82,585 "},{"v":688,"d":"688 "},{"v":81897,"d":"81,897 "},{"$f":"1369+1369","v":{"v":2738,"d":"2,738 "}},{"v":684.5,"d":"685 "},{"$f":"1358/2","v":679},{"v":3123,"d":"3,123"},{"$f":"313+313","v":626},{"v":2497,"d":"2,497"},{"v":1313.9992654040398,"d":"1,314"},{"$f":"132+132","v":264},{"v":1049.9992654040398,"d":"1,050"},{"v":2370.5,"d":"2,371"}]
["UMCP","Engineering/Applied Science Bldg","Academic",{"v":1436168,"d":"1,436,168 "},{"v":11972,"d":"11,972 "},{"v":1424196,"d":"1,424,196 "},{"$f":"23799+23799","v":{"v":47598,"d":"47,598 "}},{"v":11899.5,"d":"11,900 "},{"$f":"23620/2","v":{"v":11810,"d":"11,810"}},{"v":54362,"d":"54,362"},{"$f":"5437+5437","v":{"v":10874,"d":"10,874"}},{"v":43488,"d":"43,488"},{"v":22896.617626010207,"d":"22,897"},{"$f":"2290+2290","v":{"v":4580,"d":"4,580"}},{"v":18316.617626010207,"d":"18,317"},{"v":41214.5,"d":"41,215"}]
["UMCP","Steam Plant improvements","Academic",{"v":14671,"d":"14,671 "},{"v":122,"d":"122 "},{"v":14549,"d":"14,549 "},{"$f":"243+243","v":{"v":486,"d":"486 "}},{"v":121.5,"d":"122 "},{"$f":"241/2","v":{"v":120.5,"d":"121"}},551,{"$f":"56+56","v":112},439,{"v":237.49421174242525,"d":"237"},{"$f":"23+23","v":46},{"v":191.49421174242525,"d":"191"},419]
["UMES","Facilities Renewal","Academic",{"v":34571,"d":"34,571 "},{"v":288,"d":"288 "},{"v":34283,"d":"34,283 "},{"$f":"573+573","v":{"v":1146,"d":"1,146 "}},{"v":286.5,"d":"287 "},{"$f":"569/2","v":{"v":284.5,"d":"285"}},{"v":1307,"d":"1,307"},{"$f":"131+131","v":262},{"v":1045,"d":"1,045"},{"v":552.3621358585879,"d":"552"},{"$f":"55+55","v":110},{"v":442.36213585858786,"d":"442"},992]
["UMES","Social Science, Education and Health","Academic",{"v":1428159,"d":"1,428,159 "},{"v":11905,"d":"11,905 "},{"v":1416254,"d":"1,416,254 "},{"$f":"23667+23667","v":{"v":47334,"d":"47,334 "}},{"v":11833.5,"d":"11,834 "},{"$f":"23488/2","v":{"v":11744,"d":"11,744"}},{"v":54064,"d":"54,064"},{"$f":"5406+5406","v":{"v":10812,"d":"10,812"}},{"v":43252,"d":"43,252"},{"v":22769.704903535312,"d":"22,770"},{"$f":"2277+2277","v":{"v":4554,"d":"4,554"}},{"v":18215.704903535312,"d":"18,216"},{"v":40986.5,"d":"40,987"}]
["UMES","Utilities Upgrade / Site Improvement","Academic",{"v":212591,"d":"212,591 "},{"v":1772,"d":"1,772 "},{"v":210819,"d":"210,819 "},{"$f":"3523+3523","v":{"v":7046,"d":"7,046 "}},{"v":1761.5,"d":"1,762 "},{"$f":"3496/2","v":{"v":1748,"d":"1,748"}},{"v":8045,"d":"8,045"},{"$f":"805+805","v":{"v":1610,"d":"1,610"}},{"v":6435,"d":"6,435"},{"v":3387.896120707068,"d":"3,388"},{"$f":"339+339","v":678},{"v":2709.896120707068,"d":"2,710"},{"v":6100.5,"d":"6,101"}]
["USM","Emergency Projects","Academic",{"v":4113,"d":"4,113 "},{"v":34,"d":"34 "},{"v":4079,"d":"4,079 "},{"$f":"68+68","v":{"v":136,"d":"136 "}},{"v":34,"d":"34 "},{"$f":"68/2","v":34},152,{"$f":"16+16","v":32},120,{"v":60.761842171717035,"d":"61"},{"$f":"7+7","v":14},{"v":46.761842171717035,"d":"47"},118]
["CSU","New Dining Hall","Auxiliary",{"v":103582,"d":"103,582 "},{"v":863,"d":"863 "},{"v":102719,"d":"102,719 "},{"$f":"1716+1716","v":{"v":3432,"d":"3,432 "}},{"v":858,"d":"858 "},{"$f":"1704/2","v":852},{"v":3922,"d":"3,922"},{"$f":"392+392","v":784},{"v":3138,"d":"3,138"},{"v":1653.6678582070745,"d":"1,654"},{"$f":"165+165","v":330},{"v":1323.6678582070745,"d":"1,324"},{"v":2972,"d":"2,972"}]
["TU","7800 York Road Garage","Auxiliary",{"v":348964,"d":"348,964 "},{"v":2909,"d":"2,909 "},{"v":346055,"d":"346,055 "},{"$f":"5783+5783","v":{"v":11566,"d":"11,566 "}},{"v":2891.5,"d":"2,892 "},{"$f":"5739/2","v":{"v":2869.5,"d":"2,870"}},{"v":13210,"d":"13,210"},{"$f":"1321+1321","v":{"v":2642,"d":"2,642"}},{"v":10568,"d":"10,568"},{"v":5567.202828535344,"d":"5,567"},{"$f":"556+556","v":{"v":1112,"d":"1,112"}},{"v":4455.202828535344,"d":"4,455"},{"v":10014,"d":"10,014"}]
["TU","Interim fitness center","Auxiliary",{"v":1931,"d":"1,931 "},{"v":16,"d":"16 "},{"v":1915,"d":"1,915 "},{"$f":"32+32","v":{"v":64,"d":"64 "}},{"v":16,"d":"16 "},{"$f":"32/2","v":16},76,{"$f":"7+7","v":14},62,{"v":31.962371717171663,"d":"32"},{"$f":"3+3","v":6},{"v":25.962371717171663,"d":"26"},56]
["TU","Prettyman / Scarborough HVAC / Fire Prot","Auxiliary",{"v":1039,"d":"1,039 "},{"v":9,"d":"9 "},{"v":1030,"d":"1,030 "},{"$f":"17+17","v":{"v":34,"d":"34 "}},{"v":8.5,"d":"9 "},{"$f":"17/2","v":{"v":8.5,"d":"9"}},39,{"$f":"4+4","v":8},31,{"v":13.249328409090822,"d":"13"},{"$f":"2+2","v":4},{"v":9.249328409090822,"d":"9"},30]
["UB","Student center","Auxiliary",{"v":648637,"d":"648,637 "},{"v":5407,"d":"5,407 "},{"v":643230,"d":"643,230 "},{"$f":"10749+10749","v":{"v":21498,"d":"21,498 "}},{"v":5374.5,"d":"5,375 "},{"$f":"10668/2","v":{"v":5334,"d":"5,334"}},{"v":24557,"d":"24,557"},{"$f":"2455+2455","v":{"v":4910,"d":"4,910"}},{"v":19647,"d":"19,647"},{"v":10343.502636489924,"d":"10,344"},{"$f":"1034+1034","v":{"v":2068,"d":"2,068"}},{"v":8275.502636489924,"d":"8,276"},{"v":18615.5,"d":"18,616"}]
["UMB","Campus Center planning","Auxiliary",{"v":73074,"d":"73,074 "},{"v":609,"d":"609 "},{"v":72465,"d":"72,465 "},{"$f":"1211+1211","v":{"v":2422,"d":"2,422 "}},{"v":605.5,"d":"606 "},{"$f":"1202/2","v":601},{"v":2763,"d":"2,763"},{"$f":"277+277","v":554},{"v":2209,"d":"2,209"},{"v":1160.5162242424267,"d":"1,161"},{"$f":"117+117","v":234},{"v":926.5162242424267,"d":"927"},{"v":2097.5,"d":"2,098"}]
["UMB","Saratoga Street Garage","Auxiliary",{"v":228588,"d":"228,588 "},{"v":1905,"d":"1,905 "},{"v":226683,"d":"226,683 "},{"$f":"3788+3788","v":{"v":7576,"d":"7,576 "}},{"v":1894,"d":"1,894 "},{"$f":"3759/2","v":{"v":1879.5,"d":"1,880"}},{"v":8656,"d":"8,656"},{"$f":"865+865","v":{"v":1730,"d":"1,730"}},{"v":6926,"d":"6,926"},{"v":3649.0000960858597,"d":"3,649"},{"$f":"364+364","v":728},{"v":2921.0000960858597,"d":"2,921"},{"v":6559.5,"d":"6,560"}]
["UMB","Pine Street Annex","Auxiliary",{"v":674082,"d":"674,082 "},{"v":5619,"d":"5,619 "},{"v":668463,"d":"668,463 "},{"$f":"11171+11171","v":{"v":22342,"d":"22,342 "}},{"v":5585.5,"d":"5,586 "},{"$f":"11086/2","v":{"v":5543,"d":"5,543"}},{"v":25515,"d":"25,515"},{"$f":"2552+2552","v":{"v":5104,"d":"5,104"}},{"v":20411,"d":"20,411"},{"v":10744.736445833347,"d":"10,745"},{"$f":"1075+1075","v":{"v":2150,"d":"2,150"}},{"v":8594.736445833347,"d":"8,595"},{"v":19345.5,"d":"19,346"}]
["UMBC","Dining Hall: HVAC upgrades","Auxiliary",{"v":73881,"d":"73,881 "},{"v":616,"d":"616 "},{"v":73265,"d":"73,265 "},{"$f":"1224+1224","v":{"v":2448,"d":"2,448 "}},{"v":612,"d":"612 "},{"$f":"1215/2","v":{"v":607.5,"d":"608"}},{"v":2794,"d":"2,794"},{"$f":"280+280","v":560},{"v":2234,"d":"2,234"},{"v":1176.4517904040404,"d":"1,176"},{"$f":"118+118","v":236},{"v":940.4517904040404,"d":"940"},{"v":2119.5,"d":"2,120"}]
["UMBC","Housing Central Utility Plant","Auxiliary",{"v":8180,"d":"8,180 "},{"v":68,"d":"68 "},{"v":8112,"d":"8,112 "},{"$f":"136+136","v":{"v":272,"d":"272 "}},{"v":68,"d":"68 "},{"$f":"135/2","v":{"v":67.5,"d":"68"}},309,{"$f":"31+31","v":62},247,{"v":130.36861022727317,"d":"130"},{"$f":"13+13","v":26},{"v":104.36861022727317,"d":"104"},{"v":235.5,"d":"236"}]
["UMBC","New parking lot","Auxiliary",{"v":218167,"d":"218,167 "},{"v":1819,"d":"1,819 "},{"v":216348,"d":"216,348 "},{"$f":"3615+3615","v":{"v":7230,"d":"7,230 "}},{"v":1807.5,"d":"1,808 "},{"$f":"3588/2","v":{"v":1794,"d":"1,794"}},{"v":8257,"d":"8,257"},{"$f":"826+826","v":{"v":1652,"d":"1,652"}},{"v":6605,"d":"6,605"},{"v":3476.6862758838397,"d":"3,477"},{"$f":"348+348","v":696},{"v":2780.6862758838397,"d":"2,781"},{"v":6260.5,"d":"6,261"}]
["UMBC","Recreation and Athletic facilities","Auxiliary",{"v":212284,"d":"212,284 "},{"v":1770,"d":"1,770 "},{"v":210514,"d":"210,514 "},{"$f":"3518+3518","v":{"v":7036,"d":"7,036 "}},{"v":1759,"d":"1,759 "},{"$f":"3491/2","v":{"v":1745.5,"d":"1,746"}},{"v":8032,"d":"8,032"},{"$f":"804+804","v":{"v":1608,"d":"1,608"}},{"v":6424,"d":"6,424"},{"v":3388.9132824495027,"d":"3,389"},{"$f":"338+338","v":676},{"v":2712.9132824495027,"d":"2,713"},{"v":6090.5,"d":"6,091"}]
["UMBC","Residence Hall renovations","Auxiliary",{"v":488318,"d":"488,318 "},{"v":4071,"d":"4,071 "},{"v":484247,"d":"484,247 "},{"$f":"8092+8092","v":{"v":16184,"d":"16,184 "}},{"v":4046,"d":"4,046 "},{"$f":"8031/2","v":{"v":4015.5,"d":"4,016"}},{"v":18481,"d":"18,481"},{"$f":"1849+1849","v":{"v":3698,"d":"3,698"}},{"v":14783,"d":"14,783"},{"v":7781.433371464605,"d":"7,781"},{"$f":"779+779","v":{"v":1558,"d":"1,558"}},{"v":6223.433371464605,"d":"6,223"},{"v":14013.5,"d":"14,014"}]
["UMCP","Health Center addition/renovation","Auxiliary",{"v":1323519,"d":"1,323,519 "},{"v":11033,"d":"11,033 "},{"v":1312486,"d":"1,312,486 "},{"$f":"21933+21933","v":{"v":43866,"d":"43,866 "}},{"v":10966.5,"d":"10,967 "},{"$f":"21767/2","v":{"v":10883.5,"d":"10,884"}},{"v":50103,"d":"50,103"},{"$f":"5010+5010","v":{"v":10020,"d":"10,020"}},{"v":40083,"d":"40,083"},{"v":21103.570914646378,"d":"21,104"},{"$f":"2110+2110","v":{"v":4220,"d":"4,220"}},{"v":16883.570914646378,"d":"16,884"},{"v":37983,"d":"37,983"}]
["UMCP","North Campus Garage","Auxiliary",{"v":42607,"d":"42,607 "},{"v":355,"d":"355 "},{"v":42252,"d":"42,252 "},{"$f":"706+706","v":{"v":1412,"d":"1,412 "}},{"v":353,"d":"353 "},{"$f":"701/2","v":{"v":350.5,"d":"351"}},{"v":1615,"d":"1,615"},{"$f":"161+161","v":322},{"v":1293,"d":"1,293"},{"v":678.6000617424215,"d":"679"},{"$f":"68+68","v":136},{"v":542.6000617424215,"d":"543"},{"v":1223.5,"d":"1,224"}]
["UMCP","Queen Anne's Hall renovation","Auxiliary",{"v":964648,"d":"964,648 "},{"v":8041,"d":"8,041 "},{"v":956607,"d":"956,607 "},{"$f":"15986+15986","v":{"v":31972,"d":"31,972 "}},{"v":7993,"d":"7,993 "},{"$f":"15865/2","v":{"v":7932.5,"d":"7,933"}},{"v":36513,"d":"36,513"},{"$f":"3652+3652","v":{"v":7304,"d":"7,304"}},{"v":29209,"d":"29,209"},{"v":15380.421929166652,"d":"15,380"},{"$f":"1538+1538","v":{"v":3076,"d":"3,076"}},{"v":12304.421929166652,"d":"12,304"},{"v":27683.5,"d":"27,684"}]
["UMCP","South Campus Parking Garage #5","Auxiliary",{"v":511444,"d":"511,444 "},{"v":4263,"d":"4,263 "},{"v":507181,"d":"507,181 "},{"$f":"8475+8475","v":{"v":16950,"d":"16,950 "}},{"v":4237.5,"d":"4,238 "},{"$f":"8411/2","v":{"v":4205.5,"d":"4,206"}},{"v":19361,"d":"19,361"},{"$f":"1936+1936","v":{"v":3872,"d":"3,872"}},{"v":15489,"d":"15,489"},{"v":8157.5482275252,"d":"8,158"},{"$f":"815+815","v":{"v":1630,"d":"1,630"}},{"v":6527.5482275252,"d":"6,528"},{"v":14676,"d":"14,676"}]
["UMCP","Stamp Student Union/2003A&B","Auxiliary",{"v":371966,"d":"371,966 "},{"v":3101,"d":"3,101 "},{"v":368865,"d":"368,865 "},{"$f":"6164+6164","v":{"v":12328,"d":"12,328 "}},{"v":3082,"d":"3,082 "},{"$f":"6118/2","v":{"v":3059,"d":"3,059"}},{"v":14081,"d":"14,081"},{"$f":"1408+1408","v":{"v":2816,"d":"2,816"}},{"v":11265,"d":"11,265"},{"v":5930.304735984828,"d":"5,930"},{"$f":"593+593","v":{"v":1186,"d":"1,186"}},{"v":4744.304735984828,"d":"4,744"},{"v":10675,"d":"10,675"}]
["UMES","Murphy Hall annex","Auxiliary",{"v":115921,"d":"115,921 "},{"v":966,"d":"966 "},{"v":114955,"d":"114,955 "},{"$f":"1921+1921","v":{"v":3842,"d":"3,842 "}},{"v":960.5,"d":"961 "},{"$f":"1907/2","v":{"v":953.5,"d":"954"}},{"v":4387,"d":"4,387"},{"$f":"439+439","v":878},{"v":3509,"d":"3,509"},{"v":1846.7365824494918,"d":"1,847"},{"$f":"185+185","v":370},{"v":1476.7365824494918,"d":"1,477"},{"v":3327,"d":"3,327"}]
["UMES","Residence Hall","Auxiliary",{"v":22511,"d":"22,511 "},{"v":188,"d":"188 "},{"v":22323,"d":"22,323 "},{"$f":"373+373","v":{"v":746,"d":"746 "}},{"v":186.5,"d":"187 "},{"$f":"370/2","v":185},854,{"$f":"85+85","v":170},684,{"v":357.6538468434337,"d":"358"},{"$f":"36+36","v":72},{"v":285.6538468434337,"d":"286"},{"v":646.5,"d":"647"}]
["UMES","Student Services Center","Auxiliary",{"v":89452,"d":"89,452 "},{"v":746,"d":"746 "},{"v":88706,"d":"88,706 "},{"$f":"1482+1482","v":{"v":2964,"d":"2,964 "}},{"v":741,"d":"741 "},{"$f":"1471/2","v":{"v":735.5,"d":"736"}},{"v":3383,"d":"3,383"},{"$f":"339+339","v":678},{"v":2705,"d":"2,705"},{"v":1422.5693135101028,"d":"1,423"},{"$f":"143+143","v":286},{"v":1136.5693135101028,"d":"1,137"},{"v":2566.5,"d":"2,567"}]
["UMUC","Hotel addition","Auxiliary",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":3},0,null,0,{"v":0.35997032828163356,"d":"0"},null,{"v":0.35997032828163356,"d":"0"},0]
["USM","USM-Transfer from UMUC payoff","Auxiliary",{"v":447821,"d":"447,821 "},{"v":3733,"d":"3,733 "},{"v":444088,"d":"444,088 "},{"$f":"7421+7421","v":{"v":14842,"d":"14,842 "}},{"v":3710.5,"d":"3,711 "},{"$f":"7365/2","v":{"v":3682.5,"d":"3,683"}},{"v":16954,"d":"16,954"},{"$f":"1695+1695","v":{"v":3390,"d":"3,390"}},{"v":13564,"d":"13,564"},{"v":7139,"d":"7,139"},{"$f":"714+714","v":{"v":1428,"d":"1,428"}},{"v":5711,"d":"5,711"},{"v":12852,"d":"12,852"}]
["USM ","Land acquisition/Shady Grove Parking","Auxiliary",{"v":362817,"d":"362,817 "},{"v":3024,"d":"3,024 "},{"v":359793,"d":"359,793 "},{"$f":"6012+6012","v":{"v":12024,"d":"12,024 "}},{"v":3006,"d":"3,006 "},{"$f":"5967/2","v":{"v":2983.5,"d":"2,984"}},{"v":13738,"d":"13,738"},{"$f":"1373+1373","v":{"v":2746,"d":"2,746"}},{"v":10992,"d":"10,992"},{"v":5787.950272600981,"d":"5,788"},{"$f":"578+578","v":{"v":1156,"d":"1,156"}},{"v":4631.950272600981,"d":"4,632"},{"v":10411.5,"d":"10,412"}]
["USM ","Shady Grove Parking Lot 2","Auxiliary",{"v":70503,"d":"70,503 "},{"v":588,"d":"588 "},{"v":69915,"d":"69,915 "},{"$f":"1168+1168","v":{"v":2336,"d":"2,336 "}},{"v":584,"d":"584 "},{"$f":"1160/2","v":580},{"v":2669,"d":"2,669"},{"$f":"267+267","v":534},{"v":2135,"d":"2,135"},{"v":1128.4704402777716,"d":"1,128"},{"$f":"112+112","v":224},{"v":904.4704402777716,"d":"904"},{"v":2022,"d":"2,022"}]
[{"$nulls":3},{"v":0,"d":"0 "},null,{"$f":"D205-E205","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},{"$nulls":3},{"$f":"J205-K632","v":0},{"$nulls":3},{"$f":"G205+K205+I205-H205","v":0}]
[]
[null,"Totals",null,{"$f":"SUM(D13:D205)","v":{"v":45780000,"d":"45,780,000 "}},{"$f":"SUM(E13:E205)","v":{"v":5900000,"d":"5,900,000 "}},{"v":39880000,"d":"39,880,000 "},{"v":1608702,"d":"1,608,702 "},{"v":402174.5,"d":"402,175 "},{"v":357924,"d":"357,924"},{"v":1952698,"d":"1,952,698"},{"v":432638,"d":"432,638"},{"v":1520060,"d":"1,520,060"},{"v":1354066.0000000005,"d":"1,354,066"},{"v":321622,"d":"321,622"},{"v":1032443.9999999998,"d":"1,032,444"},{"v":1453435.5,"d":"1,453,436"},0]
[]
[{"$nulls":16},{"$f":"SUM(Q147:Q205)","v":{"v":0,"d":"0 "}},{"$f":"SUM(R147:R204)","v":{"v":0,"d":"0 "}}]
[]
[]
[null,"Institutional summary-Academic"]
[null,"UMB",null,{"$f":"D28+D38+D39+D40+D42+D114+D115+D116+D117+D118+D119+D159+D160+D161+D162+D163+D164","v":{"v":2956862,"d":"2,956,862 "}},{"$f":"E28+E38+E39+E40+E42+E114+E115+E116+E117+E118+E119+E159+E160+E161+E162+E163+E164","v":{"v":97519,"d":"97,519 "}},{"v":2859343,"d":"2,859,343 "},{"v":102116,"d":"102,116 "},{"v":25529,"d":"25,529 "},{"v":24797.5,"d":"24,798"},{"v":121088,"d":"121,088"},{"v":21166,"d":"21,166"},{"v":99922,"d":"99,922"},{"v":67174.20360429096,"d":"67,174"},{"v":10962,"d":"10,962"},{"v":56212.20360429097,"d":"56,212"},{"v":91180.5,"d":"91,181"},0]
[null,"UMCP",null,{"$f":"D46+D49+D50+D120+D121+D122+D123+D170+D171+D172+D174+D175+D173","v":{"v":3392827,"d":"3,392,827 "}},{"$f":"E46+E49+E50+E120+E121+E122+E123+E170+E171+E172+E174+E175+E173","v":{"v":78895,"d":"78,895 "}},{"v":3313932,"d":"3,313,932 "},{"v":115154,"d":"115,154 "},{"v":28788.5,"d":"28,789 "},{"v":28197,"d":"28,197"},{"v":134973,"d":"134,973"},{"v":24770,"d":"24,770"},{"v":110203,"d":"110,203"},{"v":68560.17039109889,"d":"68,560"},{"v":11872,"d":"11,872"},{"v":56688.17039109889,"d":"56,688"},{"v":101664.5,"d":"101,665"},0]
[null,"BSU",null,{"$f":"D53+D54+D133+D134+D147+D148","v":{"v":334392,"d":"334,392 "}},{"$f":"E53+E54+E133+E134+E147+E148","v":{"v":9184,"d":"9,184 "}},{"v":325208,"d":"325,208 "},{"v":11602,"d":"11,602 "},{"v":2900,"d":"2,900 "},{"v":2831.5,"d":"2,832"},{"v":13563,"d":"13,563"},{"v":2386,"d":"2,386"},{"v":11177,"d":"11,177"},{"v":7178.435621361473,"d":"7,178"},{"v":1182,"d":"1,182"},{"v":5996.435621361473,"d":"5,996"},{"v":10329.5,"d":"10,330"},0]
[null,"TU",null,{"$f":"D55+D59+D60+D140+D141+D142+D156+D157","v":{"v":679517,"d":"679,517 "}},{"$f":"E55+E59+E60+E140+E141+E142+E156+E157","v":{"v":14068,"d":"14,068 "}},{"v":665449,"d":"665,449 "},{"v":23968,"d":"23,968 "},{"v":5992,"d":"5,992 "},{"v":5887,"d":"5,887"},{"v":27207,"d":"27,207"},{"v":4844,"d":"4,844"},{"v":22363,"d":"22,363"},{"v":13332.041703582181,"d":"13,332"},{"v":2254,"d":"2,254"},{"v":11078.041703582181,"d":"11,078"},{"v":21273,"d":"21,273"},0]
[null,"UMES",null,{"$f":"D124+D176+D177+D178+D125+D126+D127","v":{"v":1714810,"d":"1,714,810 "}},{"$f":"E124+E176+E177+E178+E125+E126+E127","v":{"v":13965,"d":"13,965 "}},{"v":1700845,"d":"1,700,845 "},{"v":57106,"d":"57,106 "},{"v":14276.5,"d":"14,277 "},{"v":14171.5,"d":"14,172"},{"v":64993,"d":"64,993"},{"v":12944,"d":"12,944"},{"v":52049,"d":"52,049"},{"v":27263.09569050279,"d":"27,263"},{"v":5436,"d":"5,436"},{"v":21827.09569050279,"d":"21,827"},{"v":49493,"d":"49,493"},0]
[null,"FSU",null,{"$f":"D67+D137+D152+D153","v":{"v":607558,"d":"607,558 "}},{"$f":"E67+E137+E152+E153","v":{"v":5372,"d":"5,372 "}},{"v":602186,"d":"602,186 "},{"v":20268,"d":"20,268 "},{"v":5067,"d":"5,067 "},{"v":5026,"d":"5,026"},{"v":23089,"d":"23,089"},{"v":4576,"d":"4,576"},{"v":18513,"d":"18,513"},{"v":9782.734144513921,"d":"9,783"},{"v":1934,"d":"1,934"},{"v":7848.73414451392,"d":"7,849"},{"v":17585,"d":"17,585"},0]
[null,"CSC",null,{"$f":"D69+D70+D135+D136+D150+D149+D151","v":{"v":170913,"d":"170,913 "}},{"$f":"E69+E70+E135+E136+E150+E149+E151","v":{"v":3682,"d":"3,682 "}},{"v":167231,"d":"167,231 "},{"v":5922,"d":"5,922 "},{"v":1480.5,"d":"1,481 "},{"v":1453,"d":"1,453"},{"v":6811,"d":"6,811"},{"v":1234,"d":"1,234"},{"v":5577,"d":"5,577"},{"v":3382.5718859087265,"d":"3,383"},580,{"v":2802.5718859087265,"d":"2,803"},{"v":5240.5,"d":"5,241"},0]
[null,"UB",null,{"$f":"D71+D143+D158","v":{"v":180694,"d":"180,694 "}},{"$f":"E71+E143+E158","v":{"v":5403,"d":"5,403 "}},{"v":175291,"d":"175,291 "},{"v":6242,"d":"6,242 "},{"v":1560.5,"d":"1,561 "},{"v":1519.5,"d":"1,520"},{"v":7365,"d":"7,365"},{"v":1290,"d":"1,290"},{"v":6075,"d":"6,075"},{"v":3995.135698433729,"d":"3,995"},654,{"v":3341.135698433729,"d":"3,341"},{"v":5565,"d":"5,565"},0]
[null,"SU",null,{"$f":"D72+D73+D138+D139+D154+D155","v":{"v":225732,"d":"225,732 "}},{"$f":"E72+E73+E138+E139+E154+E155","v":{"v":4027,"d":"4,027 "}},{"v":221705,"d":"221,705 "},{"v":7986,"d":"7,986 "},{"v":1996.5,"d":"1,997 "},{"v":1965.5,"d":"1,966"},{"v":8978,"d":"8,978"},{"v":1612,"d":"1,612"},{"v":7366,"d":"7,366"},{"v":4249.580290437766,"d":"4,250"},730,{"v":3519.580290437766,"d":"3,520"},{"v":7073,"d":"7,073"},0]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D128+D129+D130+D165+D166","v":{"v":735880,"d":"735,880 "}},{"$f":"E128+E129+E130+E165+E166","v":{"v":5228,"d":"5,228 "}},{"v":730652,"d":"730,652 "},{"v":25136,"d":"25,136 "},{"v":6284,"d":"6,284 "},{"v":6244.5,"d":"6,245"},{"v":28064,"d":"28,064"},{"v":5468,"d":"5,468"},{"v":22596,"d":"22,596"},{"v":11540.222947783084,"d":"11,540"},{"v":2260,"d":"2,260"},{"v":9280.222947783084,"d":"9,280"},{"v":21888.5,"d":"21,889"},0]
[null,"UMCES",null,{"$f":"D27+D79+D131+D132+D168+D169+D167","v":{"v":452335,"d":"452,335 "}},{"$f":"E27+E79+E131+E132+E168+E169+E167","v":{"v":11715,"d":"11,715 "}},{"v":440620,"d":"440,620 "},{"v":15116,"d":"15,116 "},{"v":3779,"d":"3,779 "},{"v":3691,"d":"3,691"},{"v":17222,"d":"17,222"},{"v":3630,"d":"3,630"},{"v":13592,"d":"13,592"},{"v":7631.389405408341,"d":"7,631"},{"v":1718,"d":"1,718"},{"v":5913.389405408341,"d":"5,913"},{"v":13116,"d":"13,116"},0]
[null,"USM Office",null,{"$f":"D144+D179","v":{"v":4251,"d":"4,251 "}},{"$f":"E144+E179","v":{"v":34,"d":"34 "}},{"v":4217,"d":"4,217 "},{"v":142,"d":"142 "},{"v":35.5,"d":"36 "},{"v":35.5,"d":"36"},152,32,120,{"v":60.60517560613704,"d":"61"},14,{"v":46.60517560613704,"d":"47"},124,0]
[]
[null,"Totals",null,{"$f":"SUM(D213:D225)","v":{"v":11455771,"d":"11,455,771 "}},{"$f":"SUM(E213:E225)","v":{"v":249092,"d":"249,092 "}},{"v":11206679,"d":"11,206,679 "},{"v":390758,"d":"390,758 "},{"v":97689,"d":"97,689 "},{"v":95819.5,"d":"95,820"},{"v":453505,"d":"453,505"},{"v":83952,"d":"83,952"},{"v":369553,"d":"369,553"},{"v":224150.18655892805,"d":"224,150"},{"v":39596,"d":"39,596"},{"v":184554.186558928,"d":"184,554"},{"v":344532.5,"d":"344,533"},0]
[]
[]
[null,"Institutional summary-Auxiliary"]
[null,"UMB",null,{"$f":"D29+D43+D83+D84+D85+D86+D87+D185+D186+D187+D41","v":{"v":2726976,"d":"2,726,976 "}},{"$f":"E29+E43+E83+E84+E85+E86+E87+E185+E186+E187+E41","v":{"v":103811,"d":"103,811 "}},{"v":2623165,"d":"2,623,165 "},{"v":98590,"d":"98,590 "},{"v":24647.5,"d":"24,648 "},{"v":23868.5,"d":"23,869"},{"v":114318,"d":"114,318"},{"v":18960,"d":"18,960"},{"v":95358,"d":"95,358"},{"v":64803.65527670984,"d":"64,804"},{"v":10144,"d":"10,144"},{"v":54659.65527670984,"d":"54,660"},{"v":88995,"d":"88,995"},0]
[null,"UMCP",null,{"$f":"D13+D14+D15+D16+D17+D18+D44+D45+D47+D48+D51+D52+D88+D89+D90+D91+D92+D93+D94+D193+D194+D195+D196+D197","v":{"v":16927651,"d":"16,927,651 "}},{"$f":"E13+E14+E15+E16+E17+E18+E44+E45+E47+E48+E51+E52+E88+E89+E90+E91+E92+E93+E94+E193+E194+E195+E196+E197","v":{"v":2939015,"d":"2,939,015 "}},{"v":13988636,"d":"13,988,636 "},{"v":597330,"d":"597,330 "},{"v":149332.5,"d":"149,333 "},{"v":127289.5,"d":"127,290"},{"v":753208,"d":"753,208"},{"v":171368,"d":"171,368"},{"v":581840,"d":"581,840"},{"v":596994.5706432397,"d":"596,995"},{"v":143376,"d":"143,376"},{"v":453618.57064323954,"d":"453,619"},{"v":547295,"d":"547,295"},0]
[null,"BSU"]
[null,"TU",null,{"$f":"D19+D20+D35+D56+D57+D58+D61+D62+D95+D96+D97+D98+D99+D100+D101+D181+D182+D183+D63","v":{"v":5591582,"d":"5,591,582 "}},{"$f":"E19+E20+E35+E56+E57+E58+E61+E62+E95+E96+E97+E98+E99+E100+E101+E181+E182+E183+E63","v":{"v":600856,"d":"600,856 "}},{"v":4990726,"d":"4,990,726 "},{"v":203346,"d":"203,346 "},{"v":50836,"d":"50,836 "},{"v":46330,"d":"46,330"},{"v":255031,"d":"255,031"},{"v":42952,"d":"42,952"},{"v":212079,"d":"212,079"},{"v":192847.7259962536,"d":"192,848"},{"v":32844,"d":"32,844"},{"v":160003.7259962536,"d":"160,004"},{"v":188732,"d":"188,732"},0]
[null,"UMES",null,{"$f":"D21+D22+D64+D65+D66+D102+D103+D104+D199+D200+D30++D198","v":{"v":1982432,"d":"1,982,432 "}},{"$f":"E21+E22+E64+E65+E66+E102+E103+E104+E199+E200+E30++E198","v":{"v":581360,"d":"581,360 "}},{"v":1401072,"d":"1,401,072 "},{"v":70392,"d":"70,392 "},{"v":17598,"d":"17,598 "},{"v":13237.5,"d":"13,238"},{"v":84806,"d":"84,806"},{"v":28614,"d":"28,614"},{"v":56192,"d":"56,192"},{"v":70445.70031176816,"d":"70,446"},{"v":25846,"d":"25,846"},{"v":44599.70031176816,"d":"44,600"},{"v":63263.5,"d":"63,264"},0]
[null,"FSU",null,{"$f":"D23","v":{"v":24131,"d":"24,131 "}},{"$f":"E23","v":{"v":11893,"d":"11,893 "}},{"v":12238,"d":"12,238 "},{"v":846,"d":"846 "},{"v":211.5,"d":"212 "},{"v":122.5,"d":"123"},{"v":1011,"d":"1,011"},504,507,{"v":991.6774980012124,"d":"992"},494,{"v":497.67749800121237,"d":"498"},747,0]
[null,"CSC",null,{"$f":"D24+D68+D105+D106+D180","v":{"v":745679,"d":"745,679 "}},{"$f":"E24+E68+E105+E106+E180","v":{"v":196012,"d":"196,012 "}},{"v":549667,"d":"549,667 "},{"v":27160,"d":"27,160 "},{"v":6790,"d":"6,790 "},{"v":5320,"d":"5,320"},{"v":30275,"d":"30,275"},{"v":10686,"d":"10,686"},{"v":19589,"d":"19,589"},{"v":21426.29650730799,"d":"21,426"},{"v":9026,"d":"9,026"},{"v":12400.29650730799,"d":"12,400"},{"v":24030,"d":"24,030"},0]
[null,"UB",null,{"$f":"D107+D184","v":{"v":660461,"d":"660,461 "}},{"$f":"E107+E184","v":{"v":5407,"d":"5,407 "}},{"v":655054,"d":"655,054 "},{"v":21970,"d":"21,970 "},{"v":5492.5,"d":"5,493 "},{"v":5452,"d":"5,452"},{"v":25028,"d":"25,028"},{"v":4988,"d":"4,988"},{"v":20040,"d":"20,040"},{"v":10512.129185997126,"d":"10,512"},{"v":2096,"d":"2,096"},{"v":8416.129185997126,"d":"8,416"},{"v":19037.5,"d":"19,038"},0]
[null,"SU"]
[null,"UMUC",null,{"$f":"D32+D74+D108+D201","v":{"v":0,"d":"0 "}},{"$f":"E32+E74+E108+E201","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,{"v":0.6341998197167413,"d":"1"},0,{"v":0.6341998197167413,"d":"1"},0,0]
[null,"UMBC",null,{"$f":"D25+D31+D26+D76+D77+D78+D110+D111+D112+D113+D188+D189+D190+D191+D192","v":{"v":4058117,"d":"4,058,117 "}},{"$f":"E25+E31+E26+E76+E77+E78+E110+E111+E112+E113+E188+E189+E190+E191+E192","v":{"v":1145659,"d":"1,145,659 "}},{"v":2912458,"d":"2,912,458 "},{"v":141648,"d":"141,648 "},{"v":35412,"d":"35,412 "},{"v":26820,"d":"26,820"},{"v":170485,"d":"170,485"},{"v":58382,"d":"58,382"},{"v":112103,"d":"112,103"},{"v":137610.93370674708,"d":"137,611"},{"v":51704,"d":"51,704"},{"v":85906.93370674708,"d":"85,907"},{"v":126378,"d":"126,378"},0]
[null,"UMCES",null,{"$f":"D34+D80","v":{"v":1855,"d":"1,855 "}},{"$f":"E34+E80","v":{"v":852,"d":"852 "}},{"v":1003,"d":"1,003 "},{"v":66,"d":"66 "},{"v":16.5,"d":"17 "},10,72,38,34,{"v":84.06940234892653,"d":"84"},34,{"v":50.06940234892653,"d":"50"},{"v":55.5,"d":"56"},0]
[null,"USM Office",null,{"$f":"D33+D75+D109+D203+D204+D202","v":{"v":1605345,"d":"1,605,345 "}},{"$f":"E33+E75+E109+E203+E204+E202","v":{"v":66043,"d":"66,043 "}},{"v":1539302,"d":"1,539,302 "},{"v":56596,"d":"56,596 "},{"v":14149,"d":"14,149 "},{"v":13654.5,"d":"13,655"},{"v":64959,"d":"64,959"},{"v":12194,"d":"12,194"},{"v":52765,"d":"52,765"},{"v":34198.42071287875,"d":"34,198"},{"v":6462,"d":"6,462"},{"v":27736.420712878753,"d":"27,736"},{"v":50369.5,"d":"50,370"},0]
[]
[null,"Totals",null,{"$f":"SUM(D231:D243)","v":{"v":34324229,"d":"34,324,229 "}},{"$f":"SUM(E231:E243)","v":{"v":5650908,"d":"5,650,908 "}},{"v":28673321,"d":"28,673,321 "},{"v":1217944,"d":"1,217,944 "},{"v":304485.5,"d":"304,486 "},{"v":262104.5,"d":"262,105"},{"v":1499193,"d":"1,499,193"},{"v":348686,"d":"348,686"},{"v":1150507,"d":"1,150,507"},{"v":1129915.8134410721,"d":"1,129,916"},{"v":282026,"d":"282,026"},{"v":847889.8134410719,"d":"847,890"},{"v":1108903,"d":"1,108,903"},0]
[]
[]
[null,"Institutional summary"]
[null,"UMB",null,{"$f":"D213+D231","v":{"v":5683838,"d":"5,683,838 "}},{"v":201330,"d":"201,330 "},{"v":5482508,"d":"5,482,508 "},{"v":200706,"d":"200,706 "},{"v":50176.5,"d":"50,177 "},{"v":48666,"d":"48,666"},{"v":235406,"d":"235,406"},{"v":40126,"d":"40,126"},{"v":195280,"d":"195,280"},{"v":131977.8588810008,"d":"131,978"},{"v":21106,"d":"21,106"},{"v":110871.85888100081,"d":"110,872"},{"v":180175.5,"d":"180,176"},0]
[null,"UMCP",null,{"v":20320478,"d":"20,320,478 "},{"v":3017910,"d":"3,017,910 "},{"v":17302568,"d":"17,302,568 "},{"v":712484,"d":"712,484 "},{"v":178121,"d":"178,121 "},{"v":155486.5,"d":"155,487"},{"v":888181,"d":"888,181"},{"v":196138,"d":"196,138"},{"v":692043,"d":"692,043"},{"v":665554.7410343385,"d":"665,555"},{"v":155248,"d":"155,248"},{"v":510306.7410343384,"d":"510,307"},{"v":648959.5,"d":"648,960"},0]
[null,"BSU",null,{"v":334392,"d":"334,392 "},{"v":9184,"d":"9,184 "},{"v":325208,"d":"325,208 "},{"v":11602,"d":"11,602 "},{"v":2900,"d":"2,900 "},{"v":2831.5,"d":"2,832"},{"v":13563,"d":"13,563"},{"v":2386,"d":"2,386"},{"v":11177,"d":"11,177"},{"v":7178.435621361473,"d":"7,178"},{"v":1182,"d":"1,182"},{"v":5996.435621361473,"d":"5,996"},{"v":10329.5,"d":"10,330"},0]
[null,"TU",null,{"v":6271099,"d":"6,271,099 "},{"v":614924,"d":"614,924 "},{"v":5656175,"d":"5,656,175 "},{"v":227314,"d":"227,314 "},{"v":56828,"d":"56,828 "},{"v":52217,"d":"52,217"},{"v":282238,"d":"282,238"},{"v":47796,"d":"47,796"},{"v":234442,"d":"234,442"},{"v":206179.7676998358,"d":"206,180"},{"v":35098,"d":"35,098"},{"v":171081.7676998358,"d":"171,082"},{"v":210005,"d":"210,005"},0]
[null,"UMES",null,{"v":3697242,"d":"3,697,242 "},{"v":595325,"d":"595,325 "},{"v":3101917,"d":"3,101,917 "},{"v":127498,"d":"127,498 "},{"v":31874.5,"d":"31,875 "},{"v":27409,"d":"27,409"},{"v":149799,"d":"149,799"},{"v":41558,"d":"41,558"},{"v":108241,"d":"108,241"},{"v":97708.79600227094,"d":"97,709"},{"v":31282,"d":"31,282"},{"v":66426.79600227094,"d":"66,427"},{"v":112756.5,"d":"112,757"},0]
[null,"FSU",null,{"v":631689,"d":"631,689 "},{"v":17265,"d":"17,265 "},{"v":614424,"d":"614,424 "},{"v":21114,"d":"21,114 "},{"v":5278.5,"d":"5,279 "},{"v":5148.5,"d":"5,149"},{"v":24100,"d":"24,100"},{"v":5080,"d":"5,080"},{"v":19020,"d":"19,020"},{"v":10774.411642515133,"d":"10,774"},{"v":2428,"d":"2,428"},{"v":8346.411642515133,"d":"8,346"},{"v":18332,"d":"18,332"},0]
[null,"CSC",null,{"v":916592,"d":"916,592 "},{"v":199694,"d":"199,694 "},{"v":716898,"d":"716,898 "},{"v":33082,"d":"33,082 "},{"v":8270.5,"d":"8,271 "},{"v":6773,"d":"6,773"},{"v":37086,"d":"37,086"},{"v":11920,"d":"11,920"},{"v":25166,"d":"25,166"},{"v":24808.86839321672,"d":"24,809"},{"v":9606,"d":"9,606"},{"v":15202.868393216717,"d":"15,203"},{"v":29270.5,"d":"29,271"},0]
[null,"UB",null,{"v":841155,"d":"841,155 "},{"v":10810,"d":"10,810 "},{"v":830345,"d":"830,345 "},{"v":28212,"d":"28,212 "},{"v":7053,"d":"7,053 "},{"v":6971.5,"d":"6,972"},{"v":32393,"d":"32,393"},{"v":6278,"d":"6,278"},{"v":26115,"d":"26,115"},{"v":14507.264884430855,"d":"14,507"},{"v":2750,"d":"2,750"},{"v":11757.264884430855,"d":"11,757"},{"v":24602.5,"d":"24,603"},0]
[null,"SU",null,{"v":225732,"d":"225,732 "},{"v":4027,"d":"4,027 "},{"v":221705,"d":"221,705 "},{"v":7986,"d":"7,986 "},{"v":1996.5,"d":"1,997 "},{"v":1965.5,"d":"1,966"},{"v":8978,"d":"8,978"},{"v":1612,"d":"1,612"},{"v":7366,"d":"7,366"},{"v":4249.580290437766,"d":"4,250"},730,{"v":3519.580290437766,"d":"3,520"},{"v":7073,"d":"7,073"},0]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,{"v":0.6341998197167413,"d":"1"},0,{"v":0.6341998197167413,"d":"1"},0,0]
[null,"UMBC",null,{"v":4793997,"d":"4,793,997 "},{"v":1150887,"d":"1,150,887 "},{"v":3643110,"d":"3,643,110 "},{"v":166784,"d":"166,784 "},{"v":41696,"d":"41,696 "},{"v":33064.5,"d":"33,065"},{"v":198549,"d":"198,549"},{"v":63850,"d":"63,850"},{"v":134699,"d":"134,699"},{"v":149151.15665453015,"d":"149,151"},{"v":53964,"d":"53,964"},{"v":95187.15665453016,"d":"95,187"},{"v":148266.5,"d":"148,267"},0]
[null,"UMCES",null,{"v":454190,"d":"454,190 "},{"v":12567,"d":"12,567 "},{"v":441623,"d":"441,623 "},{"v":15182,"d":"15,182 "},{"v":3795.5,"d":"3,796 "},{"v":3701,"d":"3,701"},{"v":17294,"d":"17,294"},{"v":3668,"d":"3,668"},{"v":13626,"d":"13,626"},{"v":7715.458807757268,"d":"7,715"},{"v":1752,"d":"1,752"},{"v":5963.458807757268,"d":"5,963"},{"v":13171.5,"d":"13,172"},0]
[null,"USM Office",null,{"v":1609596,"d":"1,609,596 "},{"v":66077,"d":"66,077 "},{"v":1543519,"d":"1,543,519 "},{"v":56738,"d":"56,738 "},{"v":14184.5,"d":"14,185 "},{"v":13690,"d":"13,690"},{"v":65111,"d":"65,111"},{"v":12226,"d":"12,226"},{"v":52885,"d":"52,885"},{"v":34259.02588848489,"d":"34,259"},{"v":6476,"d":"6,476"},{"v":27783.02588848489,"d":"27,783"},{"v":50493.5,"d":"50,494"},0]
[]
[null,"Totals",null,{"$f":"SUM(D249:D261)","v":{"v":45780000,"d":"45,780,000 "}},{"$f":"SUM(E249:E261)","v":{"v":5900000,"d":"5,900,000 "}},{"v":39880000,"d":"39,880,000 "},{"v":1608702,"d":"1,608,702 "},{"v":402174.5,"d":"402,175 "},{"v":357924,"d":"357,924"},{"v":1952698,"d":"1,952,698"},{"v":432638,"d":"432,638"},{"v":1520060,"d":"1,520,060"},{"v":1354066.0000000002,"d":"1,354,066"},{"v":321622,"d":"321,622"},{"v":1032444.0000000001,"d":"1,032,444"},{"v":1453435.5,"d":"1,453,436"},0]

{"sheet":"10AB","index":12,"n_rows":126,"n_cols":14,"rows_kept":126}
["University System of Maryland"]
["2010 Series A & B"]
["FYE June 30, 2015"]
[{"$nulls":7},"Accrued ","Accrued ","Allocation",{"$f":"E5","v":"FY 2015"},"Allocation"]
[{"$nulls":4},"FY 2015",null,{"$f":"E5","v":"FY 2015"},"Interest","Interest","of Unamort.","Amortization","of Unamort.",{"$f":"G5","v":"FY 2015"},{"$f":"M5","v":"FY 2015"}]
[null,null,"Academic","Debt","Principal ","Debt","Interest","Payable","Payable","Premium ","of","Premium ","Interest","Capitalized"]
["Project","Institution","/Auxiliary","@ 6/30/14","Paid","@ 6/30/2015","Paid",{"$f":"J7","v":"@ 6/30/14"},{"$f":"L7","v":"@ 6/30/2015"},{"$f":"D7","v":"@ 6/30/14"},"Premium",{"$f":"F7","v":"@ 6/30/2015"},"Expense","Interest"]
[]
["Academic"]
["Facilities Renewal","UMCP","Academic",{"v":3379829,"d":"3,379,829"},{"v":161607,"d":"161,607"},{"$f":"D10-E10","v":{"v":3218222,"d":"3,218,222"}},{"$f":"57056+57056","v":{"v":114112,"d":"114,112"}},{"v":28528,"d":"28,528"},{"$f":"53824/2","v":{"v":26912,"d":"26,912"}},{"v":75598,"d":"75,598"},{"$f":"2363+2363","v":{"v":4726,"d":"4,726"}},{"$f":"J10-K10","v":{"v":70872,"d":"70,872"}},{"$f":"G10+I10-H10-K10","v":{"v":107770,"d":"107,770"}}]
["New Journalism Building","UMCP","Academic",{"v":359128,"d":"359,128"},{"v":17172,"d":"17,172"},{"v":341956,"d":"341,956"},{"$f":"6063+6063","v":{"v":12126,"d":"12,126"}},{"v":3031.5,"d":"3,032"},{"$f":"5719/2","v":{"v":2859.5,"d":"2,860"}},{"v":8033,"d":"8,033"},{"$f":"251+251","v":502},{"$f":"J11-K11","v":{"v":7531,"d":"7,531"}},{"$f":"G11+I11-H11-K11","v":{"v":11452,"d":"11,452"}}]
["Emergency Projects","UMCP","Academic",{"v":123003,"d":"123,003"},{"v":5881,"d":"5,881"},{"v":117122,"d":"117,122"},{"$f":"2076+2076","v":{"v":4152,"d":"4,152"}},{"v":1038,"d":"1,038"},{"$f":"1959/2","v":{"v":979.5,"d":"980"}},{"v":2751,"d":"2,751"},{"$f":"86+86","v":172},{"v":2579,"d":"2,579"},{"v":3921.5,"d":"3,922"}]
["Transfer from UMBI","UMCP","Academic",{"v":70657,"d":"70,657"},{"v":3378,"d":"3,378"},{"v":67279,"d":"67,279"},{"$f":"1193+1193","v":{"v":2386,"d":"2,386"}},{"v":596.5,"d":"597"},{"$f":"1125/2","v":{"v":562.5,"d":"563"}},{"v":1584,"d":"1,584"},{"$f":"49+49","v":98},{"v":1486,"d":"1,486"},{"v":2254,"d":"2,254"}]
["Facilities Renewal","UMB","Academic",{"v":544958,"d":"544,958"},{"v":26057,"d":"26,057"},{"v":518901,"d":"518,901"},{"$f":"9200+9200","v":{"v":18400,"d":"18,400"}},{"v":4600,"d":"4,600"},{"$f":"8678/2","v":{"v":4339,"d":"4,339"}},{"v":12189,"d":"12,189"},{"$f":"381+381","v":762},{"v":11427,"d":"11,427"},{"v":17377,"d":"17,377"}]
["Pharmacy Hall Addition","UMB","Academic",{"v":3328472,"d":"3,328,472"},{"v":159151,"d":"159,151"},{"v":3169321,"d":"3,169,321"},{"$f":"56189+56189","v":{"v":112378,"d":"112,378"}},{"v":28094.5,"d":"28,095"},{"$f":"53006/2","v":{"v":26503,"d":"26,503"}},{"v":74450,"d":"74,450"},{"$f":"2327+2327","v":{"v":4654,"d":"4,654"}},{"v":69796,"d":"69,796"},{"v":106132.5,"d":"106,133"}]
["Emergency Projects","UMB","Academic",{"v":158845,"d":"158,845"},{"v":7595,"d":"7,595"},{"v":151250,"d":"151,250"},{"$f":"2682+2682","v":{"v":5364,"d":"5,364"}},{"v":1341,"d":"1,341"},{"$f":"2530/2","v":{"v":1265,"d":"1,265"}},{"v":3553,"d":"3,553"},{"$f":"111+111","v":222},{"v":3331,"d":"3,331"},{"v":5066,"d":"5,066"}]
["Dental School","UMB","Academic",{"v":257864,"d":"257,864"},{"v":12330,"d":"12,330"},{"v":245534,"d":"245,534"},{"$f":"4353+4353","v":{"v":8706,"d":"8,706"}},{"v":2176.5,"d":"2,177"},{"$f":"4107/2","v":{"v":2053.5,"d":"2,054"}},{"v":5770,"d":"5,770"},{"$f":"180+180","v":360},{"v":5410,"d":"5,410"},{"v":8223,"d":"8,223"}]
["Facilities Renewal","UMES","Academic",{"v":634394,"d":"634,394"},{"v":30334,"d":"30,334"},{"v":604060,"d":"604,060"},{"$f":"10709+10709","v":{"v":21418,"d":"21,418"}},{"v":5354.5,"d":"5,355"},{"$f":"10103/2","v":{"v":5051.5,"d":"5,052"}},{"v":14194,"d":"14,194"},{"$f":"443+443","v":886},{"v":13308,"d":"13,308"},{"v":20229,"d":"20,229"}]
["Utilities Upgrade","UMES","Academic",{"v":30476,"d":"30,476"},{"v":1457,"d":"1,457"},{"v":29019,"d":"29,019"},{"$f":"514+514","v":{"v":1028,"d":"1,028"}},257,{"$f":"485/2","v":{"v":242.5,"d":"243"}},684,{"$f":"21+21","v":42},642,{"v":971.5,"d":"972"}]
["Facilities Renewal","UMBC","Academic",{"v":325377,"d":"325,377"},{"v":15558,"d":"15,558"},{"v":309819,"d":"309,819"},{"$f":"5493+5493","v":{"v":10986,"d":"10,986"}},{"v":2746.5,"d":"2,747"},{"$f":"5182/2","v":{"v":2591,"d":"2,591"}},{"v":7282,"d":"7,282"},{"$f":"227+227","v":454},{"v":6828,"d":"6,828"},{"v":10376.5,"d":"10,377"}]
["Transfer from UMBI","UMBC","Academic",{"v":14472,"d":"14,472"},692,{"v":13780,"d":"13,780"},{"$f":"244+244","v":488},122,{"$f":"230/2","v":115},325,{"$f":"10+10","v":20},305,461]
["Facilities Renewal","CEES","Academic",{"v":9706,"d":"9,706"},464,{"v":9242,"d":"9,242"},{"$f":"164+164","v":328},82,{"$f":"155/2","v":{"v":77.5,"d":"78"}},215,{"$f":"7+7","v":14},201,{"v":309.5,"d":"310"}]
["Emergency Projects","CEES","Academic",{"v":16218,"d":"16,218"},775,{"v":15443,"d":"15,443"},{"$f":"274+274","v":548},137,{"$f":"258/2","v":129},365,{"$f":"11+11","v":22},343,518]
["Shady Grove Edu Ctr.","USM","Academic",{"v":309401,"d":"309,401"},{"v":14794,"d":"14,794"},{"v":294607,"d":"294,607"},{"$f":"5223+5223","v":{"v":10446,"d":"10,446"}},{"v":2611.5,"d":"2,612"},{"$f":"4927/2","v":{"v":2463.5,"d":"2,464"}},{"v":6922,"d":"6,922"},{"$f":"216+216","v":432},{"v":6490,"d":"6,490"},{"v":9866,"d":"9,866"}]
["Facilities Renewal","BSU","Academic",{"v":249731,"d":"249,731"},{"v":11941,"d":"11,941"},{"v":237790,"d":"237,790"},{"$f":"4216+4216","v":{"v":8432,"d":"8,432"}},{"v":2108,"d":"2,108"},{"$f":"3977/2","v":{"v":1988.5,"d":"1,989"}},{"v":5583,"d":"5,583"},{"$f":"175+175","v":350},{"v":5233,"d":"5,233"},{"v":7962.5,"d":"7,963"}]
["Emergency Projects","BSU","Academic",{"v":45284,"d":"45,284"},{"v":2165,"d":"2,165"},{"v":43119,"d":"43,119"},{"$f":"764+764","v":{"v":1528,"d":"1,528"}},382,{"$f":"721/2","v":{"v":360.5,"d":"361"}},{"v":1010,"d":"1,010"},{"$f":"32+32","v":64},946,{"v":1442.5,"d":"1,443"}]
["Fine and performing Arts Center","BSU","Academic",{"v":18218,"d":"18,218"},871,{"v":17347,"d":"17,347"},{"$f":"308+308","v":616},154,{"$f":"290/2","v":145},405,{"$f":"13+13","v":26},379,581]
["Facilities Renewal","CSU","Academic",{"v":146548,"d":"146,548"},{"v":7007,"d":"7,007"},{"v":139541,"d":"139,541"},{"$f":"2474+2474","v":{"v":4948,"d":"4,948"}},{"v":1237,"d":"1,237"},{"$f":"2334/2","v":{"v":1167,"d":"1,167"}},{"v":3282,"d":"3,282"},{"$f":"102+102","v":204},{"v":3078,"d":"3,078"},{"v":4674,"d":"4,674"}]
["New Physical Edu. Complex","CSU","Academic",{"v":1860411,"d":"1,860,411"},{"v":88956,"d":"88,956"},{"v":1771455,"d":"1,771,455"},{"$f":"31406+31406","v":{"v":62812,"d":"62,812"}},{"v":15703,"d":"15,703"},{"$f":"29627/2","v":{"v":14813.5,"d":"14,814"}},{"v":41618,"d":"41,618"},{"$f":"1300+1300","v":{"v":2600,"d":"2,600"}},{"v":39018,"d":"39,018"},{"v":59322.5,"d":"59,323"}]
["Emergency Projects","CSU","Academic",{"v":155866,"d":"155,866"},{"v":7453,"d":"7,453"},{"v":148413,"d":"148,413"},{"$f":"2631+2631","v":{"v":5262,"d":"5,262"}},{"v":1315.5,"d":"1,316"},{"$f":"2482/2","v":{"v":1241,"d":"1,241"}},{"v":3486,"d":"3,486"},{"$f":"109+109","v":218},{"v":3268,"d":"3,268"},{"v":4969.5,"d":"4,970"}]
["Facilities Renewal","FSU","Academic",{"v":61144,"d":"61,144"},{"v":2924,"d":"2,924"},{"v":58220,"d":"58,220"},{"$f":"1032+1032","v":{"v":2064,"d":"2,064"}},516,{"$f":"974/2","v":487},{"v":1366,"d":"1,366"},{"$f":"43+43","v":86},{"v":1280,"d":"1,280"},{"v":1949,"d":"1,949"}]
["Emergency Projects","FSU","Academic",{"v":50152,"d":"50,152"},{"v":2398,"d":"2,398"},{"v":47754,"d":"47,754"},{"$f":"847+847","v":{"v":1694,"d":"1,694"}},{"v":423.5,"d":"424"},{"$f":"799/2","v":{"v":399.5,"d":"400"}},{"v":1122,"d":"1,122"},{"$f":"35+35","v":70},{"v":1052,"d":"1,052"},{"v":1600,"d":"1,600"}]
["Facilities Renewal","SU","Academic",{"v":457750,"d":"457,750"},{"v":21887,"d":"21,887"},{"v":435863,"d":"435,863"},{"$f":"7727+7727","v":{"v":15454,"d":"15,454"}},{"v":3863.5,"d":"3,864"},{"$f":"7290/2","v":{"v":3645,"d":"3,645"}},{"v":10239,"d":"10,239"},{"$f":"320+320","v":640},{"v":9599,"d":"9,599"},{"v":14595.5,"d":"14,596"}]
["Facilities Renewal","TU","Academic",{"v":1320381,"d":"1,320,381"},{"v":63134,"d":"63,134"},{"v":1257247,"d":"1,257,247"},{"$f":"22290+22290","v":{"v":44580,"d":"44,580"}},{"v":11145,"d":"11,145"},{"$f":"21027/2","v":{"v":10513.5,"d":"10,514"}},{"v":29535,"d":"29,535"},{"$f":"923+923","v":{"v":1846,"d":"1,846"}},{"v":27689,"d":"27,689"},{"v":42102.5,"d":"42,103"}]
["College of Liberal Arts Complex","TU","Academic",{"v":13533,"d":"13,533"},647,{"v":12886,"d":"12,886"},{"$f":"228+228","v":456},114,{"$f":"216/2","v":108},306,{"$f":"9+9","v":18},288,432]
["Facilities Renewal","UB","Academic",{"v":639569,"d":"639,569"},{"v":30581,"d":"30,581"},{"v":608988,"d":"608,988"},{"$f":"10797+10797","v":{"v":21594,"d":"21,594"}},{"v":5398.5,"d":"5,399"},{"$f":"10185/2","v":{"v":5092.5,"d":"5,093"}},{"v":14307,"d":"14,307"},{"$f":"447+447","v":894},{"v":13413,"d":"13,413"},{"v":20394,"d":"20,394"}]
["Emergency Projects","UB","Academic",{"v":45130,"d":"45,130"},{"v":2158,"d":"2,158"},{"v":42972,"d":"42,972"},{"$f":"762+762","v":{"v":1524,"d":"1,524"}},381,{"$f":"719/2","v":{"v":359.5,"d":"360"}},{"v":1006,"d":"1,006"},{"$f":"32+32","v":64},942,{"v":1438.5,"d":"1,439"}]
["Auxiliary",null,null,0,null,0,{"$nulls":3},0,null,0,0]
["Fraternity/Sorority Houses","UMCP","Auxiliary",{"v":1733080,"d":"1,733,080"},{"v":82867,"d":"82,867"},{"v":1650213,"d":"1,650,213"},{"$f":"29257+29257","v":{"v":58514,"d":"58,514"}},{"v":14628.5,"d":"14,629"},{"$f":"27599/2","v":{"v":13799.5,"d":"13,800"}},{"v":38770,"d":"38,770"},{"$f":"1211+1211","v":{"v":2422,"d":"2,422"}},{"v":36348,"d":"36,348"},{"v":55263,"d":"55,263"}]
["High Rise Residence-27th","UMCP","Auxiliary",{"v":412772,"d":"412,772"},{"v":19737,"d":"19,737"},{"v":393035,"d":"393,035"},{"$f":"6968+6968","v":{"v":13936,"d":"13,936"}},{"v":3484,"d":"3,484"},{"$f":"6573/2","v":{"v":3286.5,"d":"3,287"}},{"v":9229,"d":"9,229"},{"$f":"289+289","v":578},{"v":8651,"d":"8,651"},{"v":13160.5,"d":"13,161"}]
["High Rise Residence-29th","UMCP","Auxiliary",{"v":101672,"d":"101,672"},{"v":4861,"d":"4,861"},{"v":96811,"d":"96,811"},{"$f":"1716+1716","v":{"v":3432,"d":"3,432"}},858,{"$f":"1619/2","v":{"v":809.5,"d":"810"}},{"v":2275,"d":"2,275"},{"$f":"71+71","v":142},{"v":2133,"d":"2,133"},{"v":3241.5,"d":"3,242"}]
["High Rise Residence- 32nd","UMCP","Auxiliary",{"v":3714,"d":"3,714"},178,{"v":3536,"d":"3,536"},{"$f":"63+63","v":126},{"v":31.5,"d":"32"},{"$f":"59/2","v":{"v":29.5,"d":"30"}},80,{"$f":"3+3","v":6},74,118]
["Golf Course Iprovements","UMCP","Auxiliary",408,20,388,{"$f":"7+7","v":14},{"v":3.5,"d":"4"},{"$f":"7/2","v":{"v":3.5,"d":"4"}},11,null,11,14]
["SCUB Utilities Facility ","UMCP","Auxiliary",{"v":5275543,"d":"5,275,543"},{"v":252250,"d":"252,250"},{"v":5023293,"d":"5,023,293"},{"$f":"89058+89058","v":{"v":178116,"d":"178,116"}},{"v":44529,"d":"44,529"},{"$f":"84013/2","v":{"v":42006.5,"d":"42,007"}},{"v":118003,"d":"118,003"},{"$f":"3688+3688","v":{"v":7376,"d":"7,376"}},{"v":110627,"d":"110,627"},{"v":168217.5,"d":"168,218"}]
["New Campus Center","UMB","Auxiliary",{"v":63380,"d":"63,380"},{"v":3030,"d":"3,030"},{"v":60350,"d":"60,350"},{"$f":"1070+1070","v":{"v":2140,"d":"2,140"}},535,{"$f":"1009/2","v":{"v":504.5,"d":"505"}},{"v":1420,"d":"1,420"},{"$f":"44+44","v":88},{"v":1332,"d":"1,332"},{"v":2021.5,"d":"2,022"}]
["Wicomico Hall System","UMES","Auxiliary",{"v":73963,"d":"73,963"},{"v":3537,"d":"3,537"},{"v":70426,"d":"70,426"},{"$f":"1249+1249","v":{"v":2498,"d":"2,498"}},{"v":624.5,"d":"625"},{"$f":"1178/2","v":589},{"v":1652,"d":"1,652"},{"$f":"52+52","v":104},{"v":1548,"d":"1,548"},{"v":2358.5,"d":"2,359"}]
["Athletic Practice Fields","UMBC","Auxiliary",378,18,360,{"$f":"6+6","v":12},3,{"$f":"6/2","v":3},11,null,11,12]
["Hillcrest Demolition Park","UMBC","Auxiliary",{"v":391554,"d":"391,554"},{"v":18722,"d":"18,722"},{"v":372832,"d":"372,832"},{"$f":"6610+6610","v":{"v":13220,"d":"13,220"}},{"v":3305,"d":"3,305"},{"$f":"6235/2","v":{"v":3117.5,"d":"3,118"}},{"v":8756,"d":"8,756"},{"$f":"274+274","v":548},{"v":8208,"d":"8,208"},{"v":12484.5,"d":"12,485"}]
["Dining Hall Upgrades","UMBC","Auxiliary",{"v":223481,"d":"223,481"},{"v":10686,"d":"10,686"},{"v":212795,"d":"212,795"},{"$f":"3773+3773","v":{"v":7546,"d":"7,546"}},{"v":1886.5,"d":"1,887"},{"$f":"3559/2","v":{"v":1779.5,"d":"1,780"}},{"v":5001,"d":"5,001"},{"$f":"156+156","v":312},{"v":4689,"d":"4,689"},{"v":7127,"d":"7,127"}]
["Resident Hall Renovation","UMBC","Auxiliary",{"v":2470781,"d":"2,470,781"},{"v":118140,"d":"118,140"},{"v":2352641,"d":"2,352,641"},{"$f":"41710+41710","v":{"v":83420,"d":"83,420"}},{"v":20855,"d":"20,855"},{"$f":"39347/2","v":{"v":19673.5,"d":"19,674"}},{"v":55268,"d":"55,268"},{"$f":"1727+1727","v":{"v":3454,"d":"3,454"}},{"v":51814,"d":"51,814"},{"v":78784.5,"d":"78,785"}]
["New Parking Lot","UMBC","Auxiliary",{"v":18116,"d":"18,116"},866,{"v":17250,"d":"17,250"},{"$f":"306+306","v":612},153,{"$f":"288/2","v":144},403,{"$f":"13+13","v":26},377,577]
["Surface Lots","UMBC","Auxiliary",{"v":647775,"d":"647,775"},{"v":30973,"d":"30,973"},{"v":616802,"d":"616,802"},{"$f":"10935+10935","v":{"v":21870,"d":"21,870"}},{"v":5467.5,"d":"5,468"},{"$f":"10316/2","v":{"v":5158,"d":"5,158"}},{"v":14488,"d":"14,488"},{"$f":"453+453","v":906},{"v":13582,"d":"13,582"},{"v":20654.5,"d":"20,655"}]
["Parking System Improvement","UMBC","Auxiliary",{"v":1525776,"d":"1,525,776"},{"v":72955,"d":"72,955"},{"v":1452821,"d":"1,452,821"},{"$f":"25757+25757","v":{"v":51514,"d":"51,514"}},{"v":12878.5,"d":"12,879"},{"$f":"24298/2","v":{"v":12149,"d":"12,149"}},{"v":34126,"d":"34,126"},{"$f":"1067+1067","v":{"v":2134,"d":"2,134"}},{"v":31992,"d":"31,992"},{"v":48650.5,"d":"48,651"}]
["Shady Grove Parking Garage","USM","Auxiliary",{"v":597247,"d":"597,247"},{"v":28557,"d":"28,557"},{"v":568690,"d":"568,690"},{"$f":"10082+10082","v":{"v":20164,"d":"20,164"}},{"v":5041,"d":"5,041"},{"$f":"9511/2","v":{"v":4755.5,"d":"4,756"}},{"v":13362,"d":"13,362"},{"$f":"417+417","v":834},{"v":12528,"d":"12,528"},{"v":19044.5,"d":"19,045"}]
["New Student Center","BSU","Auxiliary",{"v":739853,"d":"739,853"},{"v":35376,"d":"35,376"},{"v":704477,"d":"704,477"},{"$f":"12490+12490","v":{"v":24980,"d":"24,980"}},{"v":6245,"d":"6,245"},{"$f":"11782/2","v":{"v":5891,"d":"5,891"}},{"v":16551,"d":"16,551"},{"$f":"517+517","v":{"v":1034,"d":"1,034"}},{"v":15517,"d":"15,517"},{"v":23592,"d":"23,592"}]
["Parking Garage","CSU","Auxiliary",{"v":85577,"d":"85,577"},{"v":4092,"d":"4,092"},{"v":81485,"d":"81,485"},{"$f":"1445+1445","v":{"v":2890,"d":"2,890"}},{"v":722.5,"d":"723"},{"$f":"1363/2","v":{"v":681.5,"d":"682"}},{"v":1913,"d":"1,913"},{"$f":"60+60","v":120},{"v":1793,"d":"1,793"},{"v":2729,"d":"2,729"}]
["Lane Center Renovations","FSU","Auxiliary",{"v":9046271,"d":"9,046,271"},{"v":432548,"d":"432,548"},{"v":8613723,"d":"8,613,723"},{"$f":"152713+152713","v":{"v":305426,"d":"305,426"}},{"v":76356.5,"d":"76,357"},{"$f":"144062/2","v":{"v":72031,"d":"72,031"}},{"v":202355,"d":"202,355"},{"$f":"6323+6323","v":{"v":12646,"d":"12,646"}},{"v":189709,"d":"189,709"},{"v":288454.5,"d":"288,455"}]
["Dormitory Renovations","SU","Auxiliary",{"v":8612046,"d":"8,612,046"},{"v":411785,"d":"411,785"},{"v":8200261,"d":"8,200,261"},{"$f":"145383+145383","v":{"v":290766,"d":"290,766"}},{"v":72691.5,"d":"72,692"},{"$f":"137147/2","v":{"v":68573.5,"d":"68,574"}},{"v":192638,"d":"192,638"},{"$f":"6020+6020","v":{"v":12040,"d":"12,040"}},{"v":180598,"d":"180,598"},{"v":274608,"d":"274,608"}]
["New Parking Garage","SU","Auxiliary",{"v":204180,"d":"204,180"},{"v":9763,"d":"9,763"},{"v":194417,"d":"194,417"},{"$f":"3447+3447","v":{"v":6894,"d":"6,894"}},{"v":1723.5,"d":"1,724"},{"$f":"3252/2","v":{"v":1626,"d":"1,626"}},{"v":4565,"d":"4,565"},{"$f":"143+143","v":286},{"v":4279,"d":"4,279"},{"v":6510.5,"d":"6,511"}]
["Mixed Use-Student Housing","SU","Auxiliary",{"v":14628872,"d":"14,628,872"},{"v":699480,"d":"699,480"},{"v":13929392,"d":"13,929,392"},{"$f":"246955+246955","v":{"v":493910,"d":"493,910"}},{"v":123477.5,"d":"123,478"},{"$f":"232965/2","v":{"v":116482.5,"d":"116,483"}},{"v":327223,"d":"327,223"},{"$f":"10226+10226","v":{"v":20452,"d":"20,452"}},{"v":306771,"d":"306,771"},{"v":466463,"d":"466,463"}]
["Student Housing -west Village Phase I","TU","Auxiliary",{"v":18811485,"d":"18,811,485"},{"v":899471,"d":"899,471"},{"v":17912014,"d":"17,912,014"},{"$f":"317563+317563","v":{"v":635126,"d":"635,126"}},{"v":158781.5,"d":"158,782"},{"$f":"299573/2","v":{"v":149786.5,"d":"149,787"}},{"v":420788,"d":"420,788"},{"$f":"13149+13149","v":{"v":26298,"d":"26,298"}},{"v":394490,"d":"394,490"},{"v":599833,"d":"599,833"}]
["Residence Hall Renovation","TU","Auxiliary",{"v":586967,"d":"586,967"},{"v":28066,"d":"28,066"},{"v":558901,"d":"558,901"},{"$f":"9909+9909","v":{"v":19818,"d":"19,818"}},{"v":4954.5,"d":"4,955"},{"$f":"9347/2","v":{"v":4673.5,"d":"4,674"}},{"v":13132,"d":"13,132"},{"$f":"410+410","v":820},{"v":12312,"d":"12,312"},{"v":18717,"d":"18,717"}]
["Towson Center Arena","TU","Auxiliary",{"v":1609476,"d":"1,609,476"},{"v":76957,"d":"76,957"},{"v":1532519,"d":"1,532,519"},{"$f":"27170+27170","v":{"v":54340,"d":"54,340"}},{"v":13585,"d":"13,585"},{"$f":"25631/2","v":{"v":12815.5,"d":"12,816"}},{"v":36002,"d":"36,002"},{"$f":"1125+1125","v":{"v":2250,"d":"2,250"}},{"v":33752,"d":"33,752"},{"v":51320.5,"d":"51,321"}]
["West Village Dining Commons","TU","Auxiliary",{"v":11360798,"d":"11,360,798"},{"v":543217,"d":"543,217"},{"v":10817581,"d":"10,817,581"},{"$f":"191785+191785","v":{"v":383570,"d":"383,570"}},{"v":95892.5,"d":"95,893"},{"$f":"180921/2","v":{"v":90460.5,"d":"90,461"}},{"v":254126,"d":"254,126"},{"$f":"7941+7941","v":{"v":15882,"d":"15,882"}},{"v":238244,"d":"238,244"},{"v":362256,"d":"362,256"}]
["West Village Parking Structure","TU","Auxiliary",{"v":8208318,"d":"8,208,318"},{"v":392481,"d":"392,481"},{"v":7815837,"d":"7,815,837"},{"$f":"138567+138567","v":{"v":277134,"d":"277,134"}},{"v":69283.5,"d":"69,284"},{"$f":"130718/2","v":{"v":65359,"d":"65,359"}},{"v":183605,"d":"183,605"},{"$f":"5738+5738","v":{"v":11476,"d":"11,476"}},{"v":172129,"d":"172,129"},{"v":261733.5,"d":"261,734"}]
["Unallocated","USM","Auxiliary",0,null,0,{"$nulls":3},0,null,0,{"$f":"G66+I66-H66-K66","v":0}]
[]
[]
["Total",null,null,{"$f":"SUM(D8:D68)","v":{"v":102060000,"d":"102,060,000"}},{"$f":"SUM(E8:E68)","v":{"v":4880000,"d":"4,880,000"}},{"v":97180000,"d":"97,180,000"},{"v":3445818,"d":"3,445,818"},{"v":861454.5,"d":"861,455"},{"v":812653.5,"d":"812,654"},{"v":2282933,"d":"2,282,933"},{"v":142680,"d":"142,680"},{"v":2140253,"d":"2,140,253"},{"v":3254337,"d":"3,254,337"},0]
[]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"D14+D15+D16+D17","v":{"v":4290139,"d":"4,290,139 "}},{"$f":"E14+E15+E16+E17","v":{"v":205133,"d":"205,133 "}},{"v":4085006,"d":"4,085,006 "},{"v":144848,"d":"144,848 "},{"v":36212,"d":"36,212"},{"v":34160.5,"d":"34,161 "},{"v":95962,"d":"95,962 "},{"v":5998,"d":"5,998 "},{"v":89964,"d":"89,964 "},{"v":136798.5,"d":"136,799 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D10+D11+D12+D13","v":{"v":3932617,"d":"3,932,617 "}},{"$f":"E10+E11+E12+E13","v":{"v":188038,"d":"188,038 "}},{"v":3744579,"d":"3,744,579 "},{"v":132776,"d":"132,776 "},{"v":33194,"d":"33,194"},{"v":31313.5,"d":"31,314 "},{"v":87966,"d":"87,966 "},{"v":5498,"d":"5,498 "},{"v":82468,"d":"82,468 "},{"v":125397.5,"d":"125,398 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D25+D26+D27","v":{"v":313233,"d":"313,233 "}},{"$f":"E25+E26+E27","v":{"v":14977,"d":"14,977 "}},{"v":298256,"d":"298,256 "},{"v":10576,"d":"10,576 "},{"v":2644,"d":"2,644"},{"v":2494,"d":"2,494 "},{"v":6998,"d":"6,998 "},{"v":440,"d":"440 "},{"v":6558,"d":"6,558 "},{"v":9986,"d":"9,986 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D34+D35","v":{"v":1333914,"d":"1,333,914 "}},{"v":63781,"d":"63,781 "},{"$f":"F34+F35","v":{"v":1270133,"d":"1,270,133 "}},{"$f":"G34+G35","v":{"v":45036,"d":"45,036 "}},{"v":11259,"d":"11,259"},{"v":10621.5,"d":"10,622 "},{"v":29841,"d":"29,841 "},{"v":1864,"d":"1,864 "},{"v":27977,"d":"27,977 "},{"v":42534.5,"d":"42,535 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D18+D19","v":{"v":664870,"d":"664,870 "}},{"$f":"E18+E19","v":{"v":31791,"d":"31,791 "}},{"v":633079,"d":"633,079 "},{"v":22446,"d":"22,446 "},{"v":5611.5,"d":"5,612"},{"v":5294,"d":"5,294 "},{"v":14878,"d":"14,878 "},{"v":928,"d":"928 "},{"v":13950,"d":"13,950 "},{"v":21200.5,"d":"21,201 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D31+D32","v":{"v":111296,"d":"111,296 "}},{"$f":"E31+E32","v":{"v":5322,"d":"5,322 "}},{"v":105974,"d":"105,974 "},{"v":3758,"d":"3,758 "},{"v":939.5,"d":"940"},{"v":886.5,"d":"887 "},{"v":2488,"d":"2,488 "},{"v":156,"d":"156 "},{"v":2332,"d":"2,332 "},{"v":3549,"d":"3,549 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D28+D29+D30","v":{"v":2162825,"d":"2,162,825 "}},{"$f":"E28+E29+E30","v":{"v":103416,"d":"103,416 "}},{"v":2059409,"d":"2,059,409 "},{"v":73022,"d":"73,022 "},{"v":18255.5,"d":"18,256"},{"v":17221.5,"d":"17,222 "},{"v":48386,"d":"48,386 "},{"v":3022,"d":"3,022 "},{"v":45364,"d":"45,364 "},{"v":68966,"d":"68,966 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D36+D37","v":{"v":684699,"d":"684,699 "}},{"v":32739,"d":"32,739 "},{"$f":"F36+F37","v":{"v":651960,"d":"651,960 "}},{"$f":"G36+G37","v":{"v":23118,"d":"23,118 "}},{"v":5779.5,"d":"5,780"},{"v":5452,"d":"5,452 "},{"v":15313,"d":"15,313 "},{"v":958,"d":"958 "},{"v":14355,"d":"14,355 "},{"v":21832.5,"d":"21,833 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D33","v":{"v":457750,"d":"457,750 "}},{"$f":"E33","v":{"v":21887,"d":"21,887 "}},{"v":435863,"d":"435,863 "},{"v":15454,"d":"15,454 "},{"v":3863.5,"d":"3,864"},{"v":3645,"d":"3,645 "},{"v":10239,"d":"10,239 "},{"v":640,"d":"640 "},{"v":9599,"d":"9,599 "},{"v":14595.5,"d":"14,596 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D20+D21","v":{"v":339849,"d":"339,849 "}},{"$f":"E20+E21","v":{"v":16250,"d":"16,250 "}},{"v":323599,"d":"323,599 "},{"v":11474,"d":"11,474 "},{"v":2868.5,"d":"2,869"},{"v":2706,"d":"2,706 "},{"v":7607,"d":"7,607 "},{"v":474,"d":"474 "},{"v":7133,"d":"7,133 "},{"v":10837.5,"d":"10,838 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D22+D23","v":{"v":25924,"d":"25,924 "}},{"$f":"E22+E23","v":{"v":1239,"d":"1,239 "}},{"v":24685,"d":"24,685 "},{"v":876,"d":"876 "},219,{"v":206.5,"d":"207 "},{"v":580,"d":"580 "},{"v":36,"d":"36 "},{"v":544,"d":"544 "},{"v":827.5,"d":"828 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D24","v":{"v":309401,"d":"309,401 "}},{"$f":"E24","v":{"v":14794,"d":"14,794 "}},{"v":294607,"d":"294,607 "},{"v":10446,"d":"10,446 "},{"v":2611.5,"d":"2,612"},{"v":2463.5,"d":"2,464 "},{"v":6922,"d":"6,922 "},{"v":432,"d":"432 "},{"v":6490,"d":"6,490 "},{"v":9866,"d":"9,866 "},{"v":0,"d":"0 "}]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D74:D86)","v":{"v":14626517,"d":"14,626,517 "}},{"v":699367,"d":"699,367 "},{"v":13927150,"d":"13,927,150 "},{"v":493830,"d":"493,830 "},{"v":123457.5,"d":"123,458"},{"v":116464.5,"d":"116,465 "},{"v":327180,"d":"327,180 "},{"v":20446,"d":"20,446 "},{"v":306734,"d":"306,734 "},{"v":466391,"d":"466,391 "},{"v":0,"d":"0 "}]
[]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"D45","v":{"v":63380,"d":"63,380 "}},{"$f":"E45","v":{"v":3030,"d":"3,030 "}},{"v":60350,"d":"60,350 "},{"v":2140,"d":"2,140 "},535,{"v":504.5,"d":"505 "},{"v":1420,"d":"1,420 "},{"v":88,"d":"88 "},{"v":1332,"d":"1,332 "},{"v":2021.5,"d":"2,022 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D39+D40+D41+D42+D43+D44","v":{"v":7527189,"d":"7,527,189 "}},{"$f":"E39+E40+E41+E42+E43+E44","v":{"v":359913,"d":"359,913 "}},{"v":7167276,"d":"7,167,276 "},{"v":254138,"d":"254,138 "},{"v":63534.5,"d":"63,535"},{"v":59935,"d":"59,935 "},{"v":168368,"d":"168,368 "},{"v":10524,"d":"10,524 "},{"v":157844,"d":"157,844 "},{"v":240014.5,"d":"240,015 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D55","v":{"v":739853,"d":"739,853 "}},{"$f":"E55","v":{"v":35376,"d":"35,376 "}},{"v":704477,"d":"704,477 "},{"v":24980,"d":"24,980 "},{"v":6245,"d":"6,245"},{"v":5891,"d":"5,891 "},{"v":16551,"d":"16,551 "},{"v":1034,"d":"1,034 "},{"v":15517,"d":"15,517 "},{"v":23592,"d":"23,592 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D62+D61+D63+D65+D64","v":{"v":40577044,"d":"40,577,044 "}},{"$f":"E62+E61+E63+E65+E64","v":{"v":1940192,"d":"1,940,192 "}},{"v":38636852,"d":"38,636,852 "},{"v":1369988,"d":"1,369,988 "},{"v":342497,"d":"342,497"},{"v":323095,"d":"323,095 "},{"v":907653,"d":"907,653 "},{"v":56726,"d":"56,726 "},{"v":850927,"d":"850,927 "},{"v":1293860,"d":"1,293,860 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D46","v":{"v":73963,"d":"73,963 "}},{"$f":"E46","v":{"v":3537,"d":"3,537 "}},{"v":70426,"d":"70,426 "},{"v":2498,"d":"2,498 "},{"v":624.5,"d":"625"},{"v":589,"d":"589 "},{"v":1652,"d":"1,652 "},{"v":104,"d":"104 "},{"v":1548,"d":"1,548 "},{"v":2358.5,"d":"2,359 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D57","v":{"v":9046271,"d":"9,046,271 "}},{"$f":"E57","v":{"v":432548,"d":"432,548 "}},{"v":8613723,"d":"8,613,723 "},{"v":305426,"d":"305,426 "},{"v":76356.5,"d":"76,357"},{"v":72031,"d":"72,031 "},{"v":202355,"d":"202,355 "},{"v":12646,"d":"12,646 "},{"v":189709,"d":"189,709 "},{"v":288454.5,"d":"288,455 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D56","v":{"v":85577,"d":"85,577 "}},{"$f":"E56","v":{"v":4092,"d":"4,092 "}},{"v":81485,"d":"81,485 "},{"v":2890,"d":"2,890 "},{"v":722.5,"d":"723"},{"v":681.5,"d":"682 "},{"v":1913,"d":"1,913 "},{"v":120,"d":"120 "},{"v":1793,"d":"1,793 "},{"v":2729,"d":"2,729 "},{"v":0,"d":"0 "}]
[null,"UB"]
[null,"SU",null,{"$f":"D58+D59+D60","v":{"v":23445098,"d":"23,445,098 "}},{"$f":"E58+E59+E60","v":{"v":1121028,"d":"1,121,028 "}},{"v":22324070,"d":"22,324,070 "},{"v":791570,"d":"791,570 "},{"v":197892.5,"d":"197,893"},{"v":186682,"d":"186,682 "},{"v":524426,"d":"524,426 "},{"v":32778,"d":"32,778 "},{"v":491648,"d":"491,648 "},{"v":747581.5,"d":"747,582 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D47+D48+D49+D50+D51+D52+D53","v":{"v":5277861,"d":"5,277,861 "}},{"v":252360,"d":"252,360 "},{"v":5025501,"d":"5,025,501 "},{"v":178194,"d":"178,194 "},{"v":44548.5,"d":"44,549"},{"v":42024.5,"d":"42,025 "},{"v":118053,"d":"118,053 "},{"v":7380,"d":"7,380 "},{"v":110673,"d":"110,673 "},{"v":168290,"d":"168,290 "},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office",null,{"$f":"D54+D66","v":{"v":597247,"d":"597,247 "}},{"v":28557,"d":"28,557 "},{"v":568690,"d":"568,690 "},{"v":20164,"d":"20,164 "},{"v":5041,"d":"5,041"},{"v":4755.5,"d":"4,756 "},{"v":13362,"d":"13,362 "},{"v":834,"d":"834 "},{"v":12528,"d":"12,528 "},{"v":19044.5,"d":"19,045 "},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D93:D105)","v":{"v":87433483,"d":"87,433,483 "}},{"v":4180633,"d":"4,180,633 "},{"v":83252850,"d":"83,252,850 "},{"v":2951988,"d":"2,951,988 "},{"v":737997,"d":"737,997"},{"v":696189,"d":"696,189 "},{"v":1955753,"d":"1,955,753 "},{"v":122234,"d":"122,234 "},{"v":1833519,"d":"1,833,519 "},{"v":2787946,"d":"2,787,946 "},{"v":0,"d":"0 "}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"D74+D93","v":{"v":4353519,"d":"4,353,519 "}},{"v":208163,"d":"208,163 "},{"v":4145356,"d":"4,145,356 "},{"v":146988,"d":"146,988 "},{"v":36747,"d":"36,747"},{"v":34665,"d":"34,665 "},{"v":97382,"d":"97,382 "},{"v":6086,"d":"6,086 "},{"v":91296,"d":"91,296 "},{"v":138820,"d":"138,820 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":11459806,"d":"11,459,806 "},{"v":547951,"d":"547,951 "},{"v":10911855,"d":"10,911,855 "},{"v":386914,"d":"386,914 "},{"v":96728.5,"d":"96,729"},{"v":91248.5,"d":"91,249 "},{"v":256334,"d":"256,334 "},{"v":16022,"d":"16,022 "},{"v":240312,"d":"240,312 "},{"v":365412,"d":"365,412 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":1053086,"d":"1,053,086 "},{"v":50353,"d":"50,353 "},{"v":1002733,"d":"1,002,733 "},{"v":35556,"d":"35,556 "},{"v":8889,"d":"8,889"},{"v":8385,"d":"8,385 "},{"v":23549,"d":"23,549 "},{"v":1474,"d":"1,474 "},{"v":22075,"d":"22,075 "},{"v":33578,"d":"33,578 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":41910958,"d":"41,910,958 "},{"v":2003973,"d":"2,003,973 "},{"v":39906985,"d":"39,906,985 "},{"v":1415024,"d":"1,415,024 "},{"v":353756,"d":"353,756"},{"v":333716.5,"d":"333,717 "},{"v":937494,"d":"937,494 "},{"v":58590,"d":"58,590 "},{"v":878904,"d":"878,904 "},{"v":1336394.5,"d":"1,336,395 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":738833,"d":"738,833 "},{"v":35328,"d":"35,328 "},{"v":703505,"d":"703,505 "},{"v":24944,"d":"24,944 "},{"v":6236,"d":"6,236"},{"v":5883,"d":"5,883 "},{"v":16530,"d":"16,530 "},{"v":1032,"d":"1,032 "},{"v":15498,"d":"15,498 "},{"v":23559,"d":"23,559 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":9157567,"d":"9,157,567 "},{"v":437870,"d":"437,870 "},{"v":8719697,"d":"8,719,697 "},{"v":309184,"d":"309,184 "},{"v":77296,"d":"77,296"},{"v":72917.5,"d":"72,918 "},{"v":204843,"d":"204,843 "},{"v":12802,"d":"12,802 "},{"v":192041,"d":"192,041 "},{"v":292003.5,"d":"292,004 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":2248402,"d":"2,248,402 "},{"v":107508,"d":"107,508 "},{"v":2140894,"d":"2,140,894 "},{"v":75912,"d":"75,912 "},{"v":18978,"d":"18,978"},{"v":17903,"d":"17,903 "},{"v":50299,"d":"50,299 "},{"v":3142,"d":"3,142 "},{"v":47157,"d":"47,157 "},{"v":71695,"d":"71,695 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":684699,"d":"684,699 "},{"v":32739,"d":"32,739 "},{"v":651960,"d":"651,960 "},{"v":23118,"d":"23,118 "},{"v":5779.5,"d":"5,780"},{"v":5452,"d":"5,452 "},{"v":15313,"d":"15,313 "},{"v":958,"d":"958 "},{"v":14355,"d":"14,355 "},{"v":21832.5,"d":"21,833 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":23902848,"d":"23,902,848 "},{"v":1142915,"d":"1,142,915 "},{"v":22759933,"d":"22,759,933 "},{"v":807024,"d":"807,024 "},{"v":201756,"d":"201,756"},{"v":190327,"d":"190,327 "},{"v":534665,"d":"534,665 "},{"v":33418,"d":"33,418 "},{"v":501247,"d":"501,247 "},{"v":762177,"d":"762,177 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":5617710,"d":"5,617,710 "},{"v":268610,"d":"268,610 "},{"v":5349100,"d":"5,349,100 "},{"v":189668,"d":"189,668 "},{"v":47417,"d":"47,417"},{"v":44730.5,"d":"44,731 "},{"v":125660,"d":"125,660 "},{"v":7854,"d":"7,854 "},{"v":117806,"d":"117,806 "},{"v":179127.5,"d":"179,128 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":25924,"d":"25,924 "},{"v":1239,"d":"1,239 "},{"v":24685,"d":"24,685 "},{"v":876,"d":"876 "},219,{"v":206.5,"d":"207 "},{"v":580,"d":"580 "},{"v":36,"d":"36 "},{"v":544,"d":"544 "},{"v":827.5,"d":"828 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":906648,"d":"906,648 "},{"v":43351,"d":"43,351 "},{"v":863297,"d":"863,297 "},{"v":30610,"d":"30,610 "},{"v":7652.5,"d":"7,653"},{"v":7219,"d":"7,219 "},{"v":20284,"d":"20,284 "},{"v":1266,"d":"1,266 "},{"v":19018,"d":"19,018 "},{"v":28910.5,"d":"28,911 "},{"v":0,"d":"0 "}]
[]
["Total  Projects",null,null,{"$f":"SUM(D112:D124)","v":{"v":102060000,"d":"102,060,000 "}},{"v":4880000,"d":"4,880,000 "},{"v":97180000,"d":"97,180,000 "},{"v":3445818,"d":"3,445,818 "},{"v":861454.5,"d":"861,455"},{"v":812653.5,"d":"812,654 "},{"v":2282933,"d":"2,282,933 "},{"v":142680,"d":"142,680 "},{"v":2140253,"d":"2,140,253 "},{"v":3254337,"d":"3,254,337 "},{"v":0,"d":"0 "}]

{"sheet":"10C","index":13,"n_rows":283,"n_cols":27,"rows_kept":283}
["University System of Maryland"]
["2010 Series C Revenue Bonds"]
["FYE June 30, 2015"]
[]
[]
[{"$nulls":7},{"$f":"M6","v":"@ 06/30/14"},{"$f":"L6","v":"@ 6/30/2015"},{"$f":"D9","v":"@ 06/30/14"},{"$f":"E7","v":"FY 2015"},{"$f":"F9","v":"@ 6/30/2015"},{"$f":"J6","v":"@ 06/30/14"},{"$f":"K6","v":"FY 2015"},{"$f":"L6","v":"@ 6/30/2015"}]
[{"$nulls":4},"FY 2015",null,{"$f":"E7","v":"FY 2015"},"Accrued ","Accrued ","Allocation","Amortization","Allocation","Allocation","Amortization","Allocation",null,"Capitalize"]
[null,null,"Academic","Debt ","Principal ","Debt","Interest","Interest","Interest","of Unamort.","of","of Unamort.","of Unamort.","of ","of Unamort.","Interest","Interest / "]
["Project","Institution","/Auxiliary","@ 06/30/14","Paid","@ 6/30/2015","Paid","Payable","Payable","Premium","Premium",{"$f":"J9","v":"Premium"},"Loss(gain)","Loss(gain)","Loss(gain)","Expense","Expense"]
[]
[]
["2002 Series A"]
["Temporary Building","UMB","Auxiliary",0,null,{"$f":"D13-E13","v":0},{"$nulls":3},0,null,{"$f":"J13-K13","v":0},0,null,{"$f":"M13-N13","v":0},{"$f":"G13-K13+N13-H13+I13","v":0}]
["Donaldson Brown Center","UMB","Auxiliary",0,null,{"$f":"D14-E14","v":0},{"$nulls":3},0,null,{"$f":"J14-K14","v":0},0,null,{"$f":"M14-N14","v":0},0]
["Saratoga Street garage","UMB","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0,null,"ubit"]
["New parking garage","UMB","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0,null,"ubit"]
["Pascault Row renovation","UMB","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Comcast Arena","UMCP","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0,null,"ubit"]
["South Campus Parking Garage","UMCP","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["North Campus Parking Garage","UMCP","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Health Center","UMCP","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Queen Anne's Hall renovation","UMCP","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0,null,"ubit"]
["Stamp Union Renovation","UMCP","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0,null,"ubit"]
["SCUB 3 planning and construction","UMCP","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Prettyman/Scarborough HVAC ","TU","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Bowling Conversion to Cybercafe","TU","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Newell Dining Hall Renovation","TU","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Interim Fitness Center","TU","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Minnegan Stadium Renovation","TU","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["7800 York Road Garage","TU","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Richmond & Newell Hall Dining ","TU","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Murphy Hall Annex renovation","UMES","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["New residence hall","UMES","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Student service center","UMES","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["New residence hall","CSC","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Dining Hall","CSC","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["New Student Center","UB","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Land acquisition for Alumni Center","UMBC","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Residence Hall renovation","UMBC","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Housing Central Utility Plant","UMBC","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Parking Garage","UMBC","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Transfer from UMUC early payoff","USM Office","Auxiliary",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["New Dental School Building","UMB","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Howard Hall PH IV","UMB","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facililties Renewal","UMB","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Nursing School Equipment","UMB","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["School of Law","UMB","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency - Davidge Hall","UMB","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Renovate Hornbake and McKeldin Libraries","UMCP","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Renovate Key and Taliaferro Halls","UMCP","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Engineering & Applied Science","UMCP","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","UMCP","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Utilities Upgrade","UMES","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Social Science Educ. & Health","UMES","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","UMES","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency Fund","UMES","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Equip Information Technology","UMBC","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","UMBC","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency - Bio Sciences","UMBC","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Aquaculture Building","UMCES","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","UMCES","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","BSU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency Misc. Projects","BSU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","CSC","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency Light Poles","CSC","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","FSU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","SU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency Misc. Projects","SU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","TU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["7800 York Road renovation","TU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency Utility","TU","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal Projects","UB","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency Fund","USM Office","Academic",0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
[{"$nulls":3},0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["2003 Series A",null,null,0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Emergency Projects","BSU","Academic",{"v":5324,"d":"5,324"},{"v":1138,"d":"1,138"},{"v":4186,"d":"4,186"},{"$f":"101+101","v":202},{"v":50.5,"d":"51"},{"$f":"84/2","v":42},376,{"$f":"27+27","v":54},322,20,{"$f":"2+2","v":4},16,{"v":143.5,"d":"144"}]
["Facilities Renewal","BSU","Academic",{"v":279704,"d":"279,704"},{"v":59799,"d":"59,799"},{"v":219905,"d":"219,905"},{"$f":"5295+5295","v":{"v":10590,"d":"10,590"}},{"v":2647.5,"d":"2,648"},{"$f":"4398/2","v":{"v":2199,"d":"2,199"}},{"v":19785,"d":"19,785"},{"$f":"1413+1413","v":{"v":2826,"d":"2,826"}},{"v":16959,"d":"16,959"},{"v":1186,"d":"1,186"},{"$f":"84+84","v":168},{"v":1018,"d":"1,018"},{"$f":"G77-K77+N77-H77+I77","v":{"v":7483.5,"d":"7,484"}}]
["Facilities Renewal","CSU","Academic",{"v":79553,"d":"79,553"},{"v":17008,"d":"17,008"},{"$f":"D78-E78","v":{"v":62545,"d":"62,545"}},{"$f":"1506+1506","v":{"v":3012,"d":"3,012"}},753,{"$f":"1251/2","v":{"v":625.5,"d":"626"}},{"v":5626,"d":"5,626"},{"$f":"402+402","v":804},{"$f":"J78-K78","v":{"v":4822,"d":"4,822"}},337,{"$f":"24+24","v":48},{"$f":"M78-N78","v":289},{"v":2128.5,"d":"2,129"}]
["Upgrade Utilities","CSU","Academic",{"v":55263,"d":"55,263"},{"v":11815,"d":"11,815"},{"v":43448,"d":"43,448"},{"$f":"1046+1046","v":{"v":2092,"d":"2,092"}},523,{"$f":"869/2","v":{"v":434.5,"d":"435"}},{"v":3910,"d":"3,910"},{"$f":"279+279","v":558},{"v":3352,"d":"3,352"},231,{"$f":"17+17","v":34},197,{"v":1479.5,"d":"1,480"}]
["New Health / Human Services Bldg","CSU","Academic",{"v":21573,"d":"21,573"},{"v":4612,"d":"4,612"},{"v":16961,"d":"16,961"},{"$f":"408+408","v":816},204,{"$f":"339/2","v":{"v":169.5,"d":"170"}},{"v":1526,"d":"1,526"},{"$f":"109+109","v":218},{"v":1308,"d":"1,308"},88,{"$f":"7+7","v":14},74,{"v":577.5,"d":"578"}]
["Compton Science Center equipment","FSU","Academic",{"v":546421,"d":"546,421"},{"v":116822,"d":"116,822"},{"v":429599,"d":"429,599"},{"$f":"10344+10344","v":{"v":20688,"d":"20,688"}},{"v":5172,"d":"5,172"},{"$f":"8592/2","v":{"v":4296,"d":"4,296"}},{"v":38646,"d":"38,646"},{"$f":"2761+2761","v":{"v":5522,"d":"5,522"}},{"v":33124,"d":"33,124"},{"v":2311,"d":"2,311"},{"$f":"165+165","v":330},{"v":1981,"d":"1,981"},{"v":14620,"d":"14,620"}]
["Facilities Renewal","FSU","Academic",{"v":242445,"d":"242,445"},{"v":51833,"d":"51,833"},{"v":190612,"d":"190,612"},{"$f":"4590+4590","v":{"v":9180,"d":"9,180"}},{"v":2295,"d":"2,295"},{"$f":"3812/2","v":{"v":1906,"d":"1,906"}},{"v":17147,"d":"17,147"},{"$f":"1225+1225","v":{"v":2450,"d":"2,450"}},{"v":14697,"d":"14,697"},{"v":1027,"d":"1,027"},{"$f":"73+73","v":146},881,{"v":6487,"d":"6,487"}]
["Emergency Projects","SU","Academic",{"v":110732,"d":"110,732"},{"v":23674,"d":"23,674"},{"v":87058,"d":"87,058"},{"$f":"2096+2096","v":{"v":4192,"d":"4,192"}},{"v":1048,"d":"1,048"},{"$f":"1741/2","v":{"v":870.5,"d":"871"}},{"v":7835,"d":"7,835"},{"$f":"559+559","v":{"v":1118,"d":"1,118"}},{"v":6717,"d":"6,717"},471,{"$f":"33+33","v":66},405,{"v":2962.5,"d":"2,963"}]
["Facilities Renewal","SU","Academic",{"v":69730,"d":"69,730"},{"v":14908,"d":"14,908"},{"v":54822,"d":"54,822"},{"$f":"1320+1320","v":{"v":2640,"d":"2,640"}},660,{"$f":"1096/2","v":548},{"v":4934,"d":"4,934"},{"$f":"352+352","v":704},{"v":4230,"d":"4,230"},295,{"$f":"21+21","v":42},253,{"v":1866,"d":"1,866"}]
["7800 York Road renovation","TU","Academic",{"v":27236,"d":"27,236"},{"v":5823,"d":"5,823"},{"v":21413,"d":"21,413"},{"$f":"516+516","v":{"v":1032,"d":"1,032"}},258,{"$f":"428/2","v":214},{"v":1924,"d":"1,924"},{"$f":"138+138","v":276},{"v":1648,"d":"1,648"},117,{"$f":"8+8","v":16},101,728]
["Facilities Renewal","TU","Academic",{"v":513183,"d":"513,183"},{"v":109716,"d":"109,716"},{"v":403467,"d":"403,467"},{"$f":"9715+9715","v":{"v":19430,"d":"19,430"}},{"v":4857.5,"d":"4,858"},{"$f":"8069/2","v":{"v":4034.5,"d":"4,035"}},{"v":36296,"d":"36,296"},{"$f":"2593+2593","v":{"v":5186,"d":"5,186"}},{"v":31110,"d":"31,110"},{"v":2170,"d":"2,170"},{"$f":"155+155","v":310},{"v":1860,"d":"1,860"},{"v":13731,"d":"13,731"}]
["Facilities Renewal","UB","Academic",{"v":156153,"d":"156,153"},{"v":33385,"d":"33,385"},{"v":122768,"d":"122,768"},{"$f":"2956+2956","v":{"v":5912,"d":"5,912"}},{"v":1478,"d":"1,478"},{"$f":"2455/2","v":{"v":1227.5,"d":"1,228"}},{"v":11044,"d":"11,044"},{"$f":"789+789","v":{"v":1578,"d":"1,578"}},{"v":9466,"d":"9,466"},661,{"$f":"47+47","v":94},567,{"v":4177.5,"d":"4,178"}]
["Howard Hall, Phase IV","UMB","Academic",{"v":19211,"d":"19,211"},{"v":4107,"d":"4,107"},{"v":15104,"d":"15,104"},{"$f":"364+364","v":728},182,{"$f":"302/2","v":151},{"v":1359,"d":"1,359"},{"$f":"97+97","v":194},{"v":1165,"d":"1,165"},80,{"$f":"6+6","v":12},68,515]
["New Dental School","UMB","Academic",{"v":1664044,"d":"1,664,044"},{"v":355764,"d":"355,764"},{"v":1308280,"d":"1,308,280"},{"$f":"31502+31502","v":{"v":63004,"d":"63,004"}},{"v":15751,"d":"15,751"},{"$f":"26166/2","v":{"v":13083,"d":"13,083"}},{"v":117700,"d":"117,700"},{"$f":"8407+8407","v":{"v":16814,"d":"16,814"}},{"v":100886,"d":"100,886"},{"v":7033,"d":"7,033"},{"$f":"503+503","v":{"v":1006,"d":"1,006"}},{"v":6027,"d":"6,027"},{"v":44528,"d":"44,528"}]
["School of Nursing equipment","UMB","Academic",{"v":12904,"d":"12,904"},{"v":2759,"d":"2,759"},{"v":10145,"d":"10,145"},{"$f":"244+244","v":488},122,{"$f":"203/2","v":{"v":101.5,"d":"102"}},914,{"$f":"65+65","v":130},784,54,{"$f":"4+4","v":8},46,{"v":345.5,"d":"346"}]
["School of Law: Marshall Libr","UMB","Academic",{"v":-1923,"d":"(1,923)"},{"v":-411,"d":"(411)"},{"v":-1512,"d":"(1,512)"},{"$f":"-36-36","v":{"v":-72,"d":"(72)"}},{"v":-18,"d":"(18)"},{"v":-15,"d":"(15)"},{"v":-134,"d":"(134)"},{"$f":"-10-10","v":{"v":-20,"d":"(20)"}},{"v":-114,"d":"(114)"},{"v":-5,"d":"(5)"},{"$f":"-1-1","v":{"v":-2,"d":"(2)"}},{"v":-3,"d":"(3)"},{"v":-51,"d":"(51)"}]
["Emergency Projects","UMB","Academic",{"v":-1253,"d":"(1,253)"},{"v":-268,"d":"(268)"},{"v":-985,"d":"(985)"},{"$f":"-24-24","v":{"v":-48,"d":"(48)"}},{"v":-12,"d":"(12)"},{"v":-10,"d":"(10)"},{"v":-91,"d":"(91)"},{"$f":"-6-6","v":{"v":-12,"d":"(12)"}},{"v":-79,"d":"(79)"},{"v":-8,"d":"(8)"},null,{"v":-8,"d":"(8)"},{"v":-34,"d":"(34)"}]
["Facilities Renewal","UMB ","Academic",{"v":810980,"d":"810,980"},{"v":173383,"d":"173,383"},{"v":637597,"d":"637,597"},{"$f":"15353+15353","v":{"v":30706,"d":"30,706"}},{"v":7676.5,"d":"7,677"},{"$f":"12752/2","v":{"v":6376,"d":"6,376"}},{"v":57363,"d":"57,363"},{"$f":"4097+4097","v":{"v":8194,"d":"8,194"}},{"v":49169,"d":"49,169"},{"v":3428,"d":"3,428"},{"$f":"245+245","v":490},{"v":2938,"d":"2,938"},{"v":21701.5,"d":"21,702"}]
["Facilities Renewal","UMBC","Academic",{"v":277620,"d":"277,620"},{"v":59354,"d":"59,354"},{"v":218266,"d":"218,266"},{"$f":"5256+5256","v":{"v":10512,"d":"10,512"}},{"v":2628,"d":"2,628"},{"$f":"4365/2","v":{"v":2182.5,"d":"2,183"}},{"v":19633,"d":"19,633"},{"$f":"1403+1403","v":{"v":2806,"d":"2,806"}},{"v":16827,"d":"16,827"},{"v":1173,"d":"1,173"},{"$f":"84+84","v":168},{"v":1005,"d":"1,005"},{"v":7428.5,"d":"7,429"}]
["Information Technology Building equipment","UMBC","Academic",{"v":567259,"d":"567,259"},{"v":121277,"d":"121,277"},{"v":445982,"d":"445,982"},{"$f":"10739+10739","v":{"v":21478,"d":"21,478"}},{"v":5369.5,"d":"5,370"},{"$f":"8920/2","v":{"v":4460,"d":"4,460"}},{"v":40122,"d":"40,122"},{"$f":"2866+2866","v":{"v":5732,"d":"5,732"}},{"v":34390,"d":"34,390"},{"v":2401,"d":"2,401"},{"$f":"171+171","v":342},{"v":2059,"d":"2,059"},{"v":15178.5,"d":"15,179"}]
["Aquaculture Building","UMCES","Academic",{"v":471927,"d":"471,927"},{"v":100896,"d":"100,896"},{"v":371031,"d":"371,031"},{"$f":"8934+8934","v":{"v":17868,"d":"17,868"}},{"v":4467,"d":"4,467"},{"$f":"7421/2","v":{"v":3710.5,"d":"3,711"}},{"v":33382,"d":"33,382"},{"$f":"2384+2384","v":{"v":4768,"d":"4,768"}},{"v":28614,"d":"28,614"},{"v":1992,"d":"1,992"},{"$f":"143+143","v":286},{"v":1706,"d":"1,706"},{"v":12629.5,"d":"12,630"}]
["Emergency Projects","UMCES","Academic",{"v":4218,"d":"4,218"},902,{"v":3316,"d":"3,316"},{"$f":"80+80","v":160},40,{"$f":"66/2","v":33},300,{"$f":"21+21","v":42},258,20,{"$f":"1+1","v":2},18,113]
["Facilities Renewal","UMCES","Academic",{"v":91998,"d":"91,998"},{"v":19669,"d":"19,669"},{"v":72329,"d":"72,329"},{"$f":"1742+1742","v":{"v":3484,"d":"3,484"}},871,{"$f":"1447/2","v":{"v":723.5,"d":"724"}},{"v":6506,"d":"6,506"},{"$f":"465+465","v":930},{"v":5576,"d":"5,576"},387,{"$f":"28+28","v":56},331,{"v":2462.5,"d":"2,463"}]
["Center for Performing Arts equipment","UMCP","Academic",{"v":23439,"d":"23,439"},{"v":5011,"d":"5,011"},{"v":18428,"d":"18,428"},{"$f":"444+444","v":888},222,{"$f":"369/2","v":{"v":184.5,"d":"185"}},{"v":1661,"d":"1,661"},{"$f":"118+118","v":236},{"v":1425,"d":"1,425"},100,{"$f":"7+7","v":14},86,{"v":628.5,"d":"629"}]
["Facilities Renewal","UMCP","Academic",{"v":1443288,"d":"1,443,288"},{"v":308567,"d":"308,567"},{"v":1134721,"d":"1,134,721"},{"$f":"27323+27323","v":{"v":54646,"d":"54,646"}},{"v":13661.5,"d":"13,662"},{"$f":"22694/2","v":{"v":11347,"d":"11,347"}},{"v":102083,"d":"102,083"},{"$f":"7292+7292","v":{"v":14584,"d":"14,584"}},{"v":87499,"d":"87,499"},{"v":6102,"d":"6,102"},{"$f":"436+436","v":872},{"v":5230,"d":"5,230"},{"v":38619.5,"d":"38,620"}]
["Chemical/Nuclear Eng","UMCP","Academic",{"v":24647,"d":"24,647"},{"v":5270,"d":"5,270"},{"v":19377,"d":"19,377"},{"$f":"467+467","v":934},{"v":233.5,"d":"234"},{"$f":"388/2","v":194},{"v":1740,"d":"1,740"},{"$f":"125+125","v":250},{"v":1490,"d":"1,490"},107,{"$f":"7+7","v":14},93,{"v":658.5,"d":"659"}]
["Hornbake and McKeldin renovations","UMCP","Academic",{"v":111269,"d":"111,269"},{"v":23789,"d":"23,789"},{"v":87480,"d":"87,480"},{"$f":"2106+2106","v":{"v":4212,"d":"4,212"}},{"v":1053,"d":"1,053"},{"$f":"1750/2","v":875},{"v":7871,"d":"7,871"},{"$f":"562+562","v":{"v":1124,"d":"1,124"}},{"v":6747,"d":"6,747"},468,{"$f":"34+34","v":68},400,{"v":2978,"d":"2,978"}]
["Engineering/Applied Science Bldg","UMCP","Academic",{"v":1934991,"d":"1,934,991"},{"v":413691,"d":"413,691"},{"v":1521300,"d":"1,521,300"},{"$f":"36631+36631","v":{"v":73262,"d":"73,262"}},{"v":18315.5,"d":"18,316"},{"$f":"30426/2","v":{"v":15213,"d":"15,213"}},{"v":136863,"d":"136,863"},{"$f":"9776+9776","v":{"v":19552,"d":"19,552"}},{"v":117311,"d":"117,311"},{"v":8184,"d":"8,184"},{"$f":"584+584","v":{"v":1168,"d":"1,168"}},{"v":7016,"d":"7,016"},{"v":51775.5,"d":"51,776"}]
["Steam Plant improvements","UMCP","Academic",{"v":19767,"d":"19,767"},{"v":4226,"d":"4,226"},{"v":15541,"d":"15,541"},{"$f":"374+374","v":748},187,{"$f":"311/2","v":{"v":155.5,"d":"156"}},{"v":1397,"d":"1,397"},{"$f":"100+100","v":200},{"v":1197,"d":"1,197"},83,{"$f":"6+6","v":12},71,{"v":528.5,"d":"529"}]
["Facilities Renewal","UMES","Academic",{"v":46577,"d":"46,577"},{"v":9958,"d":"9,958"},{"v":36619,"d":"36,619"},{"$f":"882+882","v":{"v":1764,"d":"1,764"}},441,{"$f":"732/2","v":366},{"v":3297,"d":"3,297"},{"$f":"235+235","v":470},{"v":2827,"d":"2,827"},197,{"$f":"14+14","v":28},169,{"v":1247,"d":"1,247"}]
["Social Science, Education and Health","UMES","Academic",{"v":1924199,"d":"1,924,199"},{"v":411383,"d":"411,383"},{"v":1512816,"d":"1,512,816"},{"$f":"36427+36427","v":{"v":72854,"d":"72,854"}},{"v":18213.5,"d":"18,214"},{"$f":"30256/2","v":{"v":15128,"d":"15,128"}},{"v":136103,"d":"136,103"},{"$f":"9721+9721","v":{"v":19442,"d":"19,442"}},{"v":116661,"d":"116,661"},{"v":8137,"d":"8,137"},{"$f":"581+581","v":{"v":1162,"d":"1,162"}},{"v":6975,"d":"6,975"},{"v":51488.5,"d":"51,489"}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":286431,"d":"286,431"},{"v":61237,"d":"61,237"},{"v":225194,"d":"225,194"},{"$f":"5422+5422","v":{"v":10844,"d":"10,844"}},{"v":2711,"d":"2,711"},{"$f":"4504/2","v":{"v":2252,"d":"2,252"}},{"v":20260,"d":"20,260"},{"$f":"1447+1447","v":{"v":2894,"d":"2,894"}},{"v":17366,"d":"17,366"},{"v":1208,"d":"1,208"},{"$f":"87+87","v":174},{"v":1034,"d":"1,034"},{"v":7665,"d":"7,665"}]
["Emergency Projects","USM","Academic",{"v":5551,"d":"5,551"},{"v":1187,"d":"1,187"},{"v":4364,"d":"4,364"},{"$f":"105+105","v":210},{"v":52.5,"d":"53"},{"$f":"87/2","v":{"v":43.5,"d":"44"}},393,{"$f":"28+28","v":56},337,21,{"$f":"2+2","v":4},17,149]
["New Dining Hall","CSU","Auxiliary",{"v":139557,"d":"139,557"},{"v":29836,"d":"29,836"},{"v":109721,"d":"109,721"},{"$f":"2642+2642","v":{"v":5284,"d":"5,284"}},{"v":1321,"d":"1,321"},{"$f":"2194/2","v":{"v":1097,"d":"1,097"}},{"v":9871,"d":"9,871"},{"$f":"705+705","v":{"v":1410,"d":"1,410"}},{"v":8461,"d":"8,461"},591,{"$f":"42+42","v":84},507,{"v":3734,"d":"3,734"}]
["7800 York Road Garage","TU","Auxiliary",{"v":470168,"d":"470,168"},{"v":100520,"d":"100,520"},{"v":369648,"d":"369,648"},{"$f":"8901+8901","v":{"v":17802,"d":"17,802"}},{"v":4450.5,"d":"4,451"},{"$f":"7393/2","v":{"v":3696.5,"d":"3,697"}},{"v":33258,"d":"33,258"},{"$f":"2375+2375","v":{"v":4750,"d":"4,750"}},{"v":28508,"d":"28,508"},{"v":1988,"d":"1,988"},{"$f":"142+142","v":284},{"v":1704,"d":"1,704"},{"v":12582,"d":"12,582"}]
["Interim fitness center","TU","Auxiliary",{"v":2601,"d":"2,601"},556,{"v":2045,"d":"2,045"},{"$f":"49+49","v":98},{"v":24.5,"d":"25"},{"$f":"41/2","v":{"v":20.5,"d":"21"}},185,{"$f":"13+13","v":26},159,9,{"$f":"1+1","v":2},7,70]
["Prettyman / Scarborough HVAC / Fire Prot","TU","Auxiliary",{"v":1401,"d":"1,401"},299,{"v":1102,"d":"1,102"},{"$f":"27+27","v":54},{"v":13.5,"d":"14"},{"$f":"22/2","v":11},100,{"$f":"7+7","v":14},86,9,null,9,{"v":37.5,"d":"38"}]
["Student center","UB","Auxiliary",{"v":873926,"d":"873,926"},{"v":186841,"d":"186,841"},{"v":687085,"d":"687,085"},{"$f":"16544+16544","v":{"v":33088,"d":"33,088"}},{"v":8272,"d":"8,272"},{"$f":"13742/2","v":{"v":6871,"d":"6,871"}},{"v":61815,"d":"61,815"},{"$f":"4415+4415","v":{"v":8830,"d":"8,830"}},{"v":52985,"d":"52,985"},{"v":3695,"d":"3,695"},{"$f":"264+264","v":528},{"v":3167,"d":"3,167"},{"v":23385,"d":"23,385"}]
["Campus Center planning","UMB","Auxiliary",{"v":98454,"d":"98,454"},{"v":21049,"d":"21,049"},{"v":77405,"d":"77,405"},{"$f":"1864+1864","v":{"v":3728,"d":"3,728"}},932,{"$f":"1548/2","v":774},{"v":6967,"d":"6,967"},{"$f":"497+497","v":994},{"v":5973,"d":"5,973"},414,{"$f":"30+30","v":60},354,{"v":2636,"d":"2,636"}]
["Saratoga Street Garage","UMB","Auxiliary",{"v":307982,"d":"307,982"},{"v":65845,"d":"65,845"},{"v":242137,"d":"242,137"},{"$f":"5830+5830","v":{"v":11660,"d":"11,660"}},{"v":2915,"d":"2,915"},{"$f":"4843/2","v":{"v":2421.5,"d":"2,422"}},{"v":21784,"d":"21,784"},{"$f":"1556+1556","v":{"v":3112,"d":"3,112"}},{"v":18672,"d":"18,672"},{"v":1302,"d":"1,302"},{"$f":"93+93","v":186},{"v":1116,"d":"1,116"},{"v":8240.5,"d":"8,241"}]
["Pine Street Annex","UMB","Auxiliary",{"v":908212,"d":"908,212"},{"v":194171,"d":"194,171"},{"v":714041,"d":"714,041"},{"$f":"17193+17193","v":{"v":34386,"d":"34,386"}},{"v":8596.5,"d":"8,597"},{"$f":"14281/2","v":{"v":7140.5,"d":"7,141"}},{"v":64242,"d":"64,242"},{"$f":"4588+4588","v":{"v":9176,"d":"9,176"}},{"v":55066,"d":"55,066"},{"v":3842,"d":"3,842"},{"$f":"274+274","v":548},{"v":3294,"d":"3,294"},{"v":24302,"d":"24,302"}]
["Dining Hall: HVAC upgrades","UMBC","Auxiliary",{"v":99541,"d":"99,541"},{"v":21281,"d":"21,281"},{"v":78260,"d":"78,260"},{"$f":"1884+1884","v":{"v":3768,"d":"3,768"}},942,{"$f":"1565/2","v":{"v":782.5,"d":"783"}},{"v":7040,"d":"7,040"},{"$f":"503+503","v":{"v":1006,"d":"1,006"}},{"v":6034,"d":"6,034"},421,{"$f":"30+30","v":60},361,{"v":2662.5,"d":"2,663"}]
["Housing Central Utility Plant","UMBC","Auxiliary",{"v":11021,"d":"11,021"},{"v":2356,"d":"2,356"},{"v":8665,"d":"8,665"},{"$f":"209+209","v":418},{"v":104.5,"d":"105"},{"$f":"173/2","v":{"v":86.5,"d":"87"}},777,{"$f":"56+56","v":112},665,49,{"$f":"3+3","v":6},43,294]
["New parking lot","UMBC","Auxiliary",{"v":293944,"d":"293,944"},{"v":62844,"d":"62,844"},{"v":231100,"d":"231,100"},{"$f":"5565+5565","v":{"v":11130,"d":"11,130"}},{"v":2782.5,"d":"2,783"},{"$f":"4622/2","v":{"v":2311,"d":"2,311"}},{"v":20791,"d":"20,791"},{"$f":"1485+1485","v":{"v":2970,"d":"2,970"}},{"v":17821,"d":"17,821"},{"v":1241,"d":"1,241"},{"$f":"89+89","v":178},{"v":1063,"d":"1,063"},{"v":7866.5,"d":"7,867"}]
["Recreation and Athletic facilities","UMBC","Auxiliary",{"v":286014,"d":"286,014"},{"v":61148,"d":"61,148"},{"v":224866,"d":"224,866"},{"$f":"5415+5415","v":{"v":10830,"d":"10,830"}},{"v":2707.5,"d":"2,708"},{"$f":"4497/2","v":{"v":2248.5,"d":"2,249"}},{"v":20230,"d":"20,230"},{"$f":"1445+1445","v":{"v":2890,"d":"2,890"}},{"v":17340,"d":"17,340"},{"v":1212,"d":"1,212"},{"$f":"86+86","v":172},{"v":1040,"d":"1,040"},{"v":7653,"d":"7,653"}]
["Residence Hall renovations","UMBC","Auxiliary",{"v":657926,"d":"657,926"},{"v":140661,"d":"140,661"},{"v":517265,"d":"517,265"},{"$f":"12455+12455","v":{"v":24910,"d":"24,910"}},{"v":6227.5,"d":"6,228"},{"$f":"10345/2","v":{"v":5172.5,"d":"5,173"}},{"v":46535,"d":"46,535"},{"$f":"3324+3324","v":{"v":6648,"d":"6,648"}},{"v":39887,"d":"39,887"},{"v":2780,"d":"2,780"},{"$f":"199+199","v":398},{"v":2382,"d":"2,382"},{"v":17605,"d":"17,605"}]
["Health Center addition/renovation","UMCP","Auxiliary",{"v":1783218,"d":"1,783,218"},{"v":381242,"d":"381,242"},{"v":1401976,"d":"1,401,976"},{"$f":"33758+33758","v":{"v":67516,"d":"67,516"}},{"v":16879,"d":"16,879"},{"$f":"28040/2","v":{"v":14020,"d":"14,020"}},{"v":126130,"d":"126,130"},{"$f":"9009+9009","v":{"v":18018,"d":"18,018"}},{"v":108112,"d":"108,112"},{"v":7537,"d":"7,537"},{"$f":"539+539","v":{"v":1078,"d":"1,078"}},{"v":6459,"d":"6,459"},{"v":47717,"d":"47,717"}]
["North Campus Garage","UMCP","Auxiliary",{"v":57406,"d":"57,406"},{"v":12273,"d":"12,273"},{"v":45133,"d":"45,133"},{"$f":"1087+1087","v":{"v":2174,"d":"2,174"}},{"v":543.5,"d":"544"},{"$f":"903/2","v":{"v":451.5,"d":"452"}},{"v":4061,"d":"4,061"},{"$f":"290+290","v":580},{"v":3481,"d":"3,481"},245,{"$f":"17+17","v":34},211,{"v":1536,"d":"1,536"}]
["Queen Anne's Hall renovation","UMCP","Auxiliary",{"v":1299700,"d":"1,299,700"},{"v":277869,"d":"277,869"},{"v":1021831,"d":"1,021,831"},{"$f":"24605+24605","v":{"v":49210,"d":"49,210"}},{"v":12302.5,"d":"12,303"},{"$f":"20437/2","v":{"v":10218.5,"d":"10,219"}},{"v":91931,"d":"91,931"},{"$f":"6566+6566","v":{"v":13132,"d":"13,132"}},{"v":78799,"d":"78,799"},{"v":5492,"d":"5,492"},{"$f":"393+393","v":786},{"v":4706,"d":"4,706"},{"v":34780,"d":"34,780"}]
["South Campus Parking Garage #5","UMCP","Auxiliary",{"v":689085,"d":"689,085"},{"v":147323,"d":"147,323"},{"v":541762,"d":"541,762"},{"$f":"13045+13045","v":{"v":26090,"d":"26,090"}},{"v":6522.5,"d":"6,523"},{"$f":"10835/2","v":{"v":5417.5,"d":"5,418"}},{"v":48742,"d":"48,742"},{"$f":"3481+3481","v":{"v":6962,"d":"6,962"}},{"v":41780,"d":"41,780"},{"v":2914,"d":"2,914"},{"$f":"208+208","v":416},{"v":2498,"d":"2,498"},{"v":18439,"d":"18,439"}]
["Stamp Student Union","UMCP","Auxiliary",{"v":501161,"d":"501,161"},{"v":107146,"d":"107,146"},{"v":394015,"d":"394,015"},{"$f":"9488+9488","v":{"v":18976,"d":"18,976"}},{"v":4744,"d":"4,744"},{"$f":"7880/2","v":{"v":3940,"d":"3,940"}},{"v":35447,"d":"35,447"},{"$f":"2532+2532","v":{"v":5064,"d":"5,064"}},{"v":30383,"d":"30,383"},{"v":2121,"d":"2,121"},{"$f":"151+151","v":302},{"v":1819,"d":"1,819"},{"v":13410,"d":"13,410"}]
["Murphy Hall annex","UMES","Auxiliary",{"v":156185,"d":"156,185"},{"v":33392,"d":"33,392"},{"v":122793,"d":"122,793"},{"$f":"2957+2957","v":{"v":5914,"d":"5,914"}},{"v":1478.5,"d":"1,479"},{"$f":"2456/2","v":{"v":1228,"d":"1,228"}},{"v":11048,"d":"11,048"},{"$f":"789+789","v":{"v":1578,"d":"1,578"}},{"v":9470,"d":"9,470"},662,{"$f":"47+47","v":94},568,{"v":4179.5,"d":"4,180"}]
["Residence Hall","UMES","Auxiliary",{"v":30332,"d":"30,332"},{"v":6485,"d":"6,485"},{"v":23847,"d":"23,847"},{"$f":"574+574","v":{"v":1148,"d":"1,148"}},287,{"$f":"477/2","v":{"v":238.5,"d":"239"}},{"v":2147,"d":"2,147"},{"$f":"153+153","v":306},{"v":1841,"d":"1,841"},129,{"$f":"9+9","v":18},111,{"v":811.5,"d":"812"}]
["Student Services Center","UMES","Auxiliary",{"v":120521,"d":"120,521"},{"v":25767,"d":"25,767"},{"v":94754,"d":"94,754"},{"$f":"2282+2282","v":{"v":4564,"d":"4,564"}},{"v":1141,"d":"1,141"},{"$f":"1895/2","v":{"v":947.5,"d":"948"}},{"v":8524,"d":"8,524"},{"$f":"609+609","v":{"v":1218,"d":"1,218"}},{"v":7306,"d":"7,306"},512,{"$f":"36+36","v":72},440,{"v":3224.5,"d":"3,225"}]
["Transfer for UMUC early payoff","USM Office","Auxiliary",{"v":603362,"d":"603,362"},{"v":128996,"d":"128,996"},{"v":474366,"d":"474,366"},{"$f":"11422+11422","v":{"v":22844,"d":"22,844"}},{"v":5711,"d":"5,711"},{"$f":"9487/2","v":{"v":4743.5,"d":"4,744"}},{"v":42678,"d":"42,678"},{"$f":"3048+3048","v":{"v":6096,"d":"6,096"}},{"v":36582,"d":"36,582"},{"v":2553,"d":"2,553"},{"$f":"182+182","v":364},{"v":2189,"d":"2,189"},{"v":16144.5,"d":"16,145"}]
["Land acquisition/Shady Grove Parking","USM Office","Auxiliary",{"v":488831,"d":"488,831"},{"v":104510,"d":"104,510"},{"v":384321,"d":"384,321"},{"$f":"9254+9254","v":{"v":18508,"d":"18,508"}},{"v":4627,"d":"4,627"},{"$f":"7686/2","v":{"v":3843,"d":"3,843"}},{"v":34573,"d":"34,573"},{"$f":"2470+2470","v":{"v":4940,"d":"4,940"}},{"v":29633,"d":"29,633"},{"v":2064,"d":"2,064"},{"$f":"148+148","v":296},{"v":1768,"d":"1,768"},{"v":13080,"d":"13,080"}]
["Shady Grove Parking Lot 2","USM Office","Auxiliary",{"v":94991,"d":"94,991"},{"$f":"20309-3","v":{"v":20306,"d":"20,306"}},{"v":74685,"d":"74,685"},{"$f":"1798+1798","v":{"v":3596,"d":"3,596"}},899,{"$f":"1494/2","v":747},{"v":6718,"d":"6,718"},{"$f":"480+480","v":960},{"v":5758,"d":"5,758"},399,{"$f":"29+29","v":58},341,{"v":2542,"d":"2,542"}]
[{"$nulls":3},0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["2004 Series A",{"$nulls":16},{"$f":"SUM(Q76:Q132)","v":{"v":0,"d":"0 "}},{"$f":"SUM(R76:R132)","v":{"v":0,"d":"0 "}}]
["Refunding - 1992 Series C",{"$nulls":15},{"$f":"SUM(Q76:Q133)","v":0},{"$f":"SUM(R76:R133)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Skinner Building","UMCP","Auxiliary",{"v":445000,"d":"445,000"},{"v":5000,"d":"5,000"},{"v":440000,"d":"440,000"},{"$f":"7569+7569","v":{"v":15138,"d":"15,138"}},{"v":3784.5,"d":"3,785"},{"$f":"7494/2","v":{"v":3747,"d":"3,747"}},{"v":39399,"d":"39,399"},{"$f":"2189+2189","v":{"v":4378,"d":"4,378"}},{"v":35021,"d":"35,021"},{"v":-12155,"d":"(12,155)"},{"$f":"-675-675","v":{"v":-1350,"d":"(1,350)"}},{"v":-10805,"d":"(10,805)"},{"$f":"G136-K136+N136-H136+I136","v":{"v":9372.5,"d":"9,373"}}]
[{"$nulls":3},0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["New Money",null,null,0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Facilities Renewal","BSU","Academic",{"v":165029,"d":"165,029"},{"v":1319,"d":"1,319"},{"v":163710,"d":"163,710"},{"$f":"2784+2784","v":{"v":5568,"d":"5,568"}},{"v":1392,"d":"1,392"},{"$f":"2764/2","v":{"v":1382,"d":"1,382"}},{"v":12921,"d":"12,921"},{"$f":"718+718","v":{"v":1436,"d":"1,436"}},{"v":11485,"d":"11,485"},{"v":21658,"d":"21,658"},{"$f":"1203+1203","v":{"v":2406,"d":"2,406"}},{"v":19252,"d":"19,252"},{"v":6528,"d":"6,528"}]
["Facilities Renewal","CSU","Academic",{"v":78969,"d":"78,969"},631,{"v":78338,"d":"78,338"},{"$f":"1332+1332","v":{"v":2664,"d":"2,664"}},666,{"$f":"1323/2","v":{"v":661.5,"d":"662"}},{"v":6180,"d":"6,180"},{"$f":"344+344","v":688},{"v":5492,"d":"5,492"},{"v":10361,"d":"10,361"},{"$f":"576+576","v":{"v":1152,"d":"1,152"}},{"v":9209,"d":"9,209"},{"v":3123.5,"d":"3,124"}]
["New Health / Human Services Bldg","CSU","Academic",{"v":131141,"d":"131,141"},{"v":1048,"d":"1,048"},{"v":130093,"d":"130,093"},{"$f":"2212+2212","v":{"v":4424,"d":"4,424"}},{"v":1106,"d":"1,106"},{"$f":"2197/2","v":{"v":1098.5,"d":"1,099"}},{"v":10272,"d":"10,272"},{"$f":"570+570","v":{"v":1140,"d":"1,140"}},{"v":9132,"d":"9,132"},{"v":17211,"d":"17,211"},{"$f":"956+956","v":{"v":1912,"d":"1,912"}},{"v":15299,"d":"15,299"},{"v":5188.5,"d":"5,189"}]
["Compton Science Center equipment","FSU","Academic",{"v":41395,"d":"41,395"},331,{"$f":"D142-E142","v":{"v":41064,"d":"41,064"}},{"$f":"698+698","v":{"v":1396,"d":"1,396"}},349,{"$f":"693/2","v":{"v":346.5,"d":"347"}},{"v":3242,"d":"3,242"},{"$f":"180+180","v":360},{"$f":"J142-K142","v":{"v":2882,"d":"2,882"}},{"v":5431,"d":"5,431"},{"$f":"302+302","v":604},{"$f":"M142-N142","v":{"v":4827,"d":"4,827"}},{"v":1637.5,"d":"1,638"}]
["Facilities Renewal","FSU","Academic",{"v":398881,"d":"398,881"},{"v":3187,"d":"3,187"},{"v":395694,"d":"395,694"},{"$f":"6729+6729","v":{"v":13458,"d":"13,458"}},{"v":3364.5,"d":"3,365"},{"$f":"6681/2","v":{"v":3340.5,"d":"3,341"}},{"v":31233,"d":"31,233"},{"$f":"1735+1735","v":{"v":3470,"d":"3,470"}},{"v":27763,"d":"27,763"},{"v":52347,"d":"52,347"},{"$f":"2908+2908","v":{"v":5816,"d":"5,816"}},{"v":46531,"d":"46,531"},{"v":15780,"d":"15,780"}]
["Facilities Renewal","SU","Academic",{"v":20917,"d":"20,917"},167,{"v":20750,"d":"20,750"},{"$f":"353+353","v":706},{"v":176.5,"d":"177"},{"$f":"350/2","v":175},{"v":1638,"d":"1,638"},{"$f":"91+91","v":182},{"v":1456,"d":"1,456"},{"v":2748,"d":"2,748"},{"$f":"152+152","v":304},{"v":2444,"d":"2,444"},{"v":826.5,"d":"827"}]
["Emergency Fund Projects","SU","Academic",{"v":5557,"d":"5,557"},44,{"v":5513,"d":"5,513"},{"$f":"94+94","v":188},47,{"$f":"93/2","v":{"v":46.5,"d":"47"}},436,{"$f":"24+24","v":48},388,726,{"$f":"41+41","v":82},644,{"v":221.5,"d":"222"}]
["7800 York Road renovation","TU","Academic",{"v":12318,"d":"12,318"},98,{"v":12220,"d":"12,220"},{"$f":"208+208","v":416},104,{"$f":"206/2","v":103},962,{"$f":"54+54","v":108},854,{"v":1615,"d":"1,615"},{"$f":"90+90","v":180},{"v":1435,"d":"1,435"},487]
["Facilities Renewal","TU","Academic",{"v":181604,"d":"181,604"},{"v":1451,"d":"1,451"},{"v":180153,"d":"180,153"},{"$f":"3064+3064","v":{"v":6128,"d":"6,128"}},{"v":1532,"d":"1,532"},{"$f":"3042/2","v":{"v":1521,"d":"1,521"}},{"v":14219,"d":"14,219"},{"$f":"790+790","v":{"v":1580,"d":"1,580"}},{"v":12639,"d":"12,639"},{"v":23833,"d":"23,833"},{"$f":"1324+1324","v":{"v":2648,"d":"2,648"}},{"v":21185,"d":"21,185"},{"v":7185,"d":"7,185"}]
["Fine Arts Center","TU","Academic",{"v":741260,"d":"741,260"},{"v":5923,"d":"5,923"},{"v":735337,"d":"735,337"},{"$f":"12505+12505","v":{"v":25010,"d":"25,010"}},{"v":6252.5,"d":"6,253"},{"$f":"12416/2","v":{"v":6208,"d":"6,208"}},{"v":58044,"d":"58,044"},{"$f":"3224+3224","v":{"v":6448,"d":"6,448"}},{"v":51596,"d":"51,596"},{"v":97280,"d":"97,280"},{"$f":"5404+5404","v":{"v":10808,"d":"10,808"}},{"v":86472,"d":"86,472"},{"v":29325.5,"d":"29,326"}]
["Facilities Renewal","UB","Academic",{"v":149188,"d":"149,188"},{"v":1192,"d":"1,192"},{"v":147996,"d":"147,996"},{"$f":"2517+2517","v":{"v":5034,"d":"5,034"}},{"v":1258.5,"d":"1,259"},{"$f":"2499/2","v":{"v":1249.5,"d":"1,250"}},{"v":11681,"d":"11,681"},{"$f":"649+649","v":{"v":1298,"d":"1,298"}},{"v":10383,"d":"10,383"},{"v":19577,"d":"19,577"},{"$f":"1088+1088","v":{"v":2176,"d":"2,176"}},{"v":17401,"d":"17,401"},{"v":5903,"d":"5,903"}]
["Emergency Fund Projects","UB","Academic",{"v":61926,"d":"61,926"},495,{"v":61431,"d":"61,431"},{"$f":"1045+1045","v":{"v":2090,"d":"2,090"}},{"v":522.5,"d":"523"},{"$f":"1037/2","v":{"v":518.5,"d":"519"}},{"v":4852,"d":"4,852"},{"$f":"269+269","v":538},{"v":4314,"d":"4,314"},{"v":8130,"d":"8,130"},{"$f":"451+451","v":902},{"v":7228,"d":"7,228"},{"v":2450,"d":"2,450"}]
["New Dental School","UMB","Academic",{"v":3869187,"d":"3,869,187"},{"v":30915,"d":"30,915"},{"v":3838272,"d":"3,838,272"},{"$f":"65275+65275","v":{"v":130550,"d":"130,550"}},{"v":32637.5,"d":"32,638"},{"$f":"64811/2","v":{"v":32405.5,"d":"32,406"}},{"v":302956,"d":"302,956"},{"$f":"16831+16831","v":{"v":33662,"d":"33,662"}},{"v":269294,"d":"269,294"},{"v":507768,"d":"507,768"},{"$f":"28209+28209","v":{"v":56418,"d":"56,418"}},{"v":451350,"d":"451,350"},{"v":153074,"d":"153,074"}]
["School of Nursing equipment","UMB","Academic",64,1,63,{"$f":"1+1","v":2},null,null,7,null,7,12,null,12,2]
["Facilities Renewal","UMB ","Academic",{"v":529566,"d":"529,566"},{"v":4231,"d":"4,231"},{"v":525335,"d":"525,335"},{"$f":"8934+8934","v":{"v":17868,"d":"17,868"}},{"v":4467,"d":"4,467"},{"$f":"8871/2","v":{"v":4435.5,"d":"4,436"}},{"v":41462,"d":"41,462"},{"$f":"2304+2304","v":{"v":4608,"d":"4,608"}},{"v":36854,"d":"36,854"},{"v":69496,"d":"69,496"},{"$f":"3861+3861","v":{"v":7722,"d":"7,722"}},{"v":61774,"d":"61,774"},{"v":20950.5,"d":"20,951"}]
["Facilities Renewal","UMBC","Academic",{"v":355522,"d":"355,522"},{"v":2841,"d":"2,841"},{"v":352681,"d":"352,681"},{"$f":"5998+5998","v":{"v":11996,"d":"11,996"}},{"v":2999,"d":"2,999"},{"$f":"5955/2","v":{"v":2977.5,"d":"2,978"}},{"v":27834,"d":"27,834"},{"$f":"1547+1547","v":{"v":3094,"d":"3,094"}},{"v":24740,"d":"24,740"},{"v":46657,"d":"46,657"},{"$f":"2592+2592","v":{"v":5184,"d":"5,184"}},{"v":41473,"d":"41,473"},{"v":14064.5,"d":"14,065"}]
["Information Technology Building equipment","UMBC","Academic",{"v":22641,"d":"22,641"},181,{"v":22460,"d":"22,460"},{"$f":"382+382","v":764},191,{"$f":"379/2","v":{"v":189.5,"d":"190"}},{"v":1776,"d":"1,776"},{"$f":"98+98","v":196},{"v":1580,"d":"1,580"},{"v":2972,"d":"2,972"},{"$f":"165+165","v":330},{"v":2642,"d":"2,642"},{"v":896.5,"d":"897"}]
["Aquaculture Building","UMCES","Academic",{"v":258086,"d":"258,086"},{"v":2062,"d":"2,062"},{"v":256024,"d":"256,024"},{"$f":"4354+4354","v":{"v":8708,"d":"8,708"}},{"v":2177,"d":"2,177"},{"$f":"4323/2","v":{"v":2161.5,"d":"2,162"}},{"v":20206,"d":"20,206"},{"$f":"1123+1123","v":{"v":2246,"d":"2,246"}},{"v":17960,"d":"17,960"},{"v":33867,"d":"33,867"},{"$f":"1882+1882","v":{"v":3764,"d":"3,764"}},{"v":30103,"d":"30,103"},{"v":10210.5,"d":"10,211"}]
["Facilities Renewal","UMCES","Academic",{"v":61281,"d":"61,281"},490,{"v":60791,"d":"60,791"},{"$f":"1034+1034","v":{"v":2068,"d":"2,068"}},517,{"$f":"1026/2","v":513},{"v":4795,"d":"4,795"},{"$f":"267+267","v":534},{"v":4261,"d":"4,261"},{"v":8041,"d":"8,041"},{"$f":"447+447","v":894},{"v":7147,"d":"7,147"},{"v":2424,"d":"2,424"}]
["Facilities Renewal","UMCP","Academic",{"v":1295204,"d":"1,295,204"},{"v":10349,"d":"10,349"},{"v":1284855,"d":"1,284,855"},{"$f":"21851+21851","v":{"v":43702,"d":"43,702"}},{"v":10925.5,"d":"10,926"},{"$f":"21695/2","v":{"v":10847.5,"d":"10,848"}},{"v":101415,"d":"101,415"},{"$f":"5634+5634","v":{"v":11268,"d":"11,268"}},{"v":90147,"d":"90,147"},{"v":169974,"d":"169,974"},{"$f":"9443+9443","v":{"v":18886,"d":"18,886"}},{"v":151088,"d":"151,088"},{"v":51242,"d":"51,242"}]
["Chemical/Nuclear Eng","UMCP","Academic",{"v":1441787,"d":"1,441,787"},{"v":11520,"d":"11,520"},{"v":1430267,"d":"1,430,267"},{"$f":"24323+24323","v":{"v":48646,"d":"48,646"}},{"v":12161.5,"d":"12,162"},{"$f":"24151/2","v":{"v":12075.5,"d":"12,076"}},{"v":112890,"d":"112,890"},{"$f":"6272+6272","v":{"v":12544,"d":"12,544"}},{"v":100346,"d":"100,346"},{"v":189208,"d":"189,208"},{"$f":"10512+10512","v":{"v":21024,"d":"21,024"}},{"v":168184,"d":"168,184"},{"v":57040,"d":"57,040"}]
["Hornbake and McKeldin Libr","UMCP","Academic",{"v":532402,"d":"532,402"},{"v":4254,"d":"4,254"},{"v":528148,"d":"528,148"},{"$f":"8982+8982","v":{"v":17964,"d":"17,964"}},{"v":4491,"d":"4,491"},{"$f":"8918/2","v":{"v":4459,"d":"4,459"}},{"v":41687,"d":"41,687"},{"$f":"2316+2316","v":{"v":4632,"d":"4,632"}},{"v":37055,"d":"37,055"},{"v":69866,"d":"69,866"},{"$f":"3882+3882","v":{"v":7764,"d":"7,764"}},{"v":62102,"d":"62,102"},{"v":21064,"d":"21,064"}]
["Engineering/Applied Science Bldg","UMCP","Academic",{"v":397741,"d":"397,741"},{"v":3178,"d":"3,178"},{"v":394563,"d":"394,563"},{"$f":"6710+6710","v":{"v":13420,"d":"13,420"}},{"v":3355,"d":"3,355"},{"$f":"6662/2","v":{"v":3331,"d":"3,331"}},{"v":31144,"d":"31,144"},{"$f":"1730+1730","v":{"v":3460,"d":"3,460"}},{"v":27684,"d":"27,684"},{"v":52196,"d":"52,196"},{"$f":"2900+2900","v":{"v":5800,"d":"5,800"}},{"v":46396,"d":"46,396"},{"v":15736,"d":"15,736"}]
["UMBI Transfer","UMCP","Academic",{"v":39472,"d":"39,472"},315,{"v":39157,"d":"39,157"},{"$f":"666+666","v":{"v":1332,"d":"1,332"}},333,{"$f":"661/2","v":{"v":330.5,"d":"331"}},{"v":3089,"d":"3,089"},{"$f":"172+172","v":344},{"v":2745,"d":"2,745"},{"v":5179,"d":"5,179"},{"$f":"288+288","v":576},{"v":4603,"d":"4,603"},{"v":1561.5,"d":"1,562"}]
["Facilities Renewal","UMES","Academic",{"v":22232,"d":"22,232"},178,{"v":22054,"d":"22,054"},{"$f":"375+375","v":750},{"v":187.5,"d":"188"},{"$f":"372/2","v":186},{"v":1739,"d":"1,739"},{"$f":"97+97","v":194},{"v":1545,"d":"1,545"},{"v":2918,"d":"2,918"},{"$f":"162+162","v":324},{"v":2594,"d":"2,594"},{"v":878.5,"d":"879"}]
["Social Science, Education and Health","UMES","Academic",{"v":92343,"d":"92,343"},738,{"v":91605,"d":"91,605"},{"$f":"1558+1558","v":{"v":3116,"d":"3,116"}},779,{"$f":"1547/2","v":{"v":773.5,"d":"774"}},{"v":7228,"d":"7,228"},{"$f":"402+402","v":804},{"v":6424,"d":"6,424"},{"v":12120,"d":"12,120"},{"$f":"673+673","v":{"v":1346,"d":"1,346"}},{"v":10774,"d":"10,774"},{"v":3652.5,"d":"3,653"}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":142971,"d":"142,971"},{"v":1142,"d":"1,142"},{"v":141829,"d":"141,829"},{"$f":"2412+2412","v":{"v":4824,"d":"4,824"}},{"v":1206,"d":"1,206"},{"$f":"2395/2","v":{"v":1197.5,"d":"1,198"}},{"v":11194,"d":"11,194"},{"$f":"622+622","v":{"v":1244,"d":"1,244"}},{"v":9950,"d":"9,950"},{"v":18765,"d":"18,765"},{"$f":"1042+1042","v":{"v":2084,"d":"2,084"}},{"v":16681,"d":"16,681"},{"v":5655.5,"d":"5,656"}]
["Emergency Fund Projects","USM Office","Academic",{"v":11678,"d":"11,678"},93,{"v":11585,"d":"11,585"},{"$f":"197+197","v":394},{"v":98.5,"d":"99"},{"$f":"196/2","v":98},913,{"$f":"51+51","v":102},811,{"v":1534,"d":"1,534"},{"$f":"85+85","v":170},{"v":1364,"d":"1,364"},{"v":461.5,"d":"462"}]
[{"$nulls":3},0,null,0,{"$nulls":3},0,null,0,0,null,0,0]
["Holmes/Tubman Hall","BSU","Auxiliary",{"v":19440,"d":"19,440"},155,{"v":19285,"d":"19,285"},{"$f":"328+328","v":656},164,{"$f":"326/2","v":163},{"v":1519,"d":"1,519"},{"$f":"85+85","v":170},{"v":1349,"d":"1,349"},{"v":2549,"d":"2,549"},{"$f":"142+142","v":284},{"v":2265,"d":"2,265"},769]
["New Dining Hall","CSU","Auxiliary",{"v":6016,"d":"6,016"},48,{"v":5968,"d":"5,968"},{"$f":"102+102","v":204},51,{"$f":"101/2","v":{"v":50.5,"d":"51"}},472,{"$f":"26+26","v":52},420,789,{"$f":"44+44","v":88},701,{"v":239.5,"d":"240"}]
["7800 York Road Garage","TU","Auxiliary",{"v":42386,"d":"42,386"},339,{"v":42047,"d":"42,047"},{"$f":"715+715","v":{"v":1430,"d":"1,430"}},{"v":357.5,"d":"358"},{"$f":"710/2","v":355},{"v":3322,"d":"3,322"},{"$f":"184+184","v":368},{"v":2954,"d":"2,954"},{"v":5563,"d":"5,563"},{"$f":"309+309","v":618},{"v":4945,"d":"4,945"},{"v":1677.5,"d":"1,678"}]
["New Childcare Ctr","TU","Auxiliary",{"v":21855,"d":"21,855"},175,{"v":21680,"d":"21,680"},{"$f":"369+369","v":738},{"v":184.5,"d":"185"},{"$f":"366/2","v":183},{"v":1712,"d":"1,712"},{"$f":"95+95","v":190},{"v":1522,"d":"1,522"},{"v":2870,"d":"2,870"},{"$f":"159+159","v":318},{"v":2552,"d":"2,552"},{"v":864.5,"d":"865"}]
["New Student center","UB","Auxiliary",{"v":2906302,"d":"2,906,302"},{"v":23222,"d":"23,222"},{"v":2883080,"d":"2,883,080"},{"$f":"49030+49030","v":{"v":98060,"d":"98,060"}},{"v":24515,"d":"24,515"},{"$f":"48682/2","v":{"v":24341,"d":"24,341"}},{"v":227566,"d":"227,566"},{"$f":"12642+12642","v":{"v":25284,"d":"25,284"}},{"v":202282,"d":"202,282"},{"v":381404,"d":"381,404"},{"$f":"21189+21189","v":{"v":42378,"d":"42,378"}},{"v":339026,"d":"339,026"},{"v":114980,"d":"114,980"}]
["Pine Street Annex","UMB","Auxiliary",{"v":26992,"d":"26,992"},216,{"v":26776,"d":"26,776"},{"$f":"455+455","v":910},{"v":227.5,"d":"228"},{"$f":"452/2","v":226},{"v":2116,"d":"2,116"},{"$f":"117+117","v":234},{"v":1882,"d":"1,882"},{"v":3541,"d":"3,541"},{"$f":"197+197","v":394},{"v":3147,"d":"3,147"},{"v":1068.5,"d":"1,069"}]
["Recreation and Athletic facilities","UMBC","Auxiliary",{"v":733558,"d":"733,558"},{"v":5861,"d":"5,861"},{"v":727697,"d":"727,697"},{"$f":"12375+12375","v":{"v":24750,"d":"24,750"}},{"v":6187.5,"d":"6,188"},{"$f":"12287/2","v":{"v":6143.5,"d":"6,144"}},{"v":57437,"d":"57,437"},{"$f":"3191+3191","v":{"v":6382,"d":"6,382"}},{"v":51055,"d":"51,055"},{"v":96268,"d":"96,268"},{"$f":"5348+5348","v":{"v":10696,"d":"10,696"}},{"v":85572,"d":"85,572"},{"v":29020,"d":"29,020"}]
["Residence Hall renovations","UMBC","Auxiliary",{"v":690893,"d":"690,893"},{"v":5520,"d":"5,520"},{"v":685373,"d":"685,373"},{"$f":"11656+11656","v":{"v":23312,"d":"23,312"}},{"v":5828,"d":"5,828"},{"$f":"11573/2","v":{"v":5786.5,"d":"5,787"}},{"v":54099,"d":"54,099"},{"$f":"3005+3005","v":{"v":6010,"d":"6,010"}},{"v":48089,"d":"48,089"},{"v":90669,"d":"90,669"},{"$f":"5037+5037","v":{"v":10074,"d":"10,074"}},{"v":80595,"d":"80,595"},{"v":27334.5,"d":"27,335"}]
["New Parking Lot","UMBC","Auxiliary",{"v":3109,"d":"3,109"},25,{"v":3084,"d":"3,084"},{"$f":"52+52","v":104},26,{"$f":"52/2","v":26},240,{"$f":"14+14","v":28},212,406,{"$f":"23+23","v":46},360,122]
["Dining Hall: HVAC Upgrade","UMBC","Auxiliary",{"v":24554,"d":"24,554"},196,{"v":24358,"d":"24,358"},{"$f":"414+414","v":828},207,{"$f":"411/2","v":{"v":205.5,"d":"206"}},{"v":1921,"d":"1,921"},{"$f":"107+107","v":214},{"v":1707,"d":"1,707"},{"v":3223,"d":"3,223"},{"$f":"179+179","v":358},{"v":2865,"d":"2,865"},{"v":970.5,"d":"971"}]
["Health Center addition/renovation","UMCP","Auxiliary",{"v":46937,"d":"46,937"},375,{"v":46562,"d":"46,562"},{"$f":"792+792","v":{"v":1584,"d":"1,584"}},396,{"$f":"786/2","v":393},{"v":3676,"d":"3,676"},{"$f":"204+204","v":408},{"v":3268,"d":"3,268"},{"v":6161,"d":"6,161"},{"$f":"342+342","v":684},{"v":5477,"d":"5,477"},{"v":1857,"d":"1,857"}]
["Queen Anne's Hall renovation","UMCP","Auxiliary",{"v":197699,"d":"197,699"},{"v":1580,"d":"1,580"},{"v":196119,"d":"196,119"},{"$f":"3335+3335","v":{"v":6670,"d":"6,670"}},{"v":1667.5,"d":"1,668"},{"$f":"3312/2","v":{"v":1656,"d":"1,656"}},{"v":15480,"d":"15,480"},{"$f":"860+860","v":{"v":1720,"d":"1,720"}},{"v":13760,"d":"13,760"},{"v":25947,"d":"25,947"},{"$f":"1441+1441","v":{"v":2882,"d":"2,882"}},{"v":23065,"d":"23,065"},{"v":7820.5,"d":"7,821"}]
["South Campus Parking Garage #5","UMCP","Auxiliary",{"v":84219,"d":"84,219"},673,{"v":83546,"d":"83,546"},{"$f":"1421+1421","v":{"v":2842,"d":"2,842"}},{"v":710.5,"d":"711"},{"$f":"1411/2","v":{"v":705.5,"d":"706"}},{"v":6597,"d":"6,597"},{"$f":"366+366","v":732},{"v":5865,"d":"5,865"},{"v":11052,"d":"11,052"},{"$f":"614+614","v":{"v":1228,"d":"1,228"}},{"v":9824,"d":"9,824"},{"v":3333,"d":"3,333"}]
["Murphy Hall annex","UMES","Auxiliary",{"v":8329,"d":"8,329"},67,{"v":8262,"d":"8,262"},{"$f":"141+141","v":282},{"v":70.5,"d":"71"},{"$f":"140/2","v":70},654,{"$f":"36+36","v":72},582,{"v":1091,"d":"1,091"},{"$f":"61+61","v":122},969,{"v":331.5,"d":"332"}]
["Student Services Center","UMES","Auxiliary",{"v":178111,"d":"178,111"},{"v":1423,"d":"1,423"},{"v":176688,"d":"176,688"},{"$f":"3005+3005","v":{"v":6010,"d":"6,010"}},{"v":1502.5,"d":"1,503"},{"$f":"2983/2","v":{"v":1491.5,"d":"1,492"}},{"v":13945,"d":"13,945"},{"$f":"775+775","v":{"v":1550,"d":"1,550"}},{"v":12395,"d":"12,395"},{"v":23371,"d":"23,371"},{"$f":"1299+1299","v":{"v":2598,"d":"2,598"}},{"v":20773,"d":"20,773"},{"v":7047,"d":"7,047"}]
["Shady Grove Parking Lot 2","USM Office","Auxiliary",{"v":219236,"d":"219,236"},{"$f":"1752-1","v":{"v":1751,"d":"1,751"}},{"v":217485,"d":"217,485"},{"$f":"3699+3699","v":{"v":7398,"d":"7,398"}},{"v":1849.5,"d":"1,850"},{"$f":"3672/2","v":{"v":1836,"d":"1,836"}},{"v":17164,"d":"17,164"},{"$f":"954+954","v":{"v":1908,"d":"1,908"}},{"v":15256,"d":"15,256"},{"v":28774,"d":"28,774"},{"$f":"1598+1598","v":{"v":3196,"d":"3,196"}},{"v":25578,"d":"25,578"},{"v":8672.5,"d":"8,673"}]
[]
["2005 Series A",{"$nulls":18},{"$f":"SUM(T136:T184)","v":{"v":0,"d":"0 "}},{"$f":"SUM(U136:U184)","v":{"v":0,"d":"0 "}}]
["Facilities Renewal","BSU","Academic",{"v":31313,"d":"31,313"},180,{"v":31133,"d":"31,133"},{"$f":"624+624","v":{"v":1248,"d":"1,248"}},312,{"$f":"621/2","v":{"v":310.5,"d":"311"}},{"v":2258,"d":"2,258"},{"$f":"162+162","v":324},{"v":1934,"d":"1,934"},{"v":2388,"d":"2,388"},{"$f":"171+171","v":342},{"v":2046,"d":"2,046"},{"$f":"G186-K186+N186-H186+I186","v":{"v":1264.5,"d":"1,265"}}]
["Facilities Renewal","CSU","Academic",{"v":45369,"d":"45,369"},261,{"v":45108,"d":"45,108"},{"$f":"903+903","v":{"v":1806,"d":"1,806"}},{"v":451.5,"d":"452"},{"$f":"900/2","v":450},{"v":3277,"d":"3,277"},{"$f":"234+234","v":468},{"v":2809,"d":"2,809"},{"v":3465,"d":"3,465"},{"$f":"247+247","v":494},{"v":2971,"d":"2,971"},{"v":1830.5,"d":"1,831"}]
["Facilities Renewal","FSU","Academic",{"v":57404,"d":"57,404"},330,{"v":57074,"d":"57,074"},{"$f":"1143+1143","v":{"v":2286,"d":"2,286"}},{"v":571.5,"d":"572"},{"$f":"1138/2","v":569},{"v":4147,"d":"4,147"},{"$f":"296+296","v":592},{"v":3555,"d":"3,555"},{"v":4382,"d":"4,382"},{"$f":"313+313","v":626},{"v":3756,"d":"3,756"},{"v":2317.5,"d":"2,318"}]
["Facilities Renewal","SU","Academic",{"v":5339,"d":"5,339"},31,{"v":5308,"d":"5,308"},{"$f":"106+106","v":212},53,{"$f":"106/2","v":53},382,{"$f":"28+28","v":56},326,408,{"$f":"29+29","v":58},350,214]
["Facilities Renewal","TU","Academic",{"v":100886,"d":"100,886"},579,{"v":100307,"d":"100,307"},{"$f":"2009+2009","v":{"v":4018,"d":"4,018"}},{"v":1004.5,"d":"1,005"},{"$f":"2000/2","v":{"v":1000,"d":"1,000"}},{"v":7290,"d":"7,290"},{"$f":"520+520","v":{"v":1040,"d":"1,040"}},{"v":6250,"d":"6,250"},{"v":7701,"d":"7,701"},{"$f":"550+550","v":{"v":1100,"d":"1,100"}},{"v":6601,"d":"6,601"},{"v":4073.5,"d":"4,074"}]
["Fine Arts Center","TU","Academic",{"v":261746,"d":"261,746"},{"v":1503,"d":"1,503"},{"v":260243,"d":"260,243"},{"$f":"5212+5212","v":{"v":10424,"d":"10,424"}},{"v":2606,"d":"2,606"},{"$f":"5190/2","v":{"v":2595,"d":"2,595"}},{"v":18907,"d":"18,907"},{"$f":"1350+1350","v":{"v":2700,"d":"2,700"}},{"v":16207,"d":"16,207"},{"v":19979,"d":"19,979"},{"$f":"1427+1427","v":{"v":2854,"d":"2,854"}},{"v":17125,"d":"17,125"},{"v":10567,"d":"10,567"}]
["Facilities Renewal","UB","Academic",{"v":19282,"d":"19,282"},111,{"v":19171,"d":"19,171"},{"$f":"384+384","v":768},192,{"$f":"382/2","v":191},{"v":1396,"d":"1,396"},{"$f":"99+99","v":198},{"v":1198,"d":"1,198"},{"v":1473,"d":"1,473"},{"$f":"105+105","v":210},{"v":1263,"d":"1,263"},779]
["New Dental School","UMB","Academic",{"v":1385938,"d":"1,385,938"},{"v":7959,"d":"7,959"},{"v":1377979,"d":"1,377,979"},{"$f":"27599+27599","v":{"v":55198,"d":"55,198"}},{"v":13799.5,"d":"13,800"},{"$f":"27480/2","v":{"v":13740,"d":"13,740"}},{"v":100099,"d":"100,099"},{"$f":"7150+7150","v":{"v":14300,"d":"14,300"}},{"v":85799,"d":"85,799"},{"v":105791,"d":"105,791"},{"$f":"7556+7556","v":{"v":15112,"d":"15,112"}},{"v":90679,"d":"90,679"},{"v":55950.5,"d":"55,951"}]
["Facilities Renewal","UMB ","Academic",{"v":165487,"d":"165,487"},950,{"v":164537,"d":"164,537"},{"$f":"3296+3296","v":{"v":6592,"d":"6,592"}},{"v":1648,"d":"1,648"},{"$f":"3281/2","v":{"v":1640.5,"d":"1,641"}},{"v":11951,"d":"11,951"},{"$f":"854+854","v":{"v":1708,"d":"1,708"}},{"v":10243,"d":"10,243"},{"v":12633,"d":"12,633"},{"$f":"902+902","v":{"v":1804,"d":"1,804"}},{"v":10829,"d":"10,829"},{"v":6680.5,"d":"6,681"}]
["Facilities Renewal","UMBC","Academic",{"v":85525,"d":"85,525"},491,{"v":85034,"d":"85,034"},{"$f":"1703+1703","v":{"v":3406,"d":"3,406"}},{"v":851.5,"d":"852"},{"$f":"1696/2","v":848},{"v":6179,"d":"6,179"},{"$f":"441+441","v":882},{"v":5297,"d":"5,297"},{"v":6530,"d":"6,530"},{"$f":"466+466","v":932},{"v":5598,"d":"5,598"},{"v":3452.5,"d":"3,453"}]
["Emergency Project","UMBC","Academic",{"v":15512,"d":"15,512"},89,{"v":15423,"d":"15,423"},{"$f":"309+309","v":618},{"v":154.5,"d":"155"},{"$f":"308/2","v":154},{"v":1120,"d":"1,120"},{"$f":"80+80","v":160},960,{"v":1181,"d":"1,181"},{"$f":"85+85","v":170},{"v":1011,"d":"1,011"},{"v":627.5,"d":"628"}]
["Information Technology Building equipment","UMBC","Academic",{"v":14338,"d":"14,338"},82,{"v":14256,"d":"14,256"},{"$f":"286+286","v":572},143,{"$f":"284/2","v":142},{"v":1036,"d":"1,036"},{"$f":"74+74","v":148},888,{"v":1096,"d":"1,096"},{"$f":"78+78","v":156},940,579]
["Facilities Renewal","UMCES","Academic",{"v":29621,"d":"29,621"},170,{"v":29451,"d":"29,451"},{"$f":"590+590","v":{"v":1180,"d":"1,180"}},295,{"$f":"587/2","v":{"v":293.5,"d":"294"}},{"v":2138,"d":"2,138"},{"$f":"153+153","v":306},{"v":1832,"d":"1,832"},{"v":2264,"d":"2,264"},{"$f":"161+161","v":322},{"v":1942,"d":"1,942"},{"v":1194.5,"d":"1,195"}]
["Aquaculture Building","UMCES","Academic",{"v":4920,"d":"4,920"},28,{"v":4892,"d":"4,892"},{"$f":"98+98","v":196},49,{"$f":"98/2","v":49},358,{"$f":"25+25","v":50},308,374,{"$f":"27+27","v":54},320,200]
["Facilities Renewal","UMCP","Academic",{"v":549913,"d":"549,913"},{"v":3158,"d":"3,158"},{"v":546755,"d":"546,755"},{"$f":"10951+10951","v":{"v":21902,"d":"21,902"}},{"v":5475.5,"d":"5,476"},{"$f":"10904/2","v":{"v":5452,"d":"5,452"}},{"v":39717,"d":"39,717"},{"$f":"2837+2837","v":{"v":5674,"d":"5,674"}},{"v":34043,"d":"34,043"},{"v":41976,"d":"41,976"},{"$f":"2998+2998","v":{"v":5996,"d":"5,996"}},{"v":35980,"d":"35,980"},{"v":22200.5,"d":"22,201"}]
["Emergency Fund Projects","UMCP","Academic",{"v":5169,"d":"5,169"},30,{"v":5139,"d":"5,139"},{"$f":"103+103","v":206},{"v":51.5,"d":"52"},{"$f":"102/2","v":51},371,{"$f":"27+27","v":54},317,396,{"$f":"28+28","v":56},340,{"v":207.5,"d":"208"}]
["Facilities Renewal","UMES","Academic",{"v":358721,"d":"358,721"},{"v":2060,"d":"2,060"},{"v":356661,"d":"356,661"},{"$f":"7144+7144","v":{"v":14288,"d":"14,288"}},{"v":3572,"d":"3,572"},{"$f":"7113/2","v":{"v":3556.5,"d":"3,557"}},{"v":25906,"d":"25,906"},{"$f":"1851+1851","v":{"v":3702,"d":"3,702"}},{"v":22204,"d":"22,204"},{"v":27380,"d":"27,380"},{"$f":"1956+1956","v":{"v":3912,"d":"3,912"}},{"v":23468,"d":"23,468"},{"v":14482.5,"d":"14,483"}]
["Social Science, Education and Health","UMES","Academic",{"v":37359,"d":"37,359"},215,{"v":37144,"d":"37,144"},{"$f":"744+744","v":{"v":1488,"d":"1,488"}},372,{"$f":"741/2","v":{"v":370.5,"d":"371"}},{"v":2696,"d":"2,696"},{"$f":"193+193","v":386},{"v":2310,"d":"2,310"},{"v":2849,"d":"2,849"},{"$f":"204+204","v":408},{"v":2441,"d":"2,441"},{"v":1508.5,"d":"1,509"}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":242884,"d":"242,884"},{"v":1395,"d":"1,395"},{"v":241489,"d":"241,489"},{"$f":"4837+4837","v":{"v":9674,"d":"9,674"}},{"v":2418.5,"d":"2,419"},{"$f":"4816/2","v":{"v":2408,"d":"2,408"}},{"v":17542,"d":"17,542"},{"$f":"1253+1253","v":{"v":2506,"d":"2,506"}},{"v":15036,"d":"15,036"},{"v":18541,"d":"18,541"},{"$f":"1324+1324","v":{"v":2648,"d":"2,648"}},{"v":15893,"d":"15,893"},{"v":9805.5,"d":"9,806"}]
["Emergency Project","USM","Academic",85,null,85,{"$f":"2+2","v":4},null,null,9,null,9,10,null,10,4]
[{"$nulls":3},0,null,{"$f":"D206-E206","v":0},{"$nulls":3},0,null,{"$f":"J206-K206","v":0},0,null,{"$f":"M206-N206","v":0},0]
["Health Center","UMCP","Aux",{"v":45559,"d":"45,559"},262,{"v":45297,"d":"45,297"},{"$f":"907+907","v":{"v":1814,"d":"1,814"}},{"v":453.5,"d":"454"},{"$f":"903/2","v":{"v":451.5,"d":"452"}},{"v":3291,"d":"3,291"},{"$f":"235+235","v":470},{"v":2821,"d":"2,821"},{"v":3480,"d":"3,480"},{"$f":"248+248","v":496},{"v":2984,"d":"2,984"},{"v":1838,"d":"1,838"}]
["Queen Anne's Hall","UMCP","Aux",{"v":20895,"d":"20,895"},120,{"v":20775,"d":"20,775"},{"$f":"416+416","v":832},208,{"$f":"414/2","v":207},{"v":1508,"d":"1,508"},{"$f":"108+108","v":216},{"v":1292,"d":"1,292"},{"v":1594,"d":"1,594"},{"$f":"114+114","v":228},{"v":1366,"d":"1,366"},843]
["South Campus Parking #5","UMCP","Aux",{"v":4327,"d":"4,327"},25,{"v":4302,"d":"4,302"},{"$f":"86+86","v":172},43,{"$f":"86/2","v":43},315,{"$f":"22+22","v":44},271,327,{"$f":"24+24","v":48},279,176]
["New Campus Center","UMB","Aux",{"v":462577,"d":"462,577"},{"v":2656,"d":"2,656"},{"v":459921,"d":"459,921"},{"$f":"9212+9212","v":{"v":18424,"d":"18,424"}},{"v":4606,"d":"4,606"},{"$f":"9172/2","v":{"v":4586,"d":"4,586"}},{"v":33412,"d":"33,412"},{"$f":"2386+2386","v":{"v":4772,"d":"4,772"}},{"v":28640,"d":"28,640"},{"v":35309,"d":"35,309"},{"$f":"2522+2522","v":{"v":5044,"d":"5,044"}},{"v":30265,"d":"30,265"},{"v":18676,"d":"18,676"}]
["Pine Street Annex","UMB","Aux",{"v":2543,"d":"2,543"},15,{"v":2528,"d":"2,528"},{"$f":"51+51","v":102},{"v":25.5,"d":"26"},{"$f":"50/2","v":25},185,{"$f":"13+13","v":26},159,193,{"$f":"14+14","v":28},165,{"v":103.5,"d":"104"}]
["Murphy Hall Annex Renov","UMES","Aux",{"v":2687,"d":"2,687"},15,{"v":2672,"d":"2,672"},{"$f":"53+53","v":106},{"v":26.5,"d":"27"},{"$f":"53/2","v":{"v":26.5,"d":"27"}},193,{"$f":"14+14","v":28},165,203,{"$f":"15+15","v":30},173,108]
["New Residence Hall","UMES","Aux",753,4,749,{"$f":"15+15","v":30},{"v":7.5,"d":"8"},{"$f":"15/2","v":{"v":7.5,"d":"8"}},54,{"$f":"4+4","v":8},46,58,{"$f":"4+4","v":8},50,30]
["Student Services Center","UMES","Aux",{"v":13883,"d":"13,883"},80,{"v":13803,"d":"13,803"},{"$f":"276+276","v":552},138,{"$f":"275/2","v":{"v":137.5,"d":"138"}},{"v":1000,"d":"1,000"},{"$f":"72+72","v":144},856,{"v":1057,"d":"1,057"},{"$f":"76+76","v":152},905,{"v":559.5,"d":"560"}]
["Residence Hall Renov","UMBC","Aux",{"v":243800,"d":"243,800"},{"v":1400,"d":"1,400"},{"v":242400,"d":"242,400"},{"$f":"4855+4855","v":{"v":9710,"d":"9,710"}},{"v":2427.5,"d":"2,428"},{"$f":"4834/2","v":{"v":2417,"d":"2,417"}},{"v":17607,"d":"17,607"},{"$f":"1258+1258","v":{"v":2516,"d":"2,516"}},{"v":15091,"d":"15,091"},{"v":18611,"d":"18,611"},{"$f":"1329+1329","v":{"v":2658,"d":"2,658"}},{"v":15953,"d":"15,953"},{"v":9841.5,"d":"9,842"}]
["Dining Hall HVAC Upgrade","UMBC","Aux",{"v":12092,"d":"12,092"},69,{"v":12023,"d":"12,023"},{"$f":"241+241","v":482},{"v":120.5,"d":"121"},{"$f":"240/2","v":120},876,{"$f":"62+62","v":124},752,923,{"$f":"66+66","v":132},791,{"v":489.5,"d":"490"}]
["New Recreation & Athletic","UMBC","Aux",{"v":96683,"d":"96,683"},555,{"v":96128,"d":"96,128"},{"$f":"1925+1925","v":{"v":3850,"d":"3,850"}},{"v":962.5,"d":"963"},{"$f":"1917/2","v":{"v":958.5,"d":"959"}},{"v":6982,"d":"6,982"},{"$f":"499+499","v":998},{"v":5984,"d":"5,984"},{"v":7381,"d":"7,381"},{"$f":"527+527","v":{"v":1054,"d":"1,054"}},{"v":6327,"d":"6,327"},{"v":3902,"d":"3,902"}]
["New Parking Lot","UMBC","Aux",{"v":20692,"d":"20,692"},119,{"v":20573,"d":"20,573"},{"$f":"412+412","v":824},206,{"$f":"410/2","v":205},{"v":1493,"d":"1,493"},{"$f":"107+107","v":214},{"v":1279,"d":"1,279"},{"v":1578,"d":"1,578"},{"$f":"113+113","v":226},{"v":1352,"d":"1,352"},835]
["Holmes Hall & Tubman Hall","BSU","Aux",{"v":5250,"d":"5,250"},30,{"v":5220,"d":"5,220"},{"$f":"105+105","v":210},{"v":52.5,"d":"53"},{"$f":"104/2","v":52},380,{"$f":"27+27","v":54},326,398,{"$f":"29+29","v":58},340,{"v":213.5,"d":"214"}]
["New Child Care Center","TU","Aux",{"v":373033,"d":"373,033"},{"v":2142,"d":"2,142"},{"v":370891,"d":"370,891"},{"$f":"7429+7429","v":{"v":14858,"d":"14,858"}},{"v":3714.5,"d":"3,715"},{"$f":"7396/2","v":{"v":3698,"d":"3,698"}},{"v":26945,"d":"26,945"},{"$f":"1924+1924","v":{"v":3848,"d":"3,848"}},{"v":23097,"d":"23,097"},{"v":28472,"d":"28,472"},{"$f":"2034+2034","v":{"v":4068,"d":"4,068"}},{"v":24404,"d":"24,404"},{"v":15061.5,"d":"15,062"}]
["7800 York Road Garage","TU","Aux",{"v":15762,"d":"15,762"},91,{"v":15671,"d":"15,671"},{"$f":"314+314","v":628},157,{"$f":"313/2","v":{"v":156.5,"d":"157"}},{"v":1141,"d":"1,141"},{"$f":"81+81","v":162},979,{"v":1203,"d":"1,203"},{"$f":"86+86","v":172},{"v":1031,"d":"1,031"},{"v":637.5,"d":"638"}]
["Towsontown Garage Expansion","TU","Aux",{"v":87954,"d":"87,954"},505,{"v":87449,"d":"87,449"},{"$f":"1752+1752","v":{"v":3504,"d":"3,504"}},876,{"$f":"1744/2","v":872},{"v":6351,"d":"6,351"},{"$f":"454+454","v":908},{"v":5443,"d":"5,443"},{"v":6710,"d":"6,710"},{"$f":"480+480","v":960},{"v":5750,"d":"5,750"},{"v":3552,"d":"3,552"}]
["Towson Center Arena","TU","Aux",{"v":14645,"d":"14,645"},84,{"v":14561,"d":"14,561"},{"$f":"292+292","v":584},146,{"$f":"290/2","v":145},{"v":1055,"d":"1,055"},{"$f":"76+76","v":152},903,{"v":1117,"d":"1,117"},{"$f":"80+80","v":160},957,591]
["New Student Center","UB","Aux",{"v":1202120,"d":"1,202,120"},{"v":6903,"d":"6,903"},{"v":1195217,"d":"1,195,217"},{"$f":"23939+23939","v":{"v":47878,"d":"47,878"}},{"v":11969.5,"d":"11,970"},{"$f":"23835/2","v":{"v":11917.5,"d":"11,918"}},{"v":86821,"d":"86,821"},{"$f":"6202+6202","v":{"v":12404,"d":"12,404"}},{"v":74417,"d":"74,417"},{"v":91759,"d":"91,759"},{"$f":"6554+6554","v":{"v":13108,"d":"13,108"}},{"v":78651,"d":"78,651"},{"v":48530,"d":"48,530"}]
["Shady Grove Parking Lot #2","USM","Aux",{"v":52932,"d":"52,932"},{"$f":"304-1","v":303},{"v":52629,"d":"52,629"},{"$f":"1054+1054","v":{"v":2108,"d":"2,108"}},527,{"$f":"1049/2","v":{"v":524.5,"d":"525"}},{"v":3823,"d":"3,823"},{"$f":"273+273","v":546},{"v":3277,"d":"3,277"},{"v":4037,"d":"4,037"},{"$f":"289+289","v":578},{"v":3459,"d":"3,459"},{"v":2137.5,"d":"2,138"}]
[{"$nulls":5},{"$f":"+D226-E226","v":0}]
[]
["Totals",null,null,{"$f":"SUM(D13:D226)","v":{"v":44629996,"d":"44,629,996"}},{"v":4835000,"d":"4,835,000"},{"v":39794996,"d":"39,794,996"},{"v":1633008,"d":"1,633,008"},{"$f":"SUM(H13:H226)","v":{"v":408250.5,"d":"408,251"}},{"$f":"SUM(I13:I226)","v":{"v":371983.5,"d":"371,984"}},{"v":3296910,"d":"3,296,910"},{"v":429288,"d":"429,288"},{"v":2867622,"d":"2,867,622"},{"v":2680497,"d":"2,680,497"},{"v":315532,"d":"315,532"},{"v":2364965,"d":"2,364,965"},{"v":1482985,"d":"1,482,985"},0]
[]
[{"$nulls":16},{"$f":"SUM(Q186:Q226)","v":0},{"$f":"SUM(R186:R226)","v":{"v":0,"d":"0 "}},{"$f":"SUM(S186:S226)","v":{"v":0,"d":"0 "}}]
[]
["Academic"]
["UMB",null,null,{"$f":"+D43+D44+D45+D46+D47+D48+D88+D89+D90+D91+D92+D93+D151+D152+D153+D193+D194","v":{"v":8454205,"d":"8,454,205"}},{"v":579390,"d":"579,390"},{"v":7874815,"d":"7,874,815"},{"v":305016,"d":"305,016"},{"$f":"+H43+H44+H45+H46+H47+H48+H88+H89+H90+H91+H92+H93+H151+H152+H153+H193+H194","v":{"v":76253.5,"d":"76,254"}},{"$f":"+I43+I44+I45+I46+I47+I48+I88+I89+I90+I91+I92+I93+I151+I152+I153+I193+I194","v":{"v":71908,"d":"71,908"}},{"v":633586,"d":"633,586"},{"v":79578,"d":"79,578"},{"v":554008,"d":"554,008"},{"v":706282,"d":"706,282"},{"v":82570,"d":"82,570"},{"v":623712,"d":"623,712"},{"v":303662.5,"d":"303,663"},0]
["UMCP",null,null,{"$f":"+D49+D50+D51+D52+D99+D100+D101+D102+D103+D104+D158+D159+D160+D161+D162+D200+D201","v":{"v":7819089,"d":"7,819,089"}},{"v":793358,"d":"793,358"},{"v":7025731,"d":"7,025,731"},{"v":281862,"d":"281,862"},{"$f":"+H49+H50+H51+H52+H99+H100+H101+H102+H103+H104+H158+H159+H160+H161+H162+H200+H201","v":{"v":70465.5,"d":"70,466"}},{"$f":"+I49+I50+I51+I52+I99+I100+I101+I102+I103+I104+I158+I159+I160+I161+I162+I200+I201","v":{"v":64515.5,"d":"64,516"}},{"v":581928,"d":"581,928"},{"v":73922,"d":"73,922"},{"v":508006,"d":"508,006"},{"v":543839,"d":"543,839"},{"v":62250,"d":"62,250"},{"v":481589,"d":"481,589"},{"v":264240,"d":"264,240"},0]
["BSU",null,null,{"$f":"+D62+D63+D76+D77+D139+D186","v":{"v":481370,"d":"481,370"}},{"v":62436,"d":"62,436"},{"v":418934,"d":"418,934"},{"v":17608,"d":"17,608"},{"$f":"+H62+H63+H76+H77+H139+H186","v":{"v":4402,"d":"4,402"}},{"$f":"+I62+I63+I76+I77+I139+I186","v":{"v":3933.5,"d":"3,934"}},{"v":35340,"d":"35,340"},{"v":4640,"d":"4,640"},{"v":30700,"d":"30,700"},{"v":25252,"d":"25,252"},{"v":2920,"d":"2,920"},{"v":22332,"d":"22,332"},{"v":15419.5,"d":"15,420"},0]
["TU",null,null,{"$f":"+D69+D70+D71+D85+D86+D146+D147+D148+D190+D191","v":{"v":1838233,"d":"1,838,233"}},{"v":125093,"d":"125,093"},{"v":1713140,"d":"1,713,140"},{"v":66458,"d":"66,458"},{"$f":"+H69+H70+H71+H85+H86+H146+H147+H148+H190+H191","v":{"v":16614.5,"d":"16,615"}},{"$f":"+I69+I70+I71+I85+I86+I146+I147+I148+I190+I191","v":{"v":15675.5,"d":"15,676"}},{"v":137642,"d":"137,642"},{"v":17338,"d":"17,338"},{"v":120304,"d":"120,304"},{"v":152695,"d":"152,695"},{"v":17916,"d":"17,916"},{"v":134779,"d":"134,779"},{"v":66097,"d":"66,097"},0]
["UMES",null,null,{"$f":"+D53+D54+D55+D56+D105+D106+D107+D163+D164+D165+D202+D203+D204","v":{"v":3153717,"d":"3,153,717"}},{"v":488306,"d":"488,306"},{"v":2665411,"d":"2,665,411"},{"v":119602,"d":"119,602"},{"$f":"+H53+H54+H55+H56+H105+H106+H107+H163+H164+H165+H202+H203+H204","v":{"v":29900.5,"d":"29,901"}},{"$f":"+I53+I54+I55+I56+I105+I106+I107+I163+I164+I165+I202+I203+I204","v":{"v":26238,"d":"26,238"}},{"v":225965,"d":"225,965"},{"v":31642,"d":"31,642"},{"v":194323,"d":"194,323"},{"v":92115,"d":"92,115"},{"v":12086,"d":"12,086"},{"v":80029,"d":"80,029"},{"v":96383.5,"d":"96,384"},0]
["FSU",null,null,{"$f":"+D66+D81+D82+D142+D143+D188","v":{"v":1286546,"d":"1,286,546"}},{"v":172503,"d":"172,503"},{"v":1114043,"d":"1,114,043"},{"v":47008,"d":"47,008"},{"$f":"+H66+H81+H82+H142+H143+H188","v":{"v":11752,"d":"11,752"}},{"$f":"+I66+I81+I82+I142+I143+I188","v":{"v":10458,"d":"10,458"}},{"v":94415,"d":"94,415"},{"v":12394,"d":"12,394"},{"v":82021,"d":"82,021"},{"v":65498,"d":"65,498"},{"v":7522,"d":"7,522"},{"v":57976,"d":"57,976"},{"v":40842,"d":"40,842"},0]
["CSC",null,null,{"$f":"+D64+D65+D78+D79+D80+D140+D141+D187","v":{"v":411868,"d":"411,868"}},{"v":35375,"d":"35,375"},{"v":376493,"d":"376,493"},{"v":14814,"d":"14,814"},{"$f":"+H64+H65+H78+H79+H80+H140+H141+H187","v":{"v":3703.5,"d":"3,704"}},{"$f":"+I64+I65+I78+I79+I80+I140+I141+I187","v":{"v":3439.5,"d":"3,440"}},{"v":30791,"d":"30,791"},{"v":3876,"d":"3,876"},{"v":26915,"d":"26,915"},{"v":31693,"d":"31,693"},{"v":3654,"d":"3,654"},{"v":28039,"d":"28,039"},{"v":14328,"d":"14,328"},0]
["UB",null,null,{"$f":"+D72+D87+D150+D149+D192","v":{"v":386549,"d":"386,549"}},{"v":35183,"d":"35,183"},{"v":351366,"d":"351,366"},{"v":13804,"d":"13,804"},{"$f":"+H72+H87+H150+H149+H192","v":{"v":3451,"d":"3,451"}},{"$f":"+I72+I87+I150+I149+I192","v":{"v":3186.5,"d":"3,187"}},{"v":28973,"d":"28,973"},{"v":3612,"d":"3,612"},{"v":25361,"d":"25,361"},{"v":29841,"d":"29,841"},{"v":3382,"d":"3,382"},{"v":26459,"d":"26,459"},{"v":13309.5,"d":"13,310"},0]
["SU",null,null,{"$f":"+D67+D68+D83+D84+D144+D145+D189","v":{"v":212275,"d":"212,275"}},{"v":38824,"d":"38,824"},{"v":173451,"d":"173,451"},{"v":7938,"d":"7,938"},{"$f":"+H67+H68+H83+H84+H144+H145+H189","v":{"v":1984.5,"d":"1,985"}},{"$f":"+I67+I68+I83+I84+I144+I145+I189","v":{"v":1693,"d":"1,693"}},{"v":15225,"d":"15,225"},{"v":2108,"d":"2,108"},{"v":13117,"d":"13,117"},{"v":4648,"d":"4,648"},552,{"v":4096,"d":"4,096"},{"v":6090.5,"d":"6,091"},0]
["UMUC"]
["UMBC",null,null,{"$f":"+D57+D58+D59+D94+D95+D154+D155+D195+D196+D197","v":{"v":1338417,"d":"1,338,417"}},{"v":184315,"d":"184,315"},{"v":1154102,"d":"1,154,102"},{"v":49346,"d":"49,346"},{"$f":"+H57+H58+H59+H94+H95+H154+H155+H195+H196+H197","v":{"v":12336.5,"d":"12,337"}},{"$f":"+I57+I58+I59+I94+I95+I154+I155+I195+I196+I197","v":{"v":10953.5,"d":"10,954"}},{"v":97700,"d":"97,700"},{"v":13018,"d":"13,018"},{"v":84682,"d":"84,682"},{"v":62010,"d":"62,010"},{"v":7282,"d":"7,282"},{"v":54728,"d":"54,728"},{"v":42227,"d":"42,227"},0]
["UMCES",null,null,{"$f":"+D60+D61+D96+D97+D98+D156+D157+D198+D199","v":{"v":922051,"d":"922,051"}},{"v":124217,"d":"124,217"},{"v":797834,"d":"797,834"},{"v":33664,"d":"33,664"},{"$f":"+H60+H61+H96+H97+H98+H156+H157+H198+H199","v":{"v":8416,"d":"8,416"}},{"$f":"+I60+I61+I96+I97+I98+I156+I157+I198+I199","v":{"v":7484,"d":"7,484"}},{"v":67685,"d":"67,685"},{"v":8876,"d":"8,876"},{"v":58809,"d":"58,809"},{"v":46945,"d":"46,945"},{"v":5378,"d":"5,378"},{"v":41567,"d":"41,567"},{"v":29234,"d":"29,234"},0]
["USM Office",null,null,{"$f":"+D73+D108+D166+D205","v":{"v":17314,"d":"17,314"}},{"v":1280,"d":"1,280"},{"v":16034,"d":"16,034"},608,{"$f":"+H73+H108+H166+H205","v":151},{"$f":"+I73+I108+I166+I205","v":{"v":141.5,"d":"142"}},{"v":1315,"d":"1,315"},158,{"v":1157,"d":"1,157"},{"v":1565,"d":"1,565"},174,{"v":1391,"d":"1,391"},{"v":614.5,"d":"615"},0]
[]
["Totals",null,null,{"$f":"SUM(D233:D246)","v":{"v":26321634,"d":"26,321,634"}},{"$f":"SUM(E233:E246)","v":{"v":2640280,"d":"2,640,280"}},{"v":23681354,"d":"23,681,354"},{"v":957728,"d":"957,728"},{"$f":"SUM(H233:H246)","v":{"v":239430.5,"d":"239,431"}},{"$f":"SUM(I233:I246)","v":{"v":219626.5,"d":"219,627"}},{"v":1950565,"d":"1,950,565"},{"v":251162,"d":"251,162"},{"v":1699403,"d":"1,699,403"},{"v":1762383,"d":"1,762,383"},{"$f":"SUM(N233:N246)","v":{"v":205686,"d":"205,686"}},{"v":1556697,"d":"1,556,697"},{"v":892448,"d":"892,448"},0]
[]
[]
["Auxiliary"]
["UMB",null,null,{"$f":"+D13+D14+D15+D16+D17+D114+D115+D116+D173+D210+D211","v":{"v":1806760,"d":"1,806,760"}},{"v":283952,"d":"283,952"},{"v":1522808,"d":"1,522,808"},{"v":69210,"d":"69,210"},{"$f":"+H13+H14+H15+H16+H17+H114+H115+H116+H173+H210+H211","v":{"v":17302.5,"d":"17,303"}},{"$f":"+I13+I14+I15+I16+I17+I114+I115+I116+I173+I210+I211","v":{"v":15173,"d":"15,173"}},{"v":128706,"d":"128,706"},{"v":18314,"d":"18,314"},{"v":110392,"d":"110,392"},{"v":44601,"d":"44,601"},{"v":6260,"d":"6,260"},{"v":38341,"d":"38,341"},{"v":55026.5,"d":"55,027"},0]
["UMCP",null,null,{"$f":"+D18+D19+D20+D21+D22+D23+D24+D122+D123+D124+D125+D126+D179+D178+D180+D136+D207+D208+D209","v":{"v":5175206,"d":"5,175,206"}},{"v":933888,"d":"933,888"},{"v":4241318,"d":"4,241,318"},{"v":193018,"d":"193,018"},{"$f":"+H18+H19+H20+H21+H22+H23+H24+H122+H123+H124+H125+H126+H179+H178+H180+H136+H207+H208+H209","v":{"v":48254.5,"d":"48,255"}},{"$f":"+I18+I19+I20+I21+I22+I23+I24+I122+I123+I124+I125+I126+I179+I178+I180+I136+I207+I208+I209","v":{"v":41250.5,"d":"41,251"}},{"v":376577,"d":"376,577"},{"v":51724,"d":"51,724"},{"v":324853,"d":"324,853"},{"v":54715,"d":"54,715"},{"v":6832,"d":"6,832"},{"v":47883,"d":"47,883"},{"v":141122,"d":"141,122"},0]
["BSU",null,null,{"$f":"D168+D219","v":{"v":24690,"d":"24,690"}},{"$f":"E168+E219","v":185},{"v":24505,"d":"24,505"},866,{"$f":"H168+H219","v":{"v":216.5,"d":"217"}},{"$f":"I168+I219","v":215},{"v":1899,"d":"1,899"},224,{"v":1675,"d":"1,675"},{"v":2947,"d":"2,947"},342,{"v":2605,"d":"2,605"},{"v":982.5,"d":"983"},0]
["TU",null,null,{"$f":"+D25+D26+D27+D28+D29+D30+D31+D110+D111+D112+D170+D171+D220+D221+D222+D223","v":{"v":1029805,"d":"1,029,805"}},{"v":104711,"d":"104,711"},{"v":925094,"d":"925,094"},{"v":39696,"d":"39,696"},{"$f":"+H25+H26+H27+H28+H29+H30+H31+H110+H111+H112+H170+H171+H220+H221+H222+H223","v":{"v":9924,"d":"9,924"}},{"$f":"+I25+I26+I27+I28+I29+I30+I31+I110+I111+I112+I170+I171+I220+I221+I222+I223","v":{"v":9137.5,"d":"9,138"}},{"v":74069,"d":"74,069"},{"v":10418,"d":"10,418"},{"v":63651,"d":"63,651"},{"v":47941,"d":"47,941"},{"v":6582,"d":"6,582"},{"v":41359,"d":"41,359"},{"v":35073.5,"d":"35,074"},0]
["UMES",null,null,{"$f":"+D32+D33+D34+D127+D128+D129+D181+D182+D212+D213+D214","v":{"v":510801,"d":"510,801"}},{"v":67233,"d":"67,233"},{"v":443568,"d":"443,568"},{"v":18606,"d":"18,606"},{"$f":"+H32+H33+H34+H127+H128+H129+H181+H182+H212+H213+H214","v":{"v":4651.5,"d":"4,652"}},{"$f":"+I32+I33+I34+I127+I128+I129+I181+I182+I212+I213+I214","v":{"v":4147,"d":"4,147"}},{"v":37565,"d":"37,565"},{"v":4904,"d":"4,904"},{"v":32661,"d":"32,661"},{"v":27083,"d":"27,083"},{"v":3094,"d":"3,094"},{"v":23989,"d":"23,989"},{"v":16291.5,"d":"16,292"},0]
["FSU"]
["CSC",null,null,{"$f":"+D35+D36+D109+D169","v":{"v":145573,"d":"145,573"}},{"v":29884,"d":"29,884"},{"v":115689,"d":"115,689"},{"v":5488,"d":"5,488"},{"$f":"+H35+H36+H109+H169","v":{"v":1372,"d":"1,372"}},{"$f":"+I35+I36+I109+I169","v":{"v":1147.5,"d":"1,148"}},{"v":10343,"d":"10,343"},{"v":1462,"d":"1,462"},{"v":8881,"d":"8,881"},{"v":1380,"d":"1,380"},172,{"v":1208,"d":"1,208"},{"v":3973.5,"d":"3,974"},0]
["UB",null,null,{"$f":"+D37+D113+D172+D224","v":{"v":4982348,"d":"4,982,348"}},{"v":216966,"d":"216,966"},{"v":4765382,"d":"4,765,382"},{"v":179026,"d":"179,026"},{"$f":"+H37+H113+H172+H224","v":{"v":44756.5,"d":"44,757"}},{"$f":"+I37+I113+I172+I224","v":{"v":43129.5,"d":"43,130"}},{"v":376202,"d":"376,202"},{"v":46518,"d":"46,518"},{"v":329684,"d":"329,684"},{"v":476858,"d":"476,858"},{"v":56014,"d":"56,014"},{"v":420844,"d":"420,844"},{"v":186895,"d":"186,895"},0]
["SU"]
["UMUC"]
["UMBC",null,null,{"$f":"+D38+D39+D40+D41+D117+D118+D119+D120+D121+D174+D175+D176+D177+D215+D216+D217+D218","v":{"v":3173827,"d":"3,173,827"}},{"v":302035,"d":"302,035"},{"v":2871792,"d":"2,871,792"},{"v":114916,"d":"114,916"},{"$f":"+H38+H39+H40+H41+H117+H118+H119+H120+H121+H174+H175+H176+H177+H215+H216+H217+H218","v":{"v":28729,"d":"28,729"}},{"$f":"+I38+I39+I40+I41+I117+I118+I119+I120+I121+I174+I175+I176+I177+I215+I216+I217+I218","v":{"v":26463,"d":"26,463"}},{"v":236028,"d":"236,028"},{"v":30112,"d":"30,112"},{"v":205916,"d":"205,916"},{"v":224762,"d":"224,762"},{"v":26058,"d":"26,058"},{"v":198704,"d":"198,704"},{"v":108596,"d":"108,596"},0]
["UMCES"]
["USM Office",null,null,{"$f":"D42+D130+D131+D132+D183+D225","v":{"v":1459352,"d":"1,459,352"}},{"v":255866,"d":"255,866"},{"v":1203486,"d":"1,203,486"},{"v":54454,"d":"54,454"},{"$f":"H42+H130+H131+H132+H183+H225","v":{"v":13613.5,"d":"13,614"}},{"$f":"I42+I130+I131+I132+I183+I225","v":{"v":11694,"d":"11,694"}},{"v":104956,"d":"104,956"},{"v":14450,"d":"14,450"},{"v":90506,"d":"90,506"},{"v":37827,"d":"37,827"},{"v":4492,"d":"4,492"},{"v":33335,"d":"33,335"},{"v":42576.5,"d":"42,577"},0]
[]
["Totals",null,null,{"$f":"SUM(D251:D264)","v":{"v":18308362,"d":"18,308,362"}},{"$f":"SUM(E251:E264)","v":{"v":2194720,"d":"2,194,720"}},{"v":16113642,"d":"16,113,642"},{"v":675280,"d":"675,280"},{"$f":"SUM(H251:H264)","v":{"v":168820,"d":"168,820"}},{"$f":"SUM(I251:I264)","v":{"v":152357,"d":"152,357"}},{"v":1346345,"d":"1,346,345"},{"v":178126,"d":"178,126"},{"v":1168219,"d":"1,168,219"},{"v":918114,"d":"918,114"},{"$f":"SUM(N251:N264)","v":{"v":109846,"d":"109,846"}},{"v":808268,"d":"808,268"},{"v":590537,"d":"590,537"},0]
[]
[]
["Total"]
["UMB",null,null,{"$f":"+D233+D251","v":{"v":10260965,"d":"10,260,965"}},{"v":863342,"d":"863,342"},{"v":9397623,"d":"9,397,623"},{"v":374226,"d":"374,226"},{"v":93556,"d":"93,556"},{"v":87081,"d":"87,081"},{"v":762292,"d":"762,292"},{"v":97892,"d":"97,892"},{"v":664400,"d":"664,400"},{"v":750883,"d":"750,883"},{"v":88830,"d":"88,830"},{"v":662053,"d":"662,053"},{"v":358689,"d":"358,689"},0]
["UMCP",null,null,{"v":12994295,"d":"12,994,295"},{"v":1727246,"d":"1,727,246"},{"v":11267049,"d":"11,267,049"},{"v":474880,"d":"474,880"},{"v":118720,"d":"118,720"},{"v":105766,"d":"105,766"},{"v":958505,"d":"958,505"},{"v":125646,"d":"125,646"},{"v":832859,"d":"832,859"},{"v":598554,"d":"598,554"},{"v":69082,"d":"69,082"},{"v":529472,"d":"529,472"},{"v":405362,"d":"405,362"},0]
["BSU",null,null,{"v":506060,"d":"506,060"},{"v":62621,"d":"62,621"},{"v":443439,"d":"443,439"},{"v":18474,"d":"18,474"},{"v":4618.5,"d":"4,619"},{"v":4148.5,"d":"4,149"},{"v":37239,"d":"37,239"},{"v":4864,"d":"4,864"},{"v":32375,"d":"32,375"},{"v":28199,"d":"28,199"},{"v":3262,"d":"3,262"},{"v":24937,"d":"24,937"},{"v":16402,"d":"16,402"},0]
["TU",null,null,{"v":2868038,"d":"2,868,038"},{"v":229804,"d":"229,804"},{"v":2638234,"d":"2,638,234"},{"v":106154,"d":"106,154"},{"v":26538.5,"d":"26,539"},{"v":24813,"d":"24,813"},{"v":211711,"d":"211,711"},{"v":27756,"d":"27,756"},{"v":183955,"d":"183,955"},{"v":200636,"d":"200,636"},{"v":24498,"d":"24,498"},{"v":176138,"d":"176,138"},{"v":101170.5,"d":"101,171"},0]
["UMES",null,null,{"v":3664518,"d":"3,664,518"},{"v":555539,"d":"555,539"},{"v":3108979,"d":"3,108,979"},{"v":138208,"d":"138,208"},{"v":34552,"d":"34,552"},{"v":30385,"d":"30,385"},{"v":263530,"d":"263,530"},{"v":36546,"d":"36,546"},{"v":226984,"d":"226,984"},{"v":119198,"d":"119,198"},{"v":15180,"d":"15,180"},{"v":104018,"d":"104,018"},{"v":112675,"d":"112,675"},0]
["FSU",null,null,{"v":1286546,"d":"1,286,546"},{"v":172503,"d":"172,503"},{"v":1114043,"d":"1,114,043"},{"v":47008,"d":"47,008"},{"v":11752,"d":"11,752"},{"v":10458,"d":"10,458"},{"v":94415,"d":"94,415"},{"v":12394,"d":"12,394"},{"v":82021,"d":"82,021"},{"v":65498,"d":"65,498"},{"v":7522,"d":"7,522"},{"v":57976,"d":"57,976"},{"v":40842,"d":"40,842"},0]
["CSC",null,null,{"v":557441,"d":"557,441"},{"v":65259,"d":"65,259"},{"v":492182,"d":"492,182"},{"v":20302,"d":"20,302"},{"v":5075.5,"d":"5,076"},{"v":4587,"d":"4,587"},{"v":41134,"d":"41,134"},{"v":5338,"d":"5,338"},{"v":35796,"d":"35,796"},{"v":33073,"d":"33,073"},{"v":3826,"d":"3,826"},{"v":29247,"d":"29,247"},{"v":18301.5,"d":"18,302"},0]
["UB",null,null,{"v":5368897,"d":"5,368,897"},{"v":252149,"d":"252,149"},{"v":5116748,"d":"5,116,748"},{"v":192830,"d":"192,830"},{"v":48207.5,"d":"48,208"},{"v":46316,"d":"46,316"},{"v":405175,"d":"405,175"},{"v":50130,"d":"50,130"},{"v":355045,"d":"355,045"},{"v":506699,"d":"506,699"},{"v":59396,"d":"59,396"},{"v":447303,"d":"447,303"},{"v":200204.5,"d":"200,205"},0]
["SU",null,null,{"v":212275,"d":"212,275"},{"v":38824,"d":"38,824"},{"v":173451,"d":"173,451"},{"v":7938,"d":"7,938"},{"v":1984.5,"d":"1,985"},{"v":1693,"d":"1,693"},{"v":15225,"d":"15,225"},{"v":2108,"d":"2,108"},{"v":13117,"d":"13,117"},{"v":4648,"d":"4,648"},552,{"v":4096,"d":"4,096"},{"v":6090.5,"d":"6,091"},0]
["UMUC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UMBC",null,null,{"v":4512244,"d":"4,512,244"},{"v":486350,"d":"486,350"},{"v":4025894,"d":"4,025,894"},{"v":164262,"d":"164,262"},{"v":41065.5,"d":"41,066"},{"v":37416.5,"d":"37,417"},{"v":333728,"d":"333,728"},{"v":43130,"d":"43,130"},{"v":290598,"d":"290,598"},{"v":286772,"d":"286,772"},{"v":33340,"d":"33,340"},{"v":253432,"d":"253,432"},{"v":150823,"d":"150,823"},0]
["UMCES",null,null,{"v":922051,"d":"922,051"},{"v":124217,"d":"124,217"},{"v":797834,"d":"797,834"},{"v":33664,"d":"33,664"},{"v":8416,"d":"8,416"},{"v":7484,"d":"7,484"},{"v":67685,"d":"67,685"},{"v":8876,"d":"8,876"},{"v":58809,"d":"58,809"},{"v":46945,"d":"46,945"},{"v":5378,"d":"5,378"},{"v":41567,"d":"41,567"},{"v":29234,"d":"29,234"},0]
["USM Office",null,null,{"v":1476666,"d":"1,476,666"},{"v":257146,"d":"257,146"},{"v":1219520,"d":"1,219,520"},{"v":55062,"d":"55,062"},{"v":13764.5,"d":"13,765"},{"v":11835.5,"d":"11,836"},{"v":106271,"d":"106,271"},{"v":14608,"d":"14,608"},{"v":91663,"d":"91,663"},{"v":39392,"d":"39,392"},{"v":4666,"d":"4,666"},{"v":34726,"d":"34,726"},{"v":43191,"d":"43,191"},0]
[]
["Totals",null,null,{"$f":"SUM(D269:D282)","v":{"v":44629996,"d":"44,629,996"}},{"$f":"SUM(E269:E282)","v":{"v":4835000,"d":"4,835,000"}},{"v":39794996,"d":"39,794,996"},{"v":1633008,"d":"1,633,008"},{"$f":"SUM(H269:H282)","v":{"v":408250.5,"d":"408,251"}},{"$f":"SUM(I269:I282)","v":{"v":371983.5,"d":"371,984"}},{"v":3296910,"d":"3,296,910"},{"v":429288,"d":"429,288"},{"v":2867622,"d":"2,867,622"},{"v":2680497,"d":"2,680,497"},{"$f":"SUM(N269:N282)","v":{"v":315532,"d":"315,532"}},{"v":2364965,"d":"2,364,965"},{"v":1482985,"d":"1,482,985"},0]

{"sheet":"10DE","index":14,"n_rows":126,"n_cols":16,"rows_kept":126}
["University System of Maryland"]
["2010 Series D & E"]
["FYE June 30, 2015"]
[{"$nulls":8},"Accrued ","Accrued ","Allocation",null,{"$f":"F5","v":"FY 2015"},"Allocation"]
[{"$nulls":4},"Reallocation","FY 2015",null,{"$f":"F5","v":"FY 2015"},"Interest","Interest","of Unamort.","Reallocation","Amortization","of Unamort.",{"$f":"H5","v":"FY 2015"},{"$f":"O5","v":"FY 2015"}]
[null,null,"Academic","Debt","of ","Principal ","Debt","Interest","Payable","Payable","Premium ","of ","of","Premium ","Interest","Capitalized"]
["Project","Institution","/Auxiliary","@ 6/30/14","debt","Paid","@ 6/30/2015","Paid",{"$f":"K7","v":"@ 6/30/14"},{"$f":"N7","v":"@ 6/30/2015"},{"$f":"D7","v":"@ 6/30/14"},"Premium ","Premium",{"$f":"G7","v":"@ 6/30/2015"},"Expense","Interest"]
[]
["Academic",{"$nulls":12},{"$f":"K9+L9-M9","v":0},{"$f":"H9+J9-I9-M9","v":0}]
["Facilities Renewal","UMCP","Academic",{"v":4748501,"d":"4,748,501"},null,{"v":226286,"d":"226,286"},{"$f":"D10+E10-F10","v":{"v":4522215,"d":"4,522,215"}},{"$f":"82113+82113","v":{"v":164226,"d":"164,226"}},{"v":41056.5,"d":"41,057"},{"$f":"77587/2","v":{"v":38793.5,"d":"38,794"}},{"v":119171,"d":"119,171"},null,{"$f":"3724+3724","v":{"v":7448,"d":"7,448"}},{"$f":"K10+L10-M10","v":{"v":111723,"d":"111,723"}},{"$f":"H10+J10-I10-M10","v":{"v":154515,"d":"154,515"}}]
["Emergency Fund","UMCP","Academic",{"v":660880,"d":"660,880"},null,{"v":31494,"d":"31,494"},{"$f":"D11+E11-F11","v":{"v":629386,"d":"629,386"}},{"$f":"11428+11428","v":{"v":22856,"d":"22,856"}},{"v":5714,"d":"5,714"},{"$f":"10798/2","v":{"v":5399,"d":"5,399"}},{"v":16588,"d":"16,588"},null,{"$f":"518+518","v":{"v":1036,"d":"1,036"}},{"$f":"K11+L11-M11","v":{"v":15552,"d":"15,552"}},{"$f":"H11+J11-I11-M11","v":{"v":21505,"d":"21,505"}}]
["UMBI Transfer","UMCP","Academic",{"v":94967,"d":"94,967"},null,{"v":4526,"d":"4,526"},{"$f":"D12+E12-F12","v":{"v":90441,"d":"90,441"}},{"$f":"1642+1642","v":{"v":3284,"d":"3,284"}},821,{"$f":"1552/2","v":776},{"v":2386,"d":"2,386"},null,{"$f":"74+74","v":148},{"$f":"K12+L12-M12","v":{"v":2238,"d":"2,238"}},{"$f":"H12+J12-I12-M12","v":{"v":3091,"d":"3,091"}}]
["Facilities Renewal","UMB","Academic",{"v":558852,"d":"558,852"},null,{"v":26632,"d":"26,632"},{"v":532220,"d":"532,220"},{"$f":"9664+9664","v":{"v":19328,"d":"19,328"}},{"v":4832,"d":"4,832"},{"$f":"9131/2","v":{"v":4565.5,"d":"4,566"}},{"v":14027,"d":"14,027"},null,{"$f":"438+438","v":876},{"v":13151,"d":"13,151"},{"v":18185.5,"d":"18,186"}]
["Pharmacy Hall Additions","UMB","Academic",{"v":248304,"d":"248,304"},null,{"v":11833,"d":"11,833"},{"$f":"D14+E14-F14","v":{"v":236471,"d":"236,471"}},{"$f":"4294+4294","v":{"v":8588,"d":"8,588"}},{"v":2147,"d":"2,147"},{"$f":"4057/2","v":{"v":2028.5,"d":"2,029"}},{"v":6230,"d":"6,230"},null,{"$f":"195+195","v":390},{"$f":"K14+L14-M14","v":{"v":5840,"d":"5,840"}},{"$f":"H14+J14-I14-M14","v":{"v":8079.5,"d":"8,080"}}]
["Emergency Fund","UMB","Academic",{"v":157862,"d":"157,862"},null,{"v":7523,"d":"7,523"},{"$f":"D15+E15-F15","v":{"v":150339,"d":"150,339"}},{"$f":"2730+2730","v":{"v":5460,"d":"5,460"}},{"v":1365,"d":"1,365"},{"$f":"2579/2","v":{"v":1289.5,"d":"1,290"}},{"v":3961,"d":"3,961"},null,{"$f":"124+124","v":248},{"$f":"K15+L15-M15","v":{"v":3713,"d":"3,713"}},{"$f":"H15+J15-I15-M15","v":{"v":5136.5,"d":"5,137"}}]
["Facilities Renewal","UMES","Academic",{"v":425981,"d":"425,981"},null,{"v":20300,"d":"20,300"},{"v":405681,"d":"405,681"},{"$f":"7366+7366","v":{"v":14732,"d":"14,732"}},{"v":3683,"d":"3,683"},{"$f":"6960/2","v":{"v":3480,"d":"3,480"}},{"v":10691,"d":"10,691"},null,{"$f":"334+334","v":668},{"v":10023,"d":"10,023"},{"v":13861,"d":"13,861"}]
["Utilities Upgrade","UMES","Academic",80,null,4,{"$f":"D17+E17-F17","v":76},{"$f":"1+1","v":2},null,null,0,null,null,{"$f":"K17+L17-M17","v":0},{"$f":"H17+J17-I17-M17","v":2}]
["Emergency Projects","UMES","Academic",{"v":263523,"d":"263,523"},null,{"v":12558,"d":"12,558"},{"$f":"D18+E18-F18","v":{"v":250965,"d":"250,965"}},{"$f":"4557+4557","v":{"v":9114,"d":"9,114"}},{"v":2278.5,"d":"2,279"},{"$f":"4306/2","v":{"v":2153,"d":"2,153"}},{"v":6612,"d":"6,612"},null,{"$f":"207+207","v":414},{"$f":"K18+L18-M18","v":{"v":6198,"d":"6,198"}},{"$f":"H18+J18-I18-M18","v":{"v":8574.5,"d":"8,575"}}]
["New Performing Arts & Humanities","UMBC","Academic",{"v":485071,"d":"485,071"},null,{"v":23116,"d":"23,116"},{"$f":"D19+E19-F19","v":{"v":461955,"d":"461,955"}},{"$f":"8388+8388","v":{"v":16776,"d":"16,776"}},{"v":4194,"d":"4,194"},{"$f":"7926/2","v":{"v":3963,"d":"3,963"}},{"v":12176,"d":"12,176"},null,{"$f":"380+380","v":760},{"$f":"K19+L19-M19","v":{"v":11416,"d":"11,416"}},{"$f":"H19+J19-I19-M19","v":{"v":15785,"d":"15,785"}}]
["Facilities Renewal","UMBC","Academic",{"v":1262610,"d":"1,262,610"},null,{"v":60169,"d":"60,169"},{"v":1202441,"d":"1,202,441"},{"$f":"21834+21834","v":{"v":43668,"d":"43,668"}},{"v":10917,"d":"10,917"},{"$f":"20630/2","v":{"v":10315,"d":"10,315"}},{"v":31689,"d":"31,689"},null,{"$f":"990+990","v":{"v":1980,"d":"1,980"}},{"v":29709,"d":"29,709"},{"v":41086,"d":"41,086"}]
["Facilities Renewal","CEES","Academic",{"v":128439,"d":"128,439"},null,{"v":6121,"d":"6,121"},{"$f":"D21+E21-F21","v":{"v":122318,"d":"122,318"}},{"$f":"2221+2221","v":{"v":4442,"d":"4,442"}},{"v":1110.5,"d":"1,111"},{"$f":"2099/2","v":{"v":1049.5,"d":"1,050"}},{"v":3222,"d":"3,222"},null,{"$f":"101+101","v":202},{"$f":"K21+L21-M21","v":{"v":3020,"d":"3,020"}},{"$f":"H21+J21-I21-M21","v":{"v":4179,"d":"4,179"}}]
["Emergency Fund","CEES","Academic",{"v":16051,"d":"16,051"},null,765,{"v":15286,"d":"15,286"},{"$f":"278+278","v":556},139,{"$f":"262/2","v":131},400,null,{"$f":"13+13","v":26},374,522]
["Shady Grove Education Center","USM","Academic",{"v":14500,"d":"14,500"},null,691,{"v":13809,"d":"13,809"},{"$f":"251+251","v":502},{"v":125.5,"d":"126"},{"$f":"237/2","v":{"v":118.5,"d":"119"}},366,null,{"$f":"11+11","v":22},344,473]
["Facilities Renewal","BSU","Academic",{"v":360498,"d":"360,498"},null,{"v":17179,"d":"17,179"},{"v":343319,"d":"343,319"},{"$f":"6234+6234","v":{"v":12468,"d":"12,468"}},{"v":3117,"d":"3,117"},{"$f":"5890/2","v":{"v":2945,"d":"2,945"}},{"v":9046,"d":"9,046"},null,{"$f":"283+283","v":566},{"v":8480,"d":"8,480"},{"v":11730,"d":"11,730"}]
["Fine and Performing Arts Center","BSU","Academic",{"v":27983,"d":"27,983"},null,{"v":1333,"d":"1,333"},{"$f":"D25+E25-F25","v":{"v":26650,"d":"26,650"}},{"$f":"484+484","v":968},242,{"$f":"457/2","v":{"v":228.5,"d":"229"}},702,null,{"$f":"22+22","v":44},{"$f":"K25+L25-M25","v":658},{"$f":"H25+J25-I25-M25","v":{"v":910.5,"d":"911"}}]
["Facilities Renewal","CSU","Academic",{"v":221335,"d":"221,335"},null,{"v":10548,"d":"10,548"},{"$f":"D26+E26-F26","v":{"v":210787,"d":"210,787"}},{"$f":"3827+3827","v":{"v":7654,"d":"7,654"}},{"v":1913.5,"d":"1,914"},{"$f":"3616/2","v":{"v":1808,"d":"1,808"}},{"v":5552,"d":"5,552"},null,{"$f":"174+174","v":348},{"$f":"K26+L26-M26","v":{"v":5204,"d":"5,204"}},{"$f":"H26+J26-I26-M26","v":{"v":7200.5,"d":"7,201"}}]
["New Physical Ed Complex","CSU","Academic",{"v":1142856,"d":"1,142,856"},null,{"v":54462,"d":"54,462"},{"$f":"D27+E27-F27","v":{"v":1088394,"d":"1,088,394"}},{"$f":"19763+19763","v":{"v":39526,"d":"39,526"}},{"v":9881.5,"d":"9,882"},{"$f":"18674/2","v":{"v":9337,"d":"9,337"}},{"v":28684,"d":"28,684"},null,{"$f":"896+896","v":{"v":1792,"d":"1,792"}},{"$f":"K27+L27-M27","v":{"v":26892,"d":"26,892"}},{"$f":"H27+J27-I27-M27","v":{"v":37189.5,"d":"37,190"}}]
["Emergency Fund","CSU","Academic",{"v":90675,"d":"90,675"},null,{"v":4321,"d":"4,321"},{"v":86354,"d":"86,354"},{"$f":"1568+1568","v":{"v":3136,"d":"3,136"}},784,{"$f":"1482/2","v":741},{"v":2276,"d":"2,276"},null,{"$f":"71+71","v":142},{"v":2134,"d":"2,134"},{"v":2951,"d":"2,951"}]
["Emergency Fund","FSU","Academic",{"v":246182,"d":"246,182"},null,{"v":11732,"d":"11,732"},{"v":234450,"d":"234,450"},{"$f":"4257+4257","v":{"v":8514,"d":"8,514"}},{"v":2128.5,"d":"2,129"},{"$f":"4022/2","v":{"v":2011,"d":"2,011"}},{"v":6179,"d":"6,179"},null,{"$f":"193+193","v":386},{"v":5793,"d":"5,793"},{"v":8010.5,"d":"8,011"}]
["Facilities Renewal","FSU","Academic",{"v":276052,"d":"276,052"},null,{"v":13155,"d":"13,155"},{"v":262897,"d":"262,897"},{"$f":"4774+4774","v":{"v":9548,"d":"9,548"}},{"v":2387,"d":"2,387"},{"$f":"4511/2","v":{"v":2255.5,"d":"2,256"}},{"v":6930,"d":"6,930"},null,{"$f":"216+216","v":432},{"v":6498,"d":"6,498"},{"v":8984.5,"d":"8,985"}]
["Facilities Renewal","SU","Academic",{"v":695560,"d":"695,560"},null,{"v":33146,"d":"33,146"},{"v":662414,"d":"662,414"},{"$f":"12028+12028","v":{"v":24056,"d":"24,056"}},{"v":6014,"d":"6,014"},{"$f":"11365/2","v":{"v":5682.5,"d":"5,683"}},{"v":17453,"d":"17,453"},null,{"$f":"546+546","v":{"v":1092,"d":"1,092"}},{"v":16361,"d":"16,361"},{"v":22632.5,"d":"22,633"}]
["Facilities Renewal","TU","Academic",{"v":1068649,"d":"1,068,649"},null,{"v":50926,"d":"50,926"},{"$f":"D32+E32-F32","v":{"v":1017723,"d":"1,017,723"}},{"$f":"18480+18480","v":{"v":36960,"d":"36,960"}},{"v":9240,"d":"9,240"},{"$f":"17461/2","v":{"v":8730.5,"d":"8,731"}},{"v":26820,"d":"26,820"},null,{"$f":"838+838","v":{"v":1676,"d":"1,676"}},{"$f":"K32+L32-M32","v":{"v":25144,"d":"25,144"}},{"$f":"H32+J32-I32-M32","v":{"v":34774.5,"d":"34,775"}}]
["New College of Liberal Arts","TU","Academic",{"v":5065888,"d":"5,065,888"},null,{"v":241411,"d":"241,411"},{"v":4824477,"d":"4,824,477"},{"$f":"87601+87601","v":{"v":175202,"d":"175,202"}},{"v":43800.5,"d":"43,801"},{"$f":"82773/2","v":{"v":41386.5,"d":"41,387"}},{"v":127136,"d":"127,136"},null,{"$f":"3973+3973","v":{"v":7946,"d":"7,946"}},{"v":119190,"d":"119,190"},{"v":164842,"d":"164,842"}]
["Campus-Wide Safety/Circulation","TU","Academic",{"v":4285122,"d":"4,285,122"},null,{"v":204204,"d":"204,204"},{"v":4080918,"d":"4,080,918"},{"$f":"74100+74100","v":{"v":148200,"d":"148,200"}},{"v":37050,"d":"37,050"},{"$f":"70016/2","v":{"v":35008,"d":"35,008"}},{"v":107541,"d":"107,541"},null,{"$f":"3361+3361","v":{"v":6722,"d":"6,722"}},{"v":100819,"d":"100,819"},{"v":139436,"d":"139,436"}]
["Emergency Fund","UB","Academic",{"v":26887,"d":"26,887"},null,{"v":1281,"d":"1,281"},{"v":25606,"d":"25,606"},{"$f":"465+465","v":930},{"v":232.5,"d":"233"},{"$f":"439/2","v":{"v":219.5,"d":"220"}},675,null,{"$f":"21+21","v":42},633,875]
["Facilities Renewal","UB","Academic",{"v":75720,"d":"75,720"},null,{"v":3608,"d":"3,608"},{"$f":"D36+E36-F36","v":{"v":72112,"d":"72,112"}},{"$f":"1309+1309","v":{"v":2618,"d":"2,618"}},{"v":654.5,"d":"655"},{"$f":"1237/2","v":{"v":618.5,"d":"619"}},{"v":1903,"d":"1,903"},null,{"$f":"59+59","v":118},{"$f":"K36+L36-M36","v":{"v":1785,"d":"1,785"}},{"$f":"H36+J36-I36-M36","v":{"v":2464,"d":"2,464"}}]
["Auxiliary",null,null,0,null,null,0,{"$nulls":3},0,null,null,0,0]
["Replace Carrol/Caroline/Wicomico","UMCP","Auxiliary",{"v":22037,"d":"22,037"},null,{"v":1050,"d":"1,050"},{"v":20987,"d":"20,987"},{"$f":"381+381","v":762},{"v":190.5,"d":"191"},{"$f":"360/2","v":180},555,null,{"$f":"17+17","v":34},521,{"v":717.5,"d":"718"}]
["Fraternity/Sorority Houses Renov","UMCP","Auxiliary",{"v":2345198,"d":"2,345,198"},null,{"v":111759,"d":"111,759"},{"$f":"D39+E39-F39","v":{"v":2233439,"d":"2,233,439"}},{"$f":"40554+40554","v":{"v":81108,"d":"81,108"}},{"v":20277,"d":"20,277"},{"$f":"38319/2","v":{"v":19159.5,"d":"19,160"}},{"v":58857,"d":"58,857"},null,{"$f":"1839+1839","v":{"v":3678,"d":"3,678"}},{"$f":"K39+L39-M39","v":{"v":55179,"d":"55,179"}},{"$f":"H39+J39-I39-M39","v":{"v":76312.5,"d":"76,313"}}]
["High Rise Residence-27th","UMCP","Auxiliary",{"v":143901,"d":"143,901"},null,{"v":6857,"d":"6,857"},{"$f":"D40+E40-F40","v":{"v":137044,"d":"137,044"}},{"$f":"2488+2488","v":{"v":4976,"d":"4,976"}},{"v":1244,"d":"1,244"},{"$f":"2351/2","v":{"v":1175.5,"d":"1,176"}},{"v":3611,"d":"3,611"},null,{"$f":"113+113","v":226},{"$f":"K40+L40-M40","v":{"v":3385,"d":"3,385"}},{"$f":"H40+J40-I40-M40","v":{"v":4681.5,"d":"4,682"}}]
["High Rise Residence Hall -29th","UMCP","Auxiliary",{"v":1040767,"d":"1,040,767"},null,{"v":49597,"d":"49,597"},{"$f":"D41+E41-F41","v":{"v":991170,"d":"991,170"}},{"$f":"17997+17997","v":{"v":35994,"d":"35,994"}},{"v":8998.5,"d":"8,999"},{"$f":"17005/2","v":{"v":8502.5,"d":"8,503"}},{"v":26121,"d":"26,121"},null,{"$f":"816+816","v":{"v":1632,"d":"1,632"}},{"$f":"K41+L41-M41","v":{"v":24489,"d":"24,489"}},{"$f":"H41+J41-I41-M41","v":{"v":33866,"d":"33,866"}}]
["High Rise Residence Hall -32th","UMCP","Auxiliary",{"v":823206,"d":"823,206"},null,{"v":39229,"d":"39,229"},{"$f":"D42+E42-F42","v":{"v":783977,"d":"783,977"}},{"$f":"14235+14235","v":{"v":28470,"d":"28,470"}},{"v":7117.5,"d":"7,118"},{"$f":"13451/2","v":{"v":6725.5,"d":"6,726"}},{"v":20657,"d":"20,657"},null,{"$f":"646+646","v":{"v":1292,"d":"1,292"}},{"$f":"K42+L42-M42","v":{"v":19365,"d":"19,365"}},{"$f":"H42+J42-I42-M42","v":{"v":26786,"d":"26,786"}}]
["CSS and Residence Halls SCUB","UMCP","Auxiliary",{"v":219601,"d":"219,601"},null,{"v":10465,"d":"10,465"},{"v":209136,"d":"209,136"},{"$f":"3797+3797","v":{"v":7594,"d":"7,594"}},{"v":1898.5,"d":"1,899"},{"$f":"3588/2","v":{"v":1794,"d":"1,794"}},{"v":5513,"d":"5,513"},null,{"$f":"172+172","v":344},{"v":5169,"d":"5,169"},{"v":7145.5,"d":"7,146"}]
["SCRUB Utilities Facility","UMCP","Auxiliary",{"v":2483051,"d":"2,483,051"},null,{"v":118328,"d":"118,328"},{"v":2364723,"d":"2,364,723"},{"$f":"42938+42938","v":{"v":85876,"d":"85,876"}},{"v":21469,"d":"21,469"},{"$f":"40571/2","v":{"v":20285.5,"d":"20,286"}},{"v":62318,"d":"62,318"},null,{"$f":"1947+1947","v":{"v":3894,"d":"3,894"}},{"v":58424,"d":"58,424"},{"v":80798.5,"d":"80,799"}]
["New Campus Center","UMB","Auxiliary",{"v":43658,"d":"43,658"},null,{"v":2081,"d":"2,081"},{"v":41577,"d":"41,577"},{"$f":"755+755","v":{"v":1510,"d":"1,510"}},{"v":377.5,"d":"378"},{"$f":"713/2","v":{"v":356.5,"d":"357"}},{"v":1097,"d":"1,097"},null,{"$f":"34+34","v":68},{"v":1029,"d":"1,029"},{"v":1421,"d":"1,421"}]
["New Rec & Athletics","UMBC","Auxiliary",{"v":9325,"d":"9,325"},null,444,{"v":8881,"d":"8,881"},{"$f":"161+161","v":322},{"v":80.5,"d":"81"},{"$f":"152/2","v":76},236,null,{"$f":"7+7","v":14},222,{"v":303.5,"d":"304"}]
["Residence Halls Renovations","UMBC","Auxiliary",{"v":8917725,"d":"8,917,725"},null,{"v":424967,"d":"424,967"},{"v":8492758,"d":"8,492,758"},{"$f":"154209+154209","v":{"v":308418,"d":"308,418"}},{"v":77104.5,"d":"77,105"},{"$f":"145710/2","v":{"v":72855,"d":"72,855"}},{"v":223804,"d":"223,804"},null,{"$f":"6994+6994","v":{"v":13988,"d":"13,988"}},{"v":209816,"d":"209,816"},{"v":290180.5,"d":"290,181"}]
["Parking lit/Hillcrest Demolition","UMBC","Auxiliary",{"v":17199,"d":"17,199"},null,820,{"v":16379,"d":"16,379"},{"$f":"297+297","v":594},{"v":148.5,"d":"149"},{"$f":"281/2","v":{"v":140.5,"d":"141"}},435,null,{"$f":"13+13","v":26},409,560]
["Athletic Practice Fields","UMBC","Auxiliary",{"v":10218,"d":"10,218"},null,487,{"v":9731,"d":"9,731"},{"$f":"177+177","v":354},{"v":88.5,"d":"89"},{"$f":"167/2","v":{"v":83.5,"d":"84"}},256,null,{"$f":"8+8","v":16},240,333]
["Dining Hall Upgrades","UMBC","Auxiliary",{"v":637494,"d":"637,494"},null,{"v":30379,"d":"30,379"},{"v":607115,"d":"607,115"},{"$f":"11024+11024","v":{"v":22048,"d":"22,048"}},{"v":5512,"d":"5,512"},{"$f":"10416/2","v":{"v":5208,"d":"5,208"}},{"v":15999,"d":"15,999"},null,{"$f":"500+500","v":{"v":1000,"d":"1,000"}},{"v":14999,"d":"14,999"},{"v":20744,"d":"20,744"}]
["New Student Center","BSU","Auxiliary",{"v":1799404,"d":"1,799,404"},null,{"v":85749,"d":"85,749"},{"v":1713655,"d":"1,713,655"},{"$f":"31116+31116","v":{"v":62232,"d":"62,232"}},{"v":15558,"d":"15,558"},{"$f":"29401/2","v":{"v":14700.5,"d":"14,701"}},{"v":45160,"d":"45,160"},null,{"$f":"1411+1411","v":{"v":2822,"d":"2,822"}},{"v":42338,"d":"42,338"},{"v":58552.5,"d":"58,553"}]
["Parking Garage","CSU","Auxiliary",{"v":248496,"d":"248,496"},null,{"v":11842,"d":"11,842"},{"v":236654,"d":"236,654"},{"$f":"4297+4297","v":{"v":8594,"d":"8,594"}},{"v":2148.5,"d":"2,149"},{"$f":"4060/2","v":{"v":2030,"d":"2,030"}},{"v":6236,"d":"6,236"},null,{"$f":"195+195","v":390},{"v":5846,"d":"5,846"},{"v":8085.5,"d":"8,086"}]
["Lane Center Renovations","FSU","Auxiliary",{"v":992684,"d":"992,684"},null,{"v":47306,"d":"47,306"},{"v":945378,"d":"945,378"},{"$f":"17166+17166","v":{"v":34332,"d":"34,332"}},{"v":8583,"d":"8,583"},{"$f":"16220/2","v":{"v":8110,"d":"8,110"}},{"v":24910,"d":"24,910"},null,{"$f":"779+779","v":{"v":1558,"d":"1,558"}},{"v":23352,"d":"23,352"},{"v":32301,"d":"32,301"}]
["Dormitory Renovations","SU","Auxiliary",{"v":7982365,"d":"7,982,365"},null,{"v":380394,"d":"380,394"},{"v":7601971,"d":"7,601,971"},{"$f":"138034+138034","v":{"v":276068,"d":"276,068"}},{"v":69017,"d":"69,017"},{"$f":"130427/2","v":{"v":65213.5,"d":"65,214"}},{"v":200332,"d":"200,332"},null,{"$f":"6260+6260","v":{"v":12520,"d":"12,520"}},{"v":187812,"d":"187,812"},{"v":259744.5,"d":"259,745"}]
["Mixed Use Development-Student Housing","SU","Auxiliary",{"v":11924949,"d":"11,924,949"},null,{"v":568274,"d":"568,274"},{"$f":"D55+E55-F55","v":{"v":11356675,"d":"11,356,675"}},{"$f":"206211+206211","v":{"v":412422,"d":"412,422"}},{"v":103105.5,"d":"103,106"},{"$f":"194846/2","v":{"v":97423,"d":"97,423"}},{"v":299278,"d":"299,278"},null,{"$f":"9352+9352","v":{"v":18704,"d":"18,704"}},{"$f":"K55+L55-M55","v":{"v":280574,"d":"280,574"}},{"$f":"H55+J55-I55-M55","v":{"v":388035.5,"d":"388,036"}}]
["New Parking Garage & Property Acq","SU","Auxiliary",{"v":99390,"d":"99,390"},null,{"v":4736,"d":"4,736"},{"$f":"D56+E56-F56","v":{"v":94654,"d":"94,654"}},{"$f":"1719+1719","v":{"v":3438,"d":"3,438"}},{"v":859.5,"d":"860"},{"$f":"1624/2","v":812},{"v":2494,"d":"2,494"},null,{"$f":"78+78","v":156},{"$f":"K56+L56-M56","v":{"v":2338,"d":"2,338"}},{"$f":"H56+J56-I56-M56","v":{"v":3234.5,"d":"3,235"}}]
["Burdick PH 2 Air Conditioning","TU","Auxiliary",{"v":3811071,"d":"3,811,071"},null,{"v":181614,"d":"181,614"},{"$f":"D57+E57-F57","v":{"v":3629457,"d":"3,629,457"}},{"$f":"65903+65903","v":{"v":131806,"d":"131,806"}},{"v":32951.5,"d":"32,952"},{"$f":"62270/2","v":{"v":31135,"d":"31,135"}},{"v":95645,"d":"95,645"},null,{"$f":"2989+2989","v":{"v":5978,"d":"5,978"}},{"$f":"K57+L57-M57","v":{"v":89667,"d":"89,667"}},{"$f":"H57+J57-I57-M57","v":{"v":124011.5,"d":"124,012"}}]
["Student Housing-West Village PH I","TU","Auxiliary",{"v":6358712,"d":"6,358,712"},null,{"v":303020,"d":"303,020"},{"$f":"D58+E58-F58","v":{"v":6055692,"d":"6,055,692"}},{"$f":"109958+109958","v":{"v":219916,"d":"219,916"}},{"v":54979,"d":"54,979"},{"$f":"103897/2","v":{"v":51948.5,"d":"51,949"}},{"v":159582,"d":"159,582"},null,{"$f":"4987+4987","v":{"v":9974,"d":"9,974"}},{"$f":"K58+L58-M58","v":{"v":149608,"d":"149,608"}},{"$f":"H58+J58-I58-M58","v":{"v":206911.5,"d":"206,912"}}]
["Residence Halls Renovations","TU","Auxiliary",{"v":5443948,"d":"5,443,948"},null,{"v":259427,"d":"259,427"},{"v":5184521,"d":"5,184,521"},{"$f":"94139+94139","v":{"v":188278,"d":"188,278"}},{"v":47069.5,"d":"47,070"},{"$f":"88950/2","v":{"v":44475,"d":"44,475"}},{"v":136622,"d":"136,622"},null,{"$f":"4270+4270","v":{"v":8540,"d":"8,540"}},{"v":128082,"d":"128,082"},{"v":177143.5,"d":"177,144"}]
["Towson Center Arena","TU","Auxiliary",{"v":5398170,"d":"5,398,170"},null,{"v":257246,"d":"257,246"},{"$f":"D60+E60-F60","v":{"v":5140924,"d":"5,140,924"}},{"$f":"93347+93347","v":{"v":186694,"d":"186,694"}},{"v":46673.5,"d":"46,674"},{"$f":"88202/2","v":{"v":44101,"d":"44,101"}},{"v":135474,"d":"135,474"},null,{"$f":"4234+4234","v":{"v":8468,"d":"8,468"}},{"$f":"K60+L60-M60","v":{"v":127006,"d":"127,006"}},{"$f":"H60+J60-I60-M60","v":{"v":175653.5,"d":"175,654"}}]
["West Village Dining Commons","TU","Auxiliary",{"v":7827092,"d":"7,827,092"},null,{"v":372994,"d":"372,994"},{"$f":"D61+E61-F61","v":{"v":7454098,"d":"7,454,098"}},{"$f":"135349+135349","v":{"v":270698,"d":"270,698"}},{"v":67674.5,"d":"67,675"},{"$f":"127889/2","v":{"v":63944.5,"d":"63,945"}},{"v":196432,"d":"196,432"},null,{"$f":"6139+6139","v":{"v":12278,"d":"12,278"}},{"$f":"K61+L61-M61","v":{"v":184154,"d":"184,154"}},{"$f":"H61+J61-I61-M61","v":{"v":254690,"d":"254,690"}}]
["West Village Parking Structure","TU","Auxiliary",{"v":9914286,"d":"9,914,286"},null,{"v":472458,"d":"472,458"},{"v":9441828,"d":"9,441,828"},{"$f":"171442+171442","v":{"v":342884,"d":"342,884"}},{"v":85721,"d":"85,721"},{"$f":"161993/2","v":{"v":80996.5,"d":"80,997"}},{"v":248817,"d":"248,817"},null,{"$f":"7775+7775","v":{"v":15550,"d":"15,550"}},{"v":233267,"d":"233,267"},{"v":322609.5,"d":"322,610"}]
["West Village Infrastructure & Site Improv","TU","Auxiliary",{"v":45748,"d":"45,748"},null,{"v":2180,"d":"2,180"},{"v":43568,"d":"43,568"},{"$f":"791+791","v":{"v":1582,"d":"1,582"}},{"v":395.5,"d":"396"},{"$f":"747/2","v":{"v":373.5,"d":"374"}},{"v":1147,"d":"1,147"},null,{"$f":"36+36","v":72},{"v":1075,"d":"1,075"},{"v":1488,"d":"1,488"}]
["Shady Grove Center Parking Garage","USM","Auxiliary",{"v":67337,"d":"67,337"},null,{"v":3209,"d":"3,209"},{"$f":"D64+E64-F64","v":{"v":64128,"d":"64,128"}},{"$f":"1164+1164","v":{"v":2328,"d":"2,328"}},582,{"$f":"1100/2","v":550},{"v":1689,"d":"1,689"},null,{"$f":"53+53","v":106},{"$f":"K64+L64-M64","v":{"v":1583,"d":"1,583"}},{"$f":"H64+J64-I64-M64","v":{"v":2190,"d":"2,190"}}]
["Transfer Ward Hall debt to USM","USM","Auxiliary",{"v":183958,"d":"183,958"},null,{"$f":"8766-2","v":{"v":8764,"d":"8,764"}},{"v":175194,"d":"175,194"},{"$f":"3181+3181","v":{"v":6362,"d":"6,362"}},{"v":1590.5,"d":"1,591"},{"$f":"3006/2","v":{"v":1503,"d":"1,503"}},{"v":4618,"d":"4,618"},null,{"$f":"144+144","v":288},{"$f":"K65+L65-M65","v":{"v":4330,"d":"4,330"}},{"$f":"H65+J65-I65-M65","v":{"v":5986.5,"d":"5,987"}}]
["Unallocated","USM","Auxiliary",{"v":-18,"d":"(18)"},null,null,{"v":-18,"d":"(18)"},{"$nulls":3},{"v":0.39999999990686774,"d":"0"},null,null,{"v":0.39999999990686774,"d":"0"},0]
[]
[]
["Total",null,null,{"$f":"SUM(D8:D68)","v":{"v":101460000,"d":"101,460,000"}},0,{"v":4835000,"d":"4,835,000"},{"v":96625000,"d":"96,625,000"},{"v":3508974,"d":"3,508,974"},{"v":877243,"d":"877,243"},{"v":828891.5,"d":"828,892"},{"v":2546311.4,"d":"2,546,311"},0,{"v":159140,"d":"159,140"},{"v":2387171.4,"d":"2,387,171"},{"v":3301482.5,"d":"3,301,483"},0]
[]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"D15+D13+D14","v":{"v":965018,"d":"965,018 "}},{"v":0,"d":"0 "},{"v":45988,"d":"45,988 "},{"v":919030,"d":"919,030 "},{"v":33376,"d":"33,376 "},{"v":8344,"d":"8,344"},{"v":7883.5,"d":"7,884 "},{"v":24218,"d":"24,218 "},{"v":0,"d":"0 "},{"v":1514,"d":"1,514 "},{"v":22704,"d":"22,704 "},{"v":31401.5,"d":"31,402 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D11+D10+D12","v":{"v":5504348,"d":"5,504,348 "}},{"v":0,"d":"0 "},{"v":262306,"d":"262,306 "},{"v":5242042,"d":"5,242,042 "},{"v":190366,"d":"190,366 "},{"v":47591.5,"d":"47,592"},{"v":44968.5,"d":"44,969 "},{"v":138145,"d":"138,145 "},{"v":0,"d":"0 "},{"v":8632,"d":"8,632 "},{"v":129513,"d":"129,513 "},{"v":179111,"d":"179,111 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D24+D25","v":{"v":388481,"d":"388,481 "}},{"v":0,"d":"0 "},{"v":18512,"d":"18,512 "},{"v":369969,"d":"369,969 "},{"v":13436,"d":"13,436 "},{"v":3359,"d":"3,359"},{"v":3173.5,"d":"3,174 "},{"v":9748,"d":"9,748 "},{"v":0,"d":"0 "},{"v":610,"d":"610 "},{"v":9138,"d":"9,138 "},{"v":12640.5,"d":"12,641 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D33+D32+D34","v":{"v":10419659,"d":"10,419,659 "}},{"v":0,"d":"0 "},{"v":496541,"d":"496,541 "},{"v":9923118,"d":"9,923,118 "},{"v":360362,"d":"360,362 "},{"v":90090.5,"d":"90,091"},{"v":85125,"d":"85,125 "},{"v":261497,"d":"261,497 "},{"v":0,"d":"0 "},{"v":16344,"d":"16,344 "},{"v":245153,"d":"245,153 "},{"v":339052.5,"d":"339,053 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D16+D17+D18","v":{"v":689584,"d":"689,584 "}},{"v":0,"d":"0 "},{"v":32862,"d":"32,862 "},{"v":656722,"d":"656,722 "},{"v":23848,"d":"23,848 "},{"v":5961.5,"d":"5,962"},{"v":5633,"d":"5,633 "},{"v":17303,"d":"17,303 "},{"v":0,"d":"0 "},{"v":1082,"d":"1,082 "},{"v":16221,"d":"16,221 "},{"v":22437.5,"d":"22,438 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D29+D30","v":{"v":522234,"d":"522,234 "}},{"v":0,"d":"0 "},{"v":24887,"d":"24,887 "},{"v":497347,"d":"497,347 "},{"v":18062,"d":"18,062 "},{"v":4515.5,"d":"4,516"},{"v":4266.5,"d":"4,267 "},{"v":13109,"d":"13,109 "},{"v":0,"d":"0 "},{"v":818,"d":"818 "},{"v":12291,"d":"12,291 "},{"v":16995,"d":"16,995 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D28+D26+D27","v":{"v":1454866,"d":"1,454,866 "}},{"v":0,"d":"0 "},{"v":69331,"d":"69,331 "},{"v":1385535,"d":"1,385,535 "},{"v":50316,"d":"50,316 "},{"v":12579,"d":"12,579"},{"v":11886,"d":"11,886 "},{"v":36512,"d":"36,512 "},{"v":0,"d":"0 "},{"v":2282,"d":"2,282 "},{"v":34230,"d":"34,230 "},{"v":47341,"d":"47,341 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D35+D36","v":{"v":102607,"d":"102,607 "}},{"v":0,"d":"0 "},{"v":4889,"d":"4,889 "},{"v":97718,"d":"97,718 "},{"v":3548,"d":"3,548 "},887,{"v":838,"d":"838 "},{"v":2578,"d":"2,578 "},{"v":0,"d":"0 "},{"v":160,"d":"160 "},{"v":2418,"d":"2,418 "},{"v":3339,"d":"3,339 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D31","v":{"v":695560,"d":"695,560 "}},{"v":0,"d":"0 "},{"v":33146,"d":"33,146 "},{"v":662414,"d":"662,414 "},{"v":24056,"d":"24,056 "},{"v":6014,"d":"6,014"},{"v":5682.5,"d":"5,683 "},{"v":17453,"d":"17,453 "},{"v":0,"d":"0 "},{"v":1092,"d":"1,092 "},{"v":16361,"d":"16,361 "},{"v":22632.5,"d":"22,633 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D20+D19","v":{"v":1747681,"d":"1,747,681 "}},{"v":0,"d":"0 "},{"v":83285,"d":"83,285 "},{"v":1664396,"d":"1,664,396 "},{"v":60444,"d":"60,444 "},{"v":15111,"d":"15,111"},{"v":14278,"d":"14,278 "},{"v":43865,"d":"43,865 "},{"v":0,"d":"0 "},{"v":2740,"d":"2,740 "},{"v":41125,"d":"41,125 "},{"v":56871,"d":"56,871 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D22+D21","v":{"v":144490,"d":"144,490 "}},{"v":0,"d":"0 "},{"v":6886,"d":"6,886 "},{"v":137604,"d":"137,604 "},{"v":4998,"d":"4,998 "},{"v":1249.5,"d":"1,250"},{"v":1180.5,"d":"1,181 "},{"v":3622,"d":"3,622 "},{"v":0,"d":"0 "},{"v":228,"d":"228 "},{"v":3394,"d":"3,394 "},{"v":4701,"d":"4,701 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"$f":"D23","v":{"v":14500,"d":"14,500 "}},{"v":0,"d":"0 "},{"v":691,"d":"691 "},{"v":13809,"d":"13,809 "},{"v":502,"d":"502 "},{"v":125.5,"d":"126"},{"v":118.5,"d":"119 "},{"v":366,"d":"366 "},{"v":0,"d":"0 "},{"v":22,"d":"22 "},{"v":344,"d":"344 "},{"v":473,"d":"473 "},{"v":0,"d":"0 "}]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D74:D86)","v":{"v":22649028,"d":"22,649,028 "}},{"v":0,"d":"0 "},{"v":1079324,"d":"1,079,324 "},{"v":21569704,"d":"21,569,704 "},{"v":783314,"d":"783,314 "},{"v":195828,"d":"195,828"},{"v":185033.5,"d":"185,034 "},{"v":568416,"d":"568,416 "},{"v":0,"d":"0 "},{"v":35524,"d":"35,524 "},{"v":532892,"d":"532,892 "},{"v":736995.5,"d":"736,996 "},{"v":0,"d":"0 "}]
[]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"D45","v":{"v":43658,"d":"43,658 "}},{"$f":"E45","v":{"v":0,"d":"0 "}},{"$f":"F45","v":{"v":2081,"d":"2,081 "}},{"v":41577,"d":"41,577 "},{"v":1510,"d":"1,510 "},{"v":377.5,"d":"378 "},{"v":356.5,"d":"357 "},{"v":1097,"d":"1,097 "},{"v":0,"d":"0 "},{"v":68,"d":"68 "},{"v":1029,"d":"1,029 "},{"v":1421,"d":"1,421 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D43+D39+D41+D44+D40+D42+D38","v":{"v":7077761,"d":"7,077,761 "}},{"$f":"E43+E39+E41+E44+E40+E42+E38","v":{"v":0,"d":"0 "}},{"$f":"F43+F39+F41+F44+F40+F42+F38","v":{"v":337285,"d":"337,285 "}},{"v":6740476,"d":"6,740,476 "},{"v":244780,"d":"244,780 "},{"v":61195,"d":"61,195 "},{"v":57822.5,"d":"57,823 "},{"v":177632,"d":"177,632 "},{"v":0,"d":"0 "},{"v":11100,"d":"11,100 "},{"v":166532,"d":"166,532 "},{"v":230307.5,"d":"230,308 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D51","v":{"v":1799404,"d":"1,799,404 "}},{"$f":"E51","v":{"v":0,"d":"0 "}},{"$f":"F51","v":{"v":85749,"d":"85,749 "}},{"v":1713655,"d":"1,713,655 "},{"v":62232,"d":"62,232 "},{"v":15558,"d":"15,558 "},{"v":14700.5,"d":"14,701 "},{"v":45160,"d":"45,160 "},{"v":0,"d":"0 "},{"v":2822,"d":"2,822 "},{"v":42338,"d":"42,338 "},{"v":58552.5,"d":"58,553 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D59+D57+D58+D62+D60+D61+D63","v":{"v":38799027,"d":"38,799,027 "}},{"$f":"E59+E57+E58+E62+E60+#REF!+E61+E63","v":{"$error":"#REF!"}},{"$f":"F59+F57+F58+F62+F60+F61+F63","v":{"v":1848939,"d":"1,848,939 "}},{"v":36950088,"d":"36,950,088 "},{"v":1341858,"d":"1,341,858 "},{"v":335464.5,"d":"335,465 "},{"v":316974,"d":"316,974 "},{"v":973719,"d":"973,719 "},{"v":0,"d":"0 "},{"v":60860,"d":"60,860 "},{"v":912859,"d":"912,859 "},{"v":1262507.5,"d":"1,262,508 "},{"v":0,"d":"0 "}]
[null,"UMES"]
[null,"FSU",null,{"$f":"D53","v":{"v":992684,"d":"992,684 "}},{"$f":"E53","v":{"v":0,"d":"0 "}},{"$f":"F53","v":{"v":47306,"d":"47,306 "}},{"v":945378,"d":"945,378 "},{"v":34332,"d":"34,332 "},{"v":8583,"d":"8,583 "},{"v":8110,"d":"8,110 "},{"v":24910,"d":"24,910 "},{"v":0,"d":"0 "},{"v":1558,"d":"1,558 "},{"v":23352,"d":"23,352 "},{"v":32301,"d":"32,301 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D52","v":{"v":248496,"d":"248,496 "}},{"$f":"E52","v":{"v":0,"d":"0 "}},{"$f":"F52","v":{"v":11842,"d":"11,842 "}},{"v":236654,"d":"236,654 "},{"v":8594,"d":"8,594 "},{"v":2148.5,"d":"2,149 "},{"v":2030,"d":"2,030 "},{"v":6236,"d":"6,236 "},{"v":0,"d":"0 "},{"v":390,"d":"390 "},{"v":5846,"d":"5,846 "},{"v":8085.5,"d":"8,086 "},{"v":0,"d":"0 "}]
[null,"UB"]
[null,"SU",null,{"$f":"D54+D55+D56","v":{"v":20006704,"d":"20,006,704 "}},{"$f":"E54+E55+E56","v":{"v":0,"d":"0 "}},{"$f":"F54+F55+F56","v":{"v":953404,"d":"953,404 "}},{"v":19053300,"d":"19,053,300 "},{"v":691928,"d":"691,928 "},{"v":172982,"d":"172,982 "},{"v":163448.5,"d":"163,449 "},{"v":502104,"d":"502,104 "},{"v":0,"d":"0 "},{"v":31380,"d":"31,380 "},{"v":470724,"d":"470,724 "},{"v":651014.5,"d":"651,015 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D49+D48+D47+D50+D46","v":{"v":9591961,"d":"9,591,961 "}},{"$f":"E49+E48+E47+E50+#REF!+#REF!+E46","v":{"$error":"#REF!"}},{"$f":"F49+F48+F47+F50+F46","v":{"v":457097,"d":"457,097 "}},{"v":9134864,"d":"9,134,864 "},{"v":331736,"d":"331,736 "},{"v":82934,"d":"82,934 "},{"v":78363,"d":"78,363 "},{"v":240730,"d":"240,730 "},{"v":0,"d":"0 "},{"v":15044,"d":"15,044 "},{"v":225686,"d":"225,686 "},{"v":312121,"d":"312,121 "},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office",null,{"$f":"D64+D66+D65","v":{"v":251277,"d":"251,277 "}},{"$f":"E64+E66+E65","v":{"v":0,"d":"0 "}},{"$f":"F64+F66+F65","v":{"v":11973,"d":"11,973 "}},{"v":239304,"d":"239,304 "},{"v":8690,"d":"8,690 "},{"v":2172.5,"d":"2,173 "},{"v":2053,"d":"2,053 "},{"v":6307.399999999907,"d":"6,307 "},{"v":0,"d":"0 "},{"v":394,"d":"394 "},{"v":5913.399999999907,"d":"5,913 "},{"v":8176.5,"d":"8,177 "},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D93:D105)","v":{"v":78810972,"d":"78,810,972 "}},{"$error":"#REF!"},{"v":3755676,"d":"3,755,676 "},{"v":75055296,"d":"75,055,296 "},{"v":2725660,"d":"2,725,660 "},{"v":681415,"d":"681,415"},{"v":643858,"d":"643,858 "},{"v":1977895.4,"d":"1,977,895 "},{"v":0,"d":"0 "},{"v":123616,"d":"123,616 "},{"v":1854279.4,"d":"1,854,279 "},{"v":2564487,"d":"2,564,487 "},{"v":0,"d":"0 "}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"D74+D93","v":{"v":1008676,"d":"1,008,676 "}},{"v":0,"d":"0 "},{"v":48069,"d":"48,069 "},{"v":960607,"d":"960,607 "},{"v":34886,"d":"34,886 "},{"v":8721.5,"d":"8,722"},{"v":8240,"d":"8,240 "},{"v":25315,"d":"25,315 "},{"v":0,"d":"0 "},{"v":1582,"d":"1,582 "},{"v":23733,"d":"23,733 "},{"v":32822.5,"d":"32,823 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":12582109,"d":"12,582,109 "},{"v":0,"d":"0 "},{"v":599591,"d":"599,591 "},{"v":11982518,"d":"11,982,518 "},{"v":435146,"d":"435,146 "},{"v":108786.5,"d":"108,787"},{"v":102791,"d":"102,791 "},{"v":315777,"d":"315,777 "},{"v":0,"d":"0 "},{"v":19732,"d":"19,732 "},{"v":296045,"d":"296,045 "},{"v":409418.5,"d":"409,419 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":2187885,"d":"2,187,885 "},{"v":0,"d":"0 "},{"v":104261,"d":"104,261 "},{"v":2083624,"d":"2,083,624 "},{"v":75668,"d":"75,668 "},{"v":18917,"d":"18,917"},{"v":17874,"d":"17,874 "},{"v":54908,"d":"54,908 "},{"v":0,"d":"0 "},{"v":3432,"d":"3,432 "},{"v":51476,"d":"51,476 "},{"v":71193,"d":"71,193 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":49218686,"d":"49,218,686 "},{"$error":"#REF!"},{"v":2345480,"d":"2,345,480 "},{"v":46873206,"d":"46,873,206 "},{"v":1702220,"d":"1,702,220 "},{"v":425555,"d":"425,555"},{"v":402099,"d":"402,099 "},{"v":1235216,"d":"1,235,216 "},{"v":0,"d":"0 "},{"v":77204,"d":"77,204 "},{"v":1158012,"d":"1,158,012 "},{"v":1601560,"d":"1,601,560 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":689584,"d":"689,584 "},{"v":0,"d":"0 "},{"v":32862,"d":"32,862 "},{"v":656722,"d":"656,722 "},{"v":23848,"d":"23,848 "},{"v":5961.5,"d":"5,962"},{"v":5633,"d":"5,633 "},{"v":17303,"d":"17,303 "},{"v":0,"d":"0 "},{"v":1082,"d":"1,082 "},{"v":16221,"d":"16,221 "},{"v":22437.5,"d":"22,438 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":1514918,"d":"1,514,918 "},{"v":0,"d":"0 "},{"v":72193,"d":"72,193 "},{"v":1442725,"d":"1,442,725 "},{"v":52394,"d":"52,394 "},{"v":13098.5,"d":"13,099"},{"v":12376.5,"d":"12,377 "},{"v":38019,"d":"38,019 "},{"v":0,"d":"0 "},{"v":2376,"d":"2,376 "},{"v":35643,"d":"35,643 "},{"v":49296,"d":"49,296 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":1703362,"d":"1,703,362 "},{"v":0,"d":"0 "},{"v":81173,"d":"81,173 "},{"v":1622189,"d":"1,622,189 "},{"v":58910,"d":"58,910 "},{"v":14727.5,"d":"14,728"},{"v":13916,"d":"13,916 "},{"v":42748,"d":"42,748 "},{"v":0,"d":"0 "},{"v":2672,"d":"2,672 "},{"v":40076,"d":"40,076 "},{"v":55426.5,"d":"55,427 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":102607,"d":"102,607 "},{"v":0,"d":"0 "},{"v":4889,"d":"4,889 "},{"v":97718,"d":"97,718 "},{"v":3548,"d":"3,548 "},887,{"v":838,"d":"838 "},{"v":2578,"d":"2,578 "},{"v":0,"d":"0 "},{"v":160,"d":"160 "},{"v":2418,"d":"2,418 "},{"v":3339,"d":"3,339 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":20702264,"d":"20,702,264 "},{"v":0,"d":"0 "},{"v":986550,"d":"986,550 "},{"v":19715714,"d":"19,715,714 "},{"v":715984,"d":"715,984 "},{"v":178996,"d":"178,996"},{"v":169131,"d":"169,131 "},{"v":519557,"d":"519,557 "},{"v":0,"d":"0 "},{"v":32472,"d":"32,472 "},{"v":487085,"d":"487,085 "},{"v":673647,"d":"673,647 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":11339642,"d":"11,339,642 "},{"$error":"#REF!"},{"v":540382,"d":"540,382 "},{"v":10799260,"d":"10,799,260 "},{"v":392180,"d":"392,180 "},{"v":98045,"d":"98,045"},{"v":92641,"d":"92,641 "},{"v":284595,"d":"284,595 "},{"v":0,"d":"0 "},{"v":17784,"d":"17,784 "},{"v":266811,"d":"266,811 "},{"v":368992,"d":"368,992 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":144490,"d":"144,490 "},{"v":0,"d":"0 "},{"v":6886,"d":"6,886 "},{"v":137604,"d":"137,604 "},{"v":4998,"d":"4,998 "},{"v":1249.5,"d":"1,250"},{"v":1180.5,"d":"1,181 "},{"v":3622,"d":"3,622 "},{"v":0,"d":"0 "},{"v":228,"d":"228 "},{"v":3394,"d":"3,394 "},{"v":4701,"d":"4,701 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":265777,"d":"265,777 "},{"v":0,"d":"0 "},{"v":12664,"d":"12,664 "},{"v":253113,"d":"253,113 "},{"v":9192,"d":"9,192 "},{"v":2298,"d":"2,298"},{"v":2171.5,"d":"2,172 "},{"v":6673.399999999907,"d":"6,673 "},{"v":0,"d":"0 "},{"v":416,"d":"416 "},{"v":6257.399999999907,"d":"6,257 "},{"v":8649.5,"d":"8,650 "},{"v":0,"d":"0 "}]
[]
["Total  Projects",null,null,{"$f":"SUM(D112:D124)","v":{"v":101460000,"d":"101,460,000 "}},{"$error":"#REF!"},{"v":4835000,"d":"4,835,000 "},{"v":96625000,"d":"96,625,000 "},{"v":3508974,"d":"3,508,974 "},{"v":877243,"d":"877,243"},{"v":828891.5,"d":"828,892 "},{"v":2546311.4,"d":"2,546,311 "},{"v":0,"d":"0 "},{"v":159140,"d":"159,140 "},{"v":2387171.4,"d":"2,387,171 "},{"v":3301482.5,"d":"3,301,483 "},{"v":0,"d":"0 "}]

{"sheet":"11A","index":15,"n_rows":112,"n_cols":16,"rows_kept":112}
["University System of Maryland"]
["2011 Series A"]
["FYE June 30, 2015"]
[{"$nulls":8},"Accrued ","Accrued ","Allocation",null,{"$f":"F5","v":"FY 2015"},"Allocation"]
[{"$nulls":4},"Allocation","FY 2015",null,{"$f":"F5","v":"FY 2015"},"Interest","Interest","of Unamort.","Allocation","Amortization","of Unamort.",{"$f":"H5","v":"FY 2015"},{"$f":"O5","v":"FY 2015"}]
[null,null,"Academic","Debt","of ","Principal ","Debt","Interest","Payable","Payable","Premium ","of ","of","Premium ","Interest","Capitalized"]
["Project","Institution","/Auxiliary","@ 6/30/14","debt","Paid","@ 6/30/2015","Paid",{"$f":"K7","v":"@ 6/30/14"},{"$f":"N7","v":"@ 6/30/2015"},{"$f":"D7","v":"@ 6/30/14"},"Premium ","Premium",{"$f":"G7","v":"@ 6/30/2015"},"Expense","Interest"]
[]
["Academic"]
["Facilities Renewal","UMCP","Academic",{"v":6466874,"d":"6,466,874"},null,{"v":258763,"d":"258,763"},{"$f":"D10+E10-F10","v":{"v":6208111,"d":"6,208,111"}},{"$f":"147957+147957","v":{"v":295914,"d":"295,914"}},{"v":73978.5,"d":"73,979"},{"$f":"142782/2","v":{"v":71391,"d":"71,391"}},{"v":597348,"d":"597,348"},null,{"$f":"17569+17569","v":{"v":35138,"d":"35,138"}},{"$f":"K10+L10-M10","v":{"v":562210,"d":"562,210"}},{"$f":"H10+J10-I10-M10","v":{"v":258188.5,"d":"258,189"}}]
["Emergency Projects","UMCP","Academic",{"v":2859,"d":"2,859"},null,114,{"$f":"D11+E11-F11","v":{"v":2745,"d":"2,745"}},{"$f":"65+65","v":130},{"v":32.5,"d":"33"},{"$f":"63/2","v":{"v":31.5,"d":"32"}},263,null,{"$f":"8+8","v":16},{"$f":"K11+L11-M11","v":247},{"$f":"H11+J11-I11-M11","v":113}]
["UMBI Closeout","UMCP","Academic",{"v":205109,"d":"205,109"},null,{"$f":"5122+3085","v":{"v":8207,"d":"8,207"}},{"$f":"D12+E12-F12","v":{"v":196902,"d":"196,902"}},{"$f":"2929+2929+1764+1764","v":{"v":9386,"d":"9,386"}},{"v":2346.5,"d":"2,347"},{"$f":"4528/2","v":{"v":2264,"d":"2,264"}},{"v":18947,"d":"18,947"},null,{"$f":"348+348+209+209","v":{"v":1114,"d":"1,114"}},{"$f":"K12+L12-M12","v":{"v":17833,"d":"17,833"}},{"$f":"H12+J12-I12-M12","v":{"v":8189.5,"d":"8,190"}}]
["Facilities Renewal","UMB","Academic",{"v":572946,"d":"572,946"},null,{"v":22926,"d":"22,926"},{"v":550020,"d":"550,020"},{"$f":"13109+13109","v":{"v":26218,"d":"26,218"}},{"v":6554.5,"d":"6,555"},{"$f":"12650/2","v":{"v":6325,"d":"6,325"}},{"v":52922,"d":"52,922"},null,{"$f":"1557+1557","v":{"v":3114,"d":"3,114"}},{"v":49808,"d":"49,808"},{"v":22874.5,"d":"22,875"}]
["Emergency Projects","UMB","Academic",{"v":334272,"d":"334,272"},null,{"v":13375,"d":"13,375"},{"$f":"D14+E14-F14","v":{"v":320897,"d":"320,897"}},{"$f":"7648+7648","v":{"v":15296,"d":"15,296"}},{"v":3824,"d":"3,824"},{"$f":"7380/2","v":{"v":3690,"d":"3,690"}},{"v":30877,"d":"30,877"},null,{"$f":"908+908","v":{"v":1816,"d":"1,816"}},{"$f":"K14+L14-M14","v":{"v":29061,"d":"29,061"}},{"$f":"H14+J14-I14-M14","v":{"v":13346,"d":"13,346"}}]
["Pharmacy Hall Renov","UMB","Academic",{"v":177551,"d":"177,551"},null,{"v":7104,"d":"7,104"},{"$f":"D15+E15-F15","v":{"v":170447,"d":"170,447"}},{"$f":"4062+4062","v":{"v":8124,"d":"8,124"}},{"v":2031,"d":"2,031"},{"$f":"3920/2","v":{"v":1960,"d":"1,960"}},{"v":16402,"d":"16,402"},null,{"$f":"482+482","v":964},{"$f":"K15+L15-M15","v":{"v":15438,"d":"15,438"}},{"$f":"H15+J15-I15-M15","v":{"v":7089,"d":"7,089"}}]
["Facilities Renewal","UMES","Academic",{"v":70785,"d":"70,785"},null,{"v":2832,"d":"2,832"},{"v":67953,"d":"67,953"},{"$f":"1619+1619","v":{"v":3238,"d":"3,238"}},{"v":809.5,"d":"810"},{"$f":"1563/2","v":{"v":781.5,"d":"782"}},{"v":6540,"d":"6,540"},null,{"$f":"192+192","v":384},{"v":6156,"d":"6,156"},{"v":2826,"d":"2,826"}]
["New Performing Arts & Humanities","UMBC","Academic",{"v":584382,"d":"584,382"},null,{"v":23383,"d":"23,383"},{"$f":"D17+E17-F17","v":{"v":560999,"d":"560,999"}},{"$f":"13370+13370","v":{"v":26740,"d":"26,740"}},{"v":6685,"d":"6,685"},{"$f":"12903/2","v":{"v":6451.5,"d":"6,452"}},{"v":53978,"d":"53,978"},null,{"$f":"1588+1588","v":{"v":3176,"d":"3,176"}},{"v":50802,"d":"50,802"},{"v":23330.5,"d":"23,331"}]
["Facilities Renewal","UMBC","Academic",{"v":1262145,"d":"1,262,145"},null,{"v":50503,"d":"50,503"},{"v":1211642,"d":"1,211,642"},{"$f":"28877+28877","v":{"v":57754,"d":"57,754"}},{"v":14438.5,"d":"14,439"},{"$f":"27867/2","v":{"v":13933.5,"d":"13,934"}},{"v":116584,"d":"116,584"},null,{"$f":"3429+3429","v":{"v":6858,"d":"6,858"}},{"v":109726,"d":"109,726"},{"v":50391,"d":"50,391"}]
["Facilities Renewal","CEES","Academic",{"v":279877,"d":"279,877"},null,{"v":11199,"d":"11,199"},{"$f":"D19+E19-F19","v":{"v":268678,"d":"268,678"}},{"$f":"6403+6403","v":{"v":12806,"d":"12,806"}},{"v":3201.5,"d":"3,202"},{"$f":"6179/2","v":{"v":3089.5,"d":"3,090"}},{"v":25854,"d":"25,854"},null,{"$f":"760+760","v":{"v":1520,"d":"1,520"}},{"$f":"K19+L19-M19","v":{"v":24334,"d":"24,334"}},{"$f":"H19+J19-I19-M19","v":{"v":11174,"d":"11,174"}}]
["Emergency Funds","CEES","Academic",{"v":41297,"d":"41,297"},null,{"v":1652,"d":"1,652"},{"v":39645,"d":"39,645"},{"$f":"945+945","v":{"v":1890,"d":"1,890"}},{"v":472.5,"d":"473"},{"$f":"912/2","v":456},{"v":3815,"d":"3,815"},null,{"$f":"112+112","v":224},{"v":3591,"d":"3,591"},{"v":1649.5,"d":"1,650"}]
["Facilities Renewal","BSU","Academic",{"v":183094,"d":"183,094"},null,{"v":7326,"d":"7,326"},{"v":175768,"d":"175,768"},{"$f":"4189+4189","v":{"v":8378,"d":"8,378"}},{"v":2094.5,"d":"2,095"},{"$f":"4042/2","v":{"v":2021,"d":"2,021"}},{"v":16914,"d":"16,914"},null,{"$f":"497+497","v":994},{"v":15920,"d":"15,920"},{"v":7310.5,"d":"7,311"}]
["Performing Arts Center","BSU","Academic",{"v":25215,"d":"25,215"},null,{"v":1009,"d":"1,009"},{"$f":"D22+E22-F22","v":{"v":24206,"d":"24,206"}},{"$f":"577+577","v":{"v":1154,"d":"1,154"}},{"v":288.5,"d":"289"},{"$f":"557/2","v":{"v":278.5,"d":"279"}},{"v":2327,"d":"2,327"},null,{"$f":"69+69","v":138},{"$f":"K22+L22-M22","v":{"v":2189,"d":"2,189"}},{"$f":"H22+J22-I22-M22","v":{"v":1006,"d":"1,006"}}]
["Facilities Renewal","CSU","Academic",{"v":526025,"d":"526,025"},null,{"v":21048,"d":"21,048"},{"$f":"D23+E23-F23","v":{"v":504977,"d":"504,977"}},{"$f":"12035+12035","v":{"v":24070,"d":"24,070"}},{"v":6017.5,"d":"6,018"},{"$f":"11614/2","v":{"v":5807,"d":"5,807"}},{"v":48589,"d":"48,589"},null,{"$f":"1429+1429","v":{"v":2858,"d":"2,858"}},{"$f":"K23+L23-M23","v":{"v":45731,"d":"45,731"}},{"$f":"H23+J23-I23-M23","v":{"v":21001.5,"d":"21,002"}}]
["Emergency Projects","CSU","Academic",{"v":134810,"d":"134,810"},null,{"v":5394,"d":"5,394"},{"$f":"D24+E24-F24","v":{"v":129416,"d":"129,416"}},{"$f":"3084+3084","v":{"v":6168,"d":"6,168"}},{"v":1542,"d":"1,542"},{"$f":"2976/2","v":{"v":1488,"d":"1,488"}},{"v":12453,"d":"12,453"},null,{"$f":"366+366","v":732},{"$f":"K24+L24-M24","v":{"v":11721,"d":"11,721"}},{"$f":"H24+J24-I24-M24","v":{"v":5382,"d":"5,382"}}]
["New Physical Ed Complex","CSU","Academic",{"v":101894,"d":"101,894"},null,{"v":4077,"d":"4,077"},{"v":97817,"d":"97,817"},{"$f":"2331+2331","v":{"v":4662,"d":"4,662"}},{"v":1165.5,"d":"1,166"},{"$f":"2250/2","v":{"v":1125,"d":"1,125"}},{"v":9411,"d":"9,411"},null,{"$f":"277+277","v":554},{"v":8857,"d":"8,857"},{"v":4067.5,"d":"4,068"}]
["Facilities Renewal","FSU","Academic",{"v":438230,"d":"438,230"},null,{"v":17535,"d":"17,535"},{"v":420695,"d":"420,695"},{"$f":"10026+10026","v":{"v":20052,"d":"20,052"}},{"v":5013,"d":"5,013"},{"$f":"9676/2","v":{"v":4838,"d":"4,838"}},{"v":40478,"d":"40,478"},null,{"$f":"1191+1191","v":{"v":2382,"d":"2,382"}},{"v":38096,"d":"38,096"},{"v":17495,"d":"17,495"}]
["Facilities Renewal","SU","Academic",{"v":257636,"d":"257,636"},null,{"v":10309,"d":"10,309"},{"v":247327,"d":"247,327"},{"$f":"5894+5894","v":{"v":11788,"d":"11,788"}},{"v":2947,"d":"2,947"},{"$f":"5688/2","v":{"v":2844,"d":"2,844"}},{"v":23798,"d":"23,798"},null,{"$f":"700+700","v":{"v":1400,"d":"1,400"}},{"v":22398,"d":"22,398"},{"v":10285,"d":"10,285"}]
["Facilities Renewal","TU","Academic",{"v":290829,"d":"290,829"},null,{"v":11637,"d":"11,637"},{"$f":"D28+E28-F28","v":{"v":279192,"d":"279,192"}},{"$f":"6654+6654","v":{"v":13308,"d":"13,308"}},{"v":3327,"d":"3,327"},{"$f":"6421/2","v":{"v":3210.5,"d":"3,211"}},{"v":26864,"d":"26,864"},null,{"$f":"790+790","v":{"v":1580,"d":"1,580"}},{"$f":"K28+L28-M28","v":{"v":25284,"d":"25,284"}},{"$f":"H28+J28-I28-M28","v":{"v":11611.5,"d":"11,612"}}]
["Campus-Wide Safety & Cir","TU","Academic",{"v":123981,"d":"123,981"},null,{"v":4961,"d":"4,961"},{"v":119020,"d":"119,020"},{"$f":"2837+2837","v":{"v":5674,"d":"5,674"}},{"v":1418.5,"d":"1,419"},{"$f":"2737/2","v":{"v":1368.5,"d":"1,369"}},{"v":11452,"d":"11,452"},null,{"$f":"337+337","v":674},{"v":10778,"d":"10,778"},{"v":4950,"d":"4,950"}]
["College of Liberal Arts","TU","Academic",{"v":3367214,"d":"3,367,214"},null,{"v":134734,"d":"134,734"},{"v":3232480,"d":"3,232,480"},{"$f":"77039+77039","v":{"v":154078,"d":"154,078"}},{"v":38519.5,"d":"38,520"},{"$f":"74344/2","v":{"v":37172,"d":"37,172"}},{"v":311031,"d":"311,031"},null,{"$f":"9148+9148","v":{"v":18296,"d":"18,296"}},{"v":292735,"d":"292,735"},{"v":134434.5,"d":"134,435"}]
["Facilities Renewal","UB","Academic",{"v":109748,"d":"109,748"},null,{"v":4391,"d":"4,391"},{"$f":"D31+E31-F31","v":{"v":105357,"d":"105,357"}},{"$f":"2511+2511","v":{"v":5022,"d":"5,022"}},{"v":1255.5,"d":"1,256"},{"$f":"2423/2","v":{"v":1211.5,"d":"1,212"}},{"v":10138,"d":"10,138"},null,{"$f":"298+298","v":596},{"$f":"K31+L31-M31","v":{"v":9542,"d":"9,542"}},{"$f":"H31+J31-I31-M31","v":{"v":4382,"d":"4,382"}}]
["Auxiliary",null,null,0,null,null,0,{"$nulls":3},0,null,null,0,0]
["Replace Carrol/Caroline Wicomico","UMCP","Auxiliary",{"v":3956241,"d":"3,956,241"},null,{"v":158303,"d":"158,303"},{"v":3797938,"d":"3,797,938"},{"$f":"90516+90516","v":{"v":181032,"d":"181,032"}},{"v":45258,"d":"45,258"},{"$f":"87350/2","v":{"v":43675,"d":"43,675"}},{"v":365440,"d":"365,440"},null,{"$f":"10748+10748","v":{"v":21496,"d":"21,496"}},{"v":343944,"d":"343,944"},{"v":157953,"d":"157,953"}]
["Fraternity/Sorority Houses","UMCP","Auxiliary",{"v":7168870,"d":"7,168,870"},null,{"v":286852,"d":"286,852"},{"$f":"D34+E34-F34","v":{"v":6882018,"d":"6,882,018"}},{"$f":"164018+164018","v":{"v":328036,"d":"328,036"}},{"v":82009,"d":"82,009"},{"$f":"158281/2","v":{"v":79140.5,"d":"79,141"}},{"v":662192,"d":"662,192"},null,{"$f":"19476+19476","v":{"v":38952,"d":"38,952"}},{"$f":"K34+L34-M34","v":{"v":623240,"d":"623,240"}},{"$f":"H34+J34-I34-M34","v":{"v":286215.5,"d":"286,216"}}]
["High Rise Hall-32nd","UMCP","Auxiliary",{"v":5776438,"d":"5,776,438"},null,{"v":231136,"d":"231,136"},{"$f":"D35+E35-F35","v":{"v":5545302,"d":"5,545,302"}},{"$f":"132160+132160","v":{"v":264320,"d":"264,320"}},{"v":66080,"d":"66,080"},{"$f":"127537/2","v":{"v":63768.5,"d":"63,769"}},{"v":533573,"d":"533,573"},null,{"$f":"15693+15693","v":{"v":31386,"d":"31,386"}},{"$f":"K35+L35-M35","v":{"v":502187,"d":"502,187"}},{"$f":"H35+J35-I35-M35","v":{"v":230622.5,"d":"230,623"}}]
["High Rise Hall-33rd","UMCP","Auxiliary",{"v":6864726,"d":"6,864,726"},null,{"v":274682,"d":"274,682"},{"$f":"D36+E36-F36","v":{"v":6590044,"d":"6,590,044"}},{"$f":"157059+157059","v":{"v":314118,"d":"314,118"}},{"v":78529.5,"d":"78,530"},{"$f":"151566/2","v":{"v":75783,"d":"75,783"}},{"v":634097,"d":"634,097"},null,{"$f":"18650+18650","v":{"v":37300,"d":"37,300"}},{"$f":"K36+L36-M36","v":{"v":596797,"d":"596,797"}},{"$f":"H36+J36-I36-M36","v":{"v":274071.5,"d":"274,072"}}]
["Pratt Street Garage Renov.","UMB","Auxiliary",{"v":410032,"d":"410,032"},null,{"v":16407,"d":"16,407"},{"$f":"D37+E37-F37","v":{"v":393625,"d":"393,625"}},{"$f":"9381+9381","v":{"v":18762,"d":"18,762"}},{"v":4690.5,"d":"4,691"},{"$f":"9053/2","v":{"v":4526.5,"d":"4,527"}},{"v":37875,"d":"37,875"},null,{"$f":"1114+1114","v":{"v":2228,"d":"2,228"}},{"$f":"K37+L37-M37","v":{"v":35647,"d":"35,647"}},{"$f":"H37+J37-I37-M37","v":{"v":16370,"d":"16,370"}}]
["New Campus Center","UMB","Auxiliary",{"v":36910,"d":"36,910"},null,{"v":1477,"d":"1,477"},{"v":35433,"d":"35,433"},{"$f":"844+844","v":{"v":1688,"d":"1,688"}},422,{"$f":"815/2","v":{"v":407.5,"d":"408"}},{"v":3410,"d":"3,410"},null,{"$f":"100+100","v":200},{"v":3210,"d":"3,210"},{"v":1473.5,"d":"1,474"}]
["Residence Hall Renovations","UMBC","Auxiliary",{"v":7551787,"d":"7,551,787"},null,{"v":302174,"d":"302,174"},{"v":7249613,"d":"7,249,613"},{"$f":"172779+172779","v":{"v":345558,"d":"345,558"}},{"v":86389.5,"d":"86,390"},{"$f":"166735/2","v":{"v":83367.5,"d":"83,368"}},{"v":697560,"d":"697,560"},null,{"$f":"20517+20517","v":{"v":41034,"d":"41,034"}},{"v":656526,"d":"656,526"},{"v":301502,"d":"301,502"}]
["Shady Grove Parking Garage","USM","Auxiliary",269,null,{"$f":"11+4","v":15},254,{"$f":"6+6","v":12},3,{"$f":"6/2","v":3},24,null,{"$f":"1+1","v":2},22,10]
["New Student Center","BSU","Auxiliary",{"v":9645958,"d":"9,645,958"},null,{"v":385969,"d":"385,969"},{"v":9259989,"d":"9,259,989"},{"$f":"220692+220692","v":{"v":441384,"d":"441,384"}},{"v":110346,"d":"110,346"},{"$f":"212972/2","v":{"v":106486,"d":"106,486"}},{"v":891001,"d":"891,001"},null,{"$f":"26206+26206","v":{"v":52412,"d":"52,412"}},{"v":838589,"d":"838,589"},{"v":385112,"d":"385,112"}]
["Parking Garage","CSU","Auxiliary",{"v":22759,"d":"22,759"},null,911,{"v":21848,"d":"21,848"},{"$f":"521+521","v":{"v":1042,"d":"1,042"}},{"v":260.5,"d":"261"},{"$f":"502/2","v":251},{"v":2102,"d":"2,102"},null,{"$f":"62+62","v":124},{"v":1978,"d":"1,978"},{"v":908.5,"d":"909"}]
["Dormitory Renov","SU","Auxiliary",{"v":4044614,"d":"4,044,614"},null,{"v":161839,"d":"161,839"},{"v":3882775,"d":"3,882,775"},{"$f":"92537+92537","v":{"v":185074,"d":"185,074"}},{"v":46268.5,"d":"46,269"},{"$f":"89301/2","v":{"v":44650.5,"d":"44,651"}},{"v":373603,"d":"373,603"},null,{"$f":"10988+10988","v":{"v":21976,"d":"21,976"}},{"v":351627,"d":"351,627"},{"v":161480,"d":"161,480"}]
["New Parking Garage","SU","Auxiliary",{"v":20417,"d":"20,417"},null,817,{"$f":"D44+E44-F44","v":{"v":19600,"d":"19,600"}},{"$f":"467+467","v":934},{"v":233.5,"d":"234"},{"$f":"451/2","v":{"v":225.5,"d":"226"}},{"v":1888,"d":"1,888"},null,{"$f":"55+55","v":110},{"$f":"K44+L44-M44","v":{"v":1778,"d":"1,778"}},{"$f":"H44+J44-I44-M44","v":816}]
["Mixed-Use Student Housing","SU","Auxiliary",{"v":793785,"d":"793,785"},null,{"v":31762,"d":"31,762"},{"$f":"D45+E45-F45","v":{"v":762023,"d":"762,023"}},{"$f":"18161+18161","v":{"v":36322,"d":"36,322"}},{"v":9080.5,"d":"9,081"},{"$f":"17526/2","v":{"v":8763,"d":"8,763"}},{"v":73321,"d":"73,321"},null,{"$f":"2157+2157","v":{"v":4314,"d":"4,314"}},{"$f":"K45+L45-M45","v":{"v":69007,"d":"69,007"}},{"$f":"H45+J45-I45-M45","v":{"v":31690.5,"d":"31,691"}}]
["Burdick Ph2 A/C","TU","Auxiliary",{"v":422594,"d":"422,594"},null,{"v":16909,"d":"16,909"},{"$f":"D46+E46-F46","v":{"v":405685,"d":"405,685"}},{"$f":"9669+9669","v":{"v":19338,"d":"19,338"}},{"v":4834.5,"d":"4,835"},{"$f":"9330/2","v":{"v":4665,"d":"4,665"}},{"v":39035,"d":"39,035"},null,{"$f":"1148+1148","v":{"v":2296,"d":"2,296"}},{"$f":"K46+L46-M46","v":{"v":36739,"d":"36,739"}},{"$f":"H46+J46-I46-M46","v":{"v":16872.5,"d":"16,873"}}]
["Student Housing-West Village","TU","Auxiliary",{"v":1377032,"d":"1,377,032"},null,{"v":55100,"d":"55,100"},{"$f":"D47+E47-F47","v":{"v":1321932,"d":"1,321,932"}},{"$f":"31505+31505","v":{"v":63010,"d":"63,010"}},{"v":15752.5,"d":"15,753"},{"$f":"30403/2","v":{"v":15201.5,"d":"15,202"}},{"v":127197,"d":"127,197"},null,{"$f":"3741+3741","v":{"v":7482,"d":"7,482"}},{"$f":"K47+L47-M47","v":{"v":119715,"d":"119,715"}},{"$f":"H47+J47-I47-M47","v":{"v":54977,"d":"54,977"}}]
["Resident Hall Renov","TU","Auxiliary",{"v":12121332,"d":"12,121,332"},null,{"v":485018,"d":"485,018"},{"v":11636314,"d":"11,636,314"},{"$f":"277326+277326","v":{"v":554652,"d":"554,652"}},{"v":138663,"d":"138,663"},{"$f":"267626/2","v":{"v":133813,"d":"133,813"}},{"v":1119652,"d":"1,119,652"},null,{"$f":"32931+32931","v":{"v":65862,"d":"65,862"}},{"v":1053790,"d":"1,053,790"},{"v":483940,"d":"483,940"}]
["Towson Center Arena ","TU","Auxiliary",{"v":25095251,"d":"25,095,251"},null,{"v":1004150,"d":"1,004,150"},{"$f":"D49+E49-F49","v":{"v":24091101,"d":"24,091,101"}},{"$f":"574159+574159","v":{"v":1148318,"d":"1,148,318"}},{"v":287079.5,"d":"287,080"},{"$f":"554076/2","v":{"v":277038,"d":"277,038"}},{"v":2318058,"d":"2,318,058"},null,{"$f":"68178+68178","v":{"v":136356,"d":"136,356"}},{"$f":"K49+L49-M49","v":{"v":2181702,"d":"2,181,702"}},{"$f":"H49+J49-I49-M49","v":{"v":1001920.5,"d":"1,001,921"}}]
["West Village Dining Commons","TU","Auxiliary",{"v":1113782,"d":"1,113,782"},null,{"v":44566,"d":"44,566"},{"$f":"D50+E50-F50","v":{"v":1069216,"d":"1,069,216"}},{"$f":"25482+25482","v":{"v":50964,"d":"50,964"}},{"v":12741,"d":"12,741"},{"$f":"24591/2","v":{"v":12295.5,"d":"12,296"}},{"v":102880,"d":"102,880"},null,{"$f":"3026+3026","v":{"v":6052,"d":"6,052"}},{"$f":"K50+L50-M50","v":{"v":96828,"d":"96,828"}},{"$f":"H50+J50-I50-M50","v":{"v":44466.5,"d":"44,467"}}]
["West Village Parking Structure","TU","Auxiliary",{"v":1235432,"d":"1,235,432"},null,{"v":49434,"d":"49,434"},{"v":1185998,"d":"1,185,998"},{"$f":"28266+28266","v":{"v":56532,"d":"56,532"}},{"v":14133,"d":"14,133"},{"$f":"27277/2","v":{"v":13638.5,"d":"13,639"}},{"v":114119,"d":"114,119"},null,{"$f":"3356+3356","v":{"v":6712,"d":"6,712"}},{"v":107407,"d":"107,407"},{"v":49325.5,"d":"49,326"}]
["Unallocated","USM","Auxiliary",{"v":-2,"d":"(2)"},null,null,{"v":-2,"d":"(2)"},{"$nulls":3},0,null,null,0,0]
[]
[]
["Total",null,null,{"$f":"SUM(D8:D54)","v":{"v":103215000,"d":"103,215,000"}},0,{"v":4130000,"d":"4,130,000"},{"v":99085000,"d":"99,085,000"},{"v":4722946,"d":"4,722,946"},{"v":1180736.5,"d":"1,180,737"},{"v":1139436.5,"d":"1,139,437"},{"v":9534012,"d":"9,534,012"},0,{"v":560822,"d":"560,822"},{"v":8973190,"d":"8,973,190"},{"v":4120824,"d":"4,120,824"},0]
[]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"D15+D13+D14","v":{"v":1084769,"d":"1,084,769 "}},{"v":0,"d":"0 "},{"v":43405,"d":"43,405 "},{"v":1041364,"d":"1,041,364 "},{"v":49638,"d":"49,638 "},{"v":12409.5,"d":"12,410 "},{"v":11975,"d":"11,975 "},{"v":100201,"d":"100,201 "},{"v":0,"d":"0 "},{"v":5894,"d":"5,894 "},{"v":94307,"d":"94,307 "},{"v":43309.5,"d":"43,310 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D11+D10+D12","v":{"v":6674842,"d":"6,674,842 "}},{"v":0,"d":"0 "},{"v":267084,"d":"267,084 "},{"v":6407758,"d":"6,407,758 "},{"v":305430,"d":"305,430 "},{"v":76357.5,"d":"76,358 "},{"v":73686.5,"d":"73,687 "},{"v":616558,"d":"616,558 "},{"v":0,"d":"0 "},{"v":36268,"d":"36,268 "},{"v":580290,"d":"580,290 "},{"v":266491,"d":"266,491 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D21+D22","v":{"v":208309,"d":"208,309 "}},{"v":0,"d":"0 "},{"v":8335,"d":"8,335 "},{"v":199974,"d":"199,974 "},{"v":9532,"d":"9,532 "},{"v":2383,"d":"2,383 "},{"v":2299.5,"d":"2,300 "},{"v":19241,"d":"19,241 "},{"v":0,"d":"0 "},{"v":1132,"d":"1,132 "},{"v":18109,"d":"18,109 "},{"v":8316.5,"d":"8,317 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D29+D28+D30","v":{"v":3782024,"d":"3,782,024 "}},{"v":0,"d":"0 "},{"v":151332,"d":"151,332 "},{"v":3630692,"d":"3,630,692 "},{"v":173060,"d":"173,060 "},{"v":43265,"d":"43,265 "},{"v":41751,"d":"41,751 "},{"v":349347,"d":"349,347 "},{"v":0,"d":"0 "},{"v":20550,"d":"20,550 "},{"v":328797,"d":"328,797 "},{"v":150996,"d":"150,996 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D16","v":{"v":70785,"d":"70,785 "}},{"v":0,"d":"0 "},{"v":2832,"d":"2,832 "},{"v":67953,"d":"67,953 "},{"v":3238,"d":"3,238 "},{"v":809.5,"d":"810 "},{"v":781.5,"d":"782 "},{"v":6540,"d":"6,540 "},{"v":0,"d":"0 "},{"v":384,"d":"384 "},{"v":6156,"d":"6,156 "},{"v":2826,"d":"2,826 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D26","v":{"v":438230,"d":"438,230 "}},{"$f":"E26","v":{"v":0,"d":"0 "}},{"v":17535,"d":"17,535 "},{"v":420695,"d":"420,695 "},{"v":20052,"d":"20,052 "},{"v":5013,"d":"5,013 "},{"v":4838,"d":"4,838 "},{"v":40478,"d":"40,478 "},{"v":0,"d":"0 "},{"v":2382,"d":"2,382 "},{"v":38096,"d":"38,096 "},{"v":17495,"d":"17,495 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D25+D23+D24","v":{"v":762729,"d":"762,729 "}},{"v":0,"d":"0 "},{"v":30519,"d":"30,519 "},{"v":732210,"d":"732,210 "},{"v":34900,"d":"34,900 "},{"v":8725,"d":"8,725 "},{"v":8420,"d":"8,420 "},{"v":70453,"d":"70,453 "},{"v":0,"d":"0 "},{"v":4144,"d":"4,144 "},{"v":66309,"d":"66,309 "},{"v":30451,"d":"30,451 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D31","v":{"v":109748,"d":"109,748 "}},{"$f":"E31","v":{"v":0,"d":"0 "}},{"v":4391,"d":"4,391 "},{"v":105357,"d":"105,357 "},{"v":5022,"d":"5,022 "},{"v":1255.5,"d":"1,256 "},{"v":1211.5,"d":"1,212 "},{"v":10138,"d":"10,138 "},{"v":0,"d":"0 "},{"v":596,"d":"596 "},{"v":9542,"d":"9,542 "},{"v":4382,"d":"4,382 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D27","v":{"v":257636,"d":"257,636 "}},{"v":0,"d":"0 "},{"v":10309,"d":"10,309 "},{"v":247327,"d":"247,327 "},{"v":11788,"d":"11,788 "},{"v":2947,"d":"2,947 "},{"v":2844,"d":"2,844 "},{"v":23798,"d":"23,798 "},{"v":0,"d":"0 "},{"v":1400,"d":"1,400 "},{"v":22398,"d":"22,398 "},{"v":10285,"d":"10,285 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D18+D17","v":{"v":1846527,"d":"1,846,527 "}},{"v":0,"d":"0 "},{"v":73886,"d":"73,886 "},{"v":1772641,"d":"1,772,641 "},{"v":84494,"d":"84,494 "},{"v":21123.5,"d":"21,124 "},{"v":20385,"d":"20,385 "},{"v":170562,"d":"170,562 "},{"v":0,"d":"0 "},{"v":10034,"d":"10,034 "},{"v":160528,"d":"160,528 "},{"v":73721.5,"d":"73,722 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D20+D19","v":{"v":321174,"d":"321,174 "}},{"v":0,"d":"0 "},{"v":12851,"d":"12,851 "},{"v":308323,"d":"308,323 "},{"v":14696,"d":"14,696 "},{"v":3674,"d":"3,674 "},{"v":3545.5,"d":"3,546 "},{"v":29669,"d":"29,669 "},{"v":0,"d":"0 "},{"v":1744,"d":"1,744 "},{"v":27925,"d":"27,925 "},{"v":12823.5,"d":"12,824 "},{"v":0,"d":"0 "}]
[null,"USM Office"]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D60:D72)","v":{"v":15556773,"d":"15,556,773 "}},{"v":0,"d":"0 "},{"v":622479,"d":"622,479 "},{"v":14934294,"d":"14,934,294 "},{"v":711850,"d":"711,850 "},{"v":177962.5,"d":"177,963 "},{"v":171737.5,"d":"171,738 "},{"v":1436985,"d":"1,436,985 "},{"v":0,"d":"0 "},{"v":84528,"d":"84,528 "},{"v":1352457,"d":"1,352,457 "},{"v":621097,"d":"621,097 "},{"v":0,"d":"0 "}]
[]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"D38+D37","v":{"v":446942,"d":"446,942 "}},{"$f":"E38+E37","v":{"v":0,"d":"0 "}},{"v":17884,"d":"17,884 "},{"v":429058,"d":"429,058 "},{"v":20450,"d":"20,450 "},{"v":5112.5,"d":"5,113 "},{"v":4934,"d":"4,934 "},{"v":41285,"d":"41,285 "},{"v":0,"d":"0 "},{"v":2428,"d":"2,428 "},{"v":38857,"d":"38,857 "},{"v":17843.5,"d":"17,844 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D34+D36+D35+D33","v":{"v":23766275,"d":"23,766,275 "}},{"v":0,"d":"0 "},{"v":950973,"d":"950,973 "},{"v":22815302,"d":"22,815,302 "},{"v":1087506,"d":"1,087,506 "},{"v":271876.5,"d":"271,877 "},{"v":262367,"d":"262,367 "},{"v":2195302,"d":"2,195,302 "},{"v":0,"d":"0 "},{"v":129134,"d":"129,134 "},{"v":2066168,"d":"2,066,168 "},{"v":948862.5,"d":"948,863 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D41","v":{"v":9645958,"d":"9,645,958 "}},{"v":0,"d":"0 "},{"v":385969,"d":"385,969 "},{"v":9259989,"d":"9,259,989 "},{"v":441384,"d":"441,384 "},{"v":110346,"d":"110,346 "},{"v":106486,"d":"106,486 "},{"v":891001,"d":"891,001 "},{"v":0,"d":"0 "},{"v":52412,"d":"52,412 "},{"v":838589,"d":"838,589 "},{"v":385112,"d":"385,112 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D48+D46+D47+D51+D49+D50","v":{"v":41365423,"d":"41,365,423 "}},{"$f":"E48+E46+E47+E51+E49+E50","v":{"v":0,"d":"0 "}},{"v":1655177,"d":"1,655,177 "},{"v":39710246,"d":"39,710,246 "},{"v":1892814,"d":"1,892,814 "},{"v":473203.5,"d":"473,204 "},{"v":456651.5,"d":"456,652 "},{"v":3820941,"d":"3,820,941 "},{"v":0,"d":"0 "},{"v":224760,"d":"224,760 "},{"v":3596181,"d":"3,596,181 "},{"v":1651502,"d":"1,651,502 "},{"v":0,"d":"0 "}]
[null,"UMES"]
[null,"FSU"]
[null,"CSU",null,{"$f":"D42","v":{"v":22759,"d":"22,759 "}},{"v":0,"d":"0 "},{"v":911,"d":"911 "},{"v":21848,"d":"21,848 "},{"v":1042,"d":"1,042 "},{"v":260.5,"d":"261 "},{"v":251,"d":"251 "},{"v":2102,"d":"2,102 "},{"v":0,"d":"0 "},{"v":124,"d":"124 "},{"v":1978,"d":"1,978 "},{"v":908.5,"d":"909 "},{"v":0,"d":"0 "}]
[null,"UB"]
[null,"SU",null,{"$f":"D43+D44+D45","v":{"v":4858816,"d":"4,858,816 "}},{"v":0,"d":"0 "},{"v":194418,"d":"194,418 "},{"v":4664398,"d":"4,664,398 "},{"v":222330,"d":"222,330 "},{"v":55582.5,"d":"55,583 "},{"v":53639,"d":"53,639 "},{"v":448812,"d":"448,812 "},{"v":0,"d":"0 "},{"v":26400,"d":"26,400 "},{"v":422412,"d":"422,412 "},{"v":193986.5,"d":"193,987 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D39","v":{"v":7551787,"d":"7,551,787 "}},{"$f":"E39","v":{"v":0,"d":"0 "}},{"v":302174,"d":"302,174 "},{"v":7249613,"d":"7,249,613 "},{"v":345558,"d":"345,558 "},{"v":86389.5,"d":"86,390 "},{"v":83367.5,"d":"83,368 "},{"v":697560,"d":"697,560 "},{"v":0,"d":"0 "},{"v":41034,"d":"41,034 "},{"v":656526,"d":"656,526 "},{"v":301502,"d":"301,502 "},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office",null,{"$f":"D40+D52","v":{"v":267,"d":"267 "}},{"v":0,"d":"0 "},{"v":15,"d":"15 "},{"v":252,"d":"252 "},{"v":12,"d":"12 "},{"v":3,"d":"3 "},{"v":3,"d":"3 "},{"v":24,"d":"24 "},{"v":0,"d":"0 "},{"v":2,"d":"2 "},{"v":22,"d":"22 "},{"v":10,"d":"10 "},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D79:D91)","v":{"v":87658227,"d":"87,658,227 "}},{"v":0,"d":"0 "},{"v":3507521,"d":"3,507,521 "},{"v":84150706,"d":"84,150,706 "},{"v":4011096,"d":"4,011,096 "},{"v":1002774,"d":"1,002,774 "},{"v":967699,"d":"967,699 "},{"v":8097027,"d":"8,097,027 "},{"v":0,"d":"0 "},{"v":476294,"d":"476,294 "},{"v":7620733,"d":"7,620,733 "},{"v":3499727,"d":"3,499,727 "},{"v":0,"d":"0 "}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"D60+D79","v":{"v":1531711,"d":"1,531,711 "}},{"v":0,"d":"0 "},{"v":61289,"d":"61,289 "},{"v":1470422,"d":"1,470,422 "},{"v":70088,"d":"70,088 "},{"v":17522,"d":"17,522 "},{"v":16909,"d":"16,909 "},{"v":141486,"d":"141,486 "},{"v":0,"d":"0 "},{"v":8322,"d":"8,322 "},{"v":133164,"d":"133,164 "},{"v":61153,"d":"61,153 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":30441117,"d":"30,441,117 "},{"v":0,"d":"0 "},{"v":1218057,"d":"1,218,057 "},{"v":29223060,"d":"29,223,060 "},{"v":1392936,"d":"1,392,936 "},{"v":348234,"d":"348,234 "},{"v":336053.5,"d":"336,054 "},{"v":2811860,"d":"2,811,860 "},{"v":0,"d":"0 "},{"v":165402,"d":"165,402 "},{"v":2646458,"d":"2,646,458 "},{"v":1215353.5,"d":"1,215,354 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":9854267,"d":"9,854,267 "},{"v":0,"d":"0 "},{"v":394304,"d":"394,304 "},{"v":9459963,"d":"9,459,963 "},{"v":450916,"d":"450,916 "},{"v":112729,"d":"112,729 "},{"v":108785.5,"d":"108,786 "},{"v":910242,"d":"910,242 "},{"v":0,"d":"0 "},{"v":53544,"d":"53,544 "},{"v":856698,"d":"856,698 "},{"v":393428.5,"d":"393,429 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":45147447,"d":"45,147,447 "},{"v":0,"d":"0 "},{"v":1806509,"d":"1,806,509 "},{"v":43340938,"d":"43,340,938 "},{"v":2065874,"d":"2,065,874 "},{"v":516468.5,"d":"516,469 "},{"v":498402.5,"d":"498,403 "},{"v":4170288,"d":"4,170,288 "},{"v":0,"d":"0 "},{"v":245310,"d":"245,310 "},{"v":3924978,"d":"3,924,978 "},{"v":1802498,"d":"1,802,498 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":70785,"d":"70,785 "},{"v":0,"d":"0 "},{"v":2832,"d":"2,832 "},{"v":67953,"d":"67,953 "},{"v":3238,"d":"3,238 "},{"v":809.5,"d":"810 "},{"v":781.5,"d":"782 "},{"v":6540,"d":"6,540 "},{"v":0,"d":"0 "},{"v":384,"d":"384 "},{"v":6156,"d":"6,156 "},{"v":2826,"d":"2,826 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":438230,"d":"438,230 "},{"v":0,"d":"0 "},{"v":17535,"d":"17,535 "},{"v":420695,"d":"420,695 "},{"v":20052,"d":"20,052 "},{"v":5013,"d":"5,013 "},{"v":4838,"d":"4,838 "},{"v":40478,"d":"40,478 "},{"v":0,"d":"0 "},{"v":2382,"d":"2,382 "},{"v":38096,"d":"38,096 "},{"v":17495,"d":"17,495 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":785488,"d":"785,488 "},{"v":0,"d":"0 "},{"v":31430,"d":"31,430 "},{"v":754058,"d":"754,058 "},{"v":35942,"d":"35,942 "},{"v":8985.5,"d":"8,986 "},{"v":8671,"d":"8,671 "},{"v":72555,"d":"72,555 "},{"v":0,"d":"0 "},{"v":4268,"d":"4,268 "},{"v":68287,"d":"68,287 "},{"v":31359.5,"d":"31,360 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":109748,"d":"109,748 "},{"v":0,"d":"0 "},{"v":4391,"d":"4,391 "},{"v":105357,"d":"105,357 "},{"v":5022,"d":"5,022 "},{"v":1255.5,"d":"1,256 "},{"v":1211.5,"d":"1,212 "},{"v":10138,"d":"10,138 "},{"v":0,"d":"0 "},{"v":596,"d":"596 "},{"v":9542,"d":"9,542 "},{"v":4382,"d":"4,382 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":5116452,"d":"5,116,452 "},{"v":0,"d":"0 "},{"v":204727,"d":"204,727 "},{"v":4911725,"d":"4,911,725 "},{"v":234118,"d":"234,118 "},{"v":58529.5,"d":"58,530 "},{"v":56483,"d":"56,483 "},{"v":472610,"d":"472,610 "},{"v":0,"d":"0 "},{"v":27800,"d":"27,800 "},{"v":444810,"d":"444,810 "},{"v":204271.5,"d":"204,272 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":9398314,"d":"9,398,314 "},{"v":0,"d":"0 "},{"v":376060,"d":"376,060 "},{"v":9022254,"d":"9,022,254 "},{"v":430052,"d":"430,052 "},{"v":107513,"d":"107,513 "},{"v":103752.5,"d":"103,753 "},{"v":868122,"d":"868,122 "},{"v":0,"d":"0 "},{"v":51068,"d":"51,068 "},{"v":817054,"d":"817,054 "},{"v":375223.5,"d":"375,224 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":321174,"d":"321,174 "},{"v":0,"d":"0 "},{"v":12851,"d":"12,851 "},{"v":308323,"d":"308,323 "},{"v":14696,"d":"14,696 "},{"v":3674,"d":"3,674 "},{"v":3545.5,"d":"3,546 "},{"v":29669,"d":"29,669 "},{"v":0,"d":"0 "},{"v":1744,"d":"1,744 "},{"v":27925,"d":"27,925 "},{"v":12823.5,"d":"12,824 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":267,"d":"267 "},{"v":0,"d":"0 "},{"v":15,"d":"15 "},{"v":252,"d":"252 "},{"v":12,"d":"12 "},{"v":3,"d":"3 "},{"v":3,"d":"3 "},{"v":24,"d":"24 "},{"v":0,"d":"0 "},{"v":2,"d":"2 "},{"v":22,"d":"22 "},{"v":10,"d":"10 "},{"v":0,"d":"0 "}]
[]
["Total  Projects",null,null,{"$f":"SUM(D98:D110)","v":{"v":103215000,"d":"103,215,000 "}},{"v":0,"d":"0 "},{"v":4130000,"d":"4,130,000 "},{"v":99085000,"d":"99,085,000 "},{"v":4722946,"d":"4,722,946 "},{"v":1180736.5,"d":"1,180,737 "},{"v":1139436.5,"d":"1,139,437 "},{"v":9534012,"d":"9,534,012 "},{"v":0,"d":"0 "},{"v":560822,"d":"560,822 "},{"v":8973190,"d":"8,973,190 "},{"v":4120824,"d":"4,120,824 "},{"v":0,"d":"0 "}]

{"sheet":"11B","index":16,"n_rows":280,"n_cols":21,"rows_kept":280}
["University System of Maryland"]
["2011 Series B Revenue Bonds"]
["FYE June 30, 2015"]
[{"$nulls":4},"02 Series A",{"$nulls":4},"02 Series A",{"$nulls":3},"02 Series A"]
[{"$nulls":4},"03 Series A",{"$nulls":4},"03 Series A",{"$nulls":3},"03 Series A"]
[{"$nulls":4},"04 Series A",{"$nulls":3},{"$f":"D9","v":"@ 06/30/14"},"04 Series A",{"$f":"F7","v":"FY 2015"},{"$f":"G9","v":"@ 6/30/2015"},{"$f":"I6","v":"@ 06/30/14"},"04 Series A",{"$f":"K6","v":"FY 2015"},{"$f":"L6","v":"@ 6/30/2015"},{"$f":"M6","v":"@ 06/30/14"},{"$f":"L6","v":"@ 6/30/2015"}]
[{"$nulls":4},"05 Series A","FY 2015",null,{"$f":"F7","v":"FY 2015"},"Allocation","05 Series A","Amortization","Allocation","Allocation","05 Series A","Amortization","Allocation","Accrued ","Accrued ",null,"Capitalize"]
[null,null,"Academic","Debt ","Debt Assigned","Principal ","Debt","Interest","of Unamort.","Premium Assigned","of","of Unamort.","of Unamort.","Loss(gain) Assigned","of ","of Unamort.","Interest","Interest","Interest","Interest / "]
["Project","Institution","/Auxiliary","@ 06/30/14","to 2011 Series B","Paid","@ 6/30/2015","Paid","Premium",{"$f":"E9","v":"to 2011 Series B"},"Premium",{"$f":"I9","v":"Premium"},"Loss(gain)",{"$f":"J9","v":"to 2011 Series B"},"Loss(gain)","Loss(gain)","Payable","Payable","Expense","Expense"]
[]
[]
["2002 Series A"]
["Temporary Building","UMB","Auxiliary",0,null,null,{"$f":"D13+E13-F13","v":0},null,0,null,null,{"$f":"I13+J13-K13","v":0},0,null,null,{"$f":"M13+N13-O13","v":0},null,null,{"$f":"H13-K13+O13-Q13+R13","v":0}]
["Donaldson Brown Center","UMB","Auxiliary",0,null,null,{"$f":"D14+E14-F14","v":0},null,0,null,null,{"$f":"I14+J14-K14","v":0},0,null,null,{"$f":"M14+N14-O14","v":0},null,null,{"$f":"H14-K14+O14-Q14+R14","v":0}]
["Saratoga Street garage","UMB","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0,null,"ubit"]
["New parking garage","UMB","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0,null,"ubit"]
["Pascault Row renovation","UMB","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Comcast Arena","UMCP","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0,null,"ubit"]
["South Campus Parking Garage","UMCP","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["North Campus Parking Garage","UMCP","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Health Center","UMCP","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Queen Anne's Hall renovation","UMCP","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0,null,"ubit"]
["Stamp Union Renovation","UMCP","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0,null,"ubit"]
["SCUB 3 planning and construction","UMCP","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Prettyman/Scarborough HVAC ","TU","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Bowling Conversion to Cybercafe","TU","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Newell Dining Hall Renovation","TU","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Interim Fitness Center","TU","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Minnegan Stadium Renovation","TU","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["7800 York Road Garage","TU","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Richmond & Newell Hall Dining ","TU","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Murphy Hall Annex renovation","UMES","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["New residence hall","UMES","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Student service center","UMES","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["New residence hall","CSC","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Dining Hall","CSC","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["New Student Center","UB","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Land acquisition for Alumni Center","UMBC","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Residence Hall renovation","UMBC","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Housing Central Utility Plant","UMBC","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Parking Garage","UMBC","Auxiliary",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Transfer from UMUC early payoff","USM Office","Auxiliary",0,null,null,{"$f":"D42+E42-F42","v":0},null,0,null,null,0,0,null,null,{"$f":"M42+N42-O42","v":0},null,null,{"$f":"H42-K42+O42-Q42+R42","v":0}]
["New Dental School Building","UMB","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Howard Hall PH IV","UMB","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facililties Renewal","UMB","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Nursing School Equipment","UMB","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["School of Law","UMB","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency - Davidge Hall","UMB","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Renovate Hornbake and McKeldin Libraries","UMCP","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Renovate Key and Taliaferro Halls","UMCP","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Engineering & Applied Science","UMCP","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","UMCP","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Utilities Upgrade","UMES","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Social Science Educ. & Health","UMES","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","UMES","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency Fund","UMES","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Equip Information Technology","UMBC","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","UMBC","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency - Bio Sciences","UMBC","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Aquaculture Building","UMCES","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","UMCES","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","BSU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency Misc. Projects","BSU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","CSC","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency Light Poles","CSC","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","FSU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","SU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency Misc. Projects","SU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","TU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["7800 York Road renovation","TU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency Utility","TU","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal Projects","UB","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Emergency Fund","USM Office","Academic",0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
[]
["2003 Series A",{"$nulls":7},0,null,null,0]
["Emergency Projects","BSU","Academic",{"v":4795,"d":"4,795"},null,null,{"$f":"D76+E76-F76","v":{"v":4795,"d":"4,795"}},{"$f":"107+107","v":214},449,null,{"$f":"22+22","v":44},405,{"v":-22,"d":"(22)"},null,{"$f":"-1-1","v":{"v":-2,"d":"(2)"}},{"$f":"M76+N76-O76","v":{"v":-20,"d":"(20)"}},{"v":53.5,"d":"54"},{"$f":"107/2","v":{"v":53.5,"d":"54"}},168]
["Facilities Renewal","BSU","Academic",{"v":251887,"d":"251,887"},null,null,{"v":251887,"d":"251,887"},{"$f":"5635+5635","v":{"v":11270,"d":"11,270"}},{"v":23497,"d":"23,497"},null,{"$f":"1175+1175","v":{"v":2350,"d":"2,350"}},{"v":21147,"d":"21,147"},{"v":-1151,"d":"(1,151)"},null,{"$f":"-57-57","v":{"v":-114,"d":"(114)"}},{"v":-1037,"d":"(1,037)"},{"v":2817.5,"d":"2,818"},{"$f":"5635/2","v":{"v":2817.5,"d":"2,818"}},{"v":8806,"d":"8,806"}]
["Facilities Renewal","CSU","Academic",{"v":71642,"d":"71,642"},null,null,{"v":71642,"d":"71,642"},{"$f":"1603+1603","v":{"v":3206,"d":"3,206"}},{"v":6684,"d":"6,684"},null,{"$f":"334+334","v":668},{"$f":"I78+J78-K78","v":{"v":6016,"d":"6,016"}},{"v":-329,"d":"(329)"},null,{"$f":"-16-16","v":{"v":-32,"d":"(32)"}},{"v":-297,"d":"(297)"},{"v":801.5,"d":"802"},{"$f":"1603/2","v":{"v":801.5,"d":"802"}},{"$f":"H78-K78+O78-Q78+R78","v":{"v":2506,"d":"2,506"}}]
["Upgrade Utilities","CSU","Academic",{"v":49768,"d":"49,768"},null,null,{"v":49768,"d":"49,768"},{"$f":"1113+1113","v":{"v":2226,"d":"2,226"}},{"v":4643,"d":"4,643"},null,{"$f":"232+232","v":464},{"v":4179,"d":"4,179"},{"v":-229,"d":"(229)"},null,{"$f":"-11-11","v":{"v":-22,"d":"(22)"}},{"v":-207,"d":"(207)"},{"v":556.5,"d":"557"},{"$f":"1113/2","v":{"v":556.5,"d":"557"}},{"v":1740,"d":"1,740"}]
["New Health / Human Services Bldg","CSU","Academic",{"v":19428,"d":"19,428"},null,null,{"v":19428,"d":"19,428"},{"$f":"435+435","v":870},{"v":1810,"d":"1,810"},null,{"$f":"91+91","v":182},{"v":1628,"d":"1,628"},{"v":-91,"d":"(91)"},null,{"$f":"-4-4","v":{"v":-8,"d":"(8)"}},{"v":-83,"d":"(83)"},{"v":217.5,"d":"218"},{"$f":"435/2","v":{"v":217.5,"d":"218"}},680]
["Compton Science Center equipment","FSU","Academic",{"v":492079,"d":"492,079"},null,null,{"v":492079,"d":"492,079"},{"$f":"11008+11008","v":{"v":22016,"d":"22,016"}},{"v":45905,"d":"45,905"},null,{"$f":"2295+2295","v":{"v":4590,"d":"4,590"}},{"v":41315,"d":"41,315"},{"v":-2247,"d":"(2,247)"},null,{"$f":"-112-112","v":{"v":-224,"d":"(224)"}},{"v":-2023,"d":"(2,023)"},{"v":5504,"d":"5,504"},{"$f":"11008/2","v":{"v":5504,"d":"5,504"}},{"v":17202,"d":"17,202"}]
["Facilities Renewal","FSU","Academic",{"v":218333,"d":"218,333"},null,null,{"v":218333,"d":"218,333"},{"$f":"4884+4884","v":{"v":9768,"d":"9,768"}},{"v":20369,"d":"20,369"},null,{"$f":"1018+1018","v":{"v":2036,"d":"2,036"}},{"v":18333,"d":"18,333"},{"v":-996,"d":"(996)"},null,{"$f":"-50-50","v":{"v":-100,"d":"(100)"}},{"v":-896,"d":"(896)"},{"v":2442,"d":"2,442"},{"$f":"4884/2","v":{"v":2442,"d":"2,442"}},{"v":7632,"d":"7,632"}]
["Emergency Projects","SU","Academic",{"v":99720,"d":"99,720"},null,null,{"v":99720,"d":"99,720"},{"$f":"2231+2231","v":{"v":4462,"d":"4,462"}},{"v":9303,"d":"9,303"},null,{"$f":"465+465","v":930},{"v":8373,"d":"8,373"},{"v":-454,"d":"(454)"},null,{"$f":"-23-23","v":{"v":-46,"d":"(46)"}},{"v":-408,"d":"(408)"},{"v":1115.5,"d":"1,116"},{"$f":"2231/2","v":{"v":1115.5,"d":"1,116"}},{"v":3486,"d":"3,486"}]
["Facilities Renewal","SU","Academic",{"v":62796,"d":"62,796"},null,null,{"v":62796,"d":"62,796"},{"$f":"1405+1405","v":{"v":2810,"d":"2,810"}},{"v":5857,"d":"5,857"},null,{"$f":"293+293","v":586},{"v":5271,"d":"5,271"},{"v":-288,"d":"(288)"},null,{"$f":"-14-14","v":{"v":-28,"d":"(28)"}},{"v":-260,"d":"(260)"},{"v":702.5,"d":"703"},{"$f":"1405/2","v":{"v":702.5,"d":"703"}},{"v":2196,"d":"2,196"}]
["7800 York Road renovation","TU","Academic",{"v":24527,"d":"24,527"},null,null,{"v":24527,"d":"24,527"},{"$f":"549+549","v":{"v":1098,"d":"1,098"}},{"v":2290,"d":"2,290"},null,{"$f":"114+114","v":228},{"v":2062,"d":"2,062"},{"v":-110,"d":"(110)"},null,{"$f":"-6-6","v":{"v":-12,"d":"(12)"}},{"v":-98,"d":"(98)"},{"v":274.5,"d":"275"},{"$f":"549/2","v":{"v":274.5,"d":"275"}},858]
["Facilities Renewal","TU","Academic",{"v":462146,"d":"462,146"},null,null,{"v":462146,"d":"462,146"},{"$f":"10338+10338","v":{"v":20676,"d":"20,676"}},{"v":43109,"d":"43,109"},null,{"$f":"2156+2156","v":{"v":4312,"d":"4,312"}},{"v":38797,"d":"38,797"},{"v":-2111,"d":"(2,111)"},null,{"$f":"-105-105","v":{"v":-210,"d":"(210)"}},{"v":-1901,"d":"(1,901)"},{"v":5169,"d":"5,169"},{"$f":"10338/2","v":{"v":5169,"d":"5,169"}},{"v":16154,"d":"16,154"}]
["Facilities Renewal","UB","Academic",{"v":140624,"d":"140,624"},null,null,{"v":140624,"d":"140,624"},{"$f":"3146+3146","v":{"v":6292,"d":"6,292"}},{"v":13118,"d":"13,118"},null,{"$f":"656+656","v":{"v":1312,"d":"1,312"}},{"v":11806,"d":"11,806"},{"v":-642,"d":"(642)"},null,{"$f":"-32-32","v":{"v":-64,"d":"(64)"}},{"v":-578,"d":"(578)"},{"v":1573,"d":"1,573"},{"$f":"3146/2","v":{"v":1573,"d":"1,573"}},{"v":4916,"d":"4,916"}]
["Howard Hall, Phase IV","UMB","Academic",{"v":17300,"d":"17,300"},null,null,{"v":17300,"d":"17,300"},{"$f":"387+387","v":774},{"v":1612,"d":"1,612"},null,{"$f":"81+81","v":162},{"v":1450,"d":"1,450"},{"v":-87,"d":"(87)"},null,{"$f":"-4-4","v":{"v":-8,"d":"(8)"}},{"v":-79,"d":"(79)"},{"v":193.5,"d":"194"},{"$f":"387/2","v":{"v":193.5,"d":"194"}},604]
["New Dental School","UMB","Academic",{"v":1498554,"d":"1,498,554"},null,null,{"v":1498554,"d":"1,498,554"},{"$f":"33522+33522","v":{"v":67044,"d":"67,044"}},{"v":139792,"d":"139,792"},null,{"$f":"6990+6990","v":{"v":13980,"d":"13,980"}},{"v":125812,"d":"125,812"},{"v":-6841,"d":"(6,841)"},null,{"$f":"-342-342","v":{"v":-684,"d":"(684)"}},{"v":-6157,"d":"(6,157)"},{"v":16761,"d":"16,761"},{"$f":"33522/2","v":{"v":16761,"d":"16,761"}},{"v":52380,"d":"52,380"}]
["School of Nursing equipment","UMB","Academic",{"v":11621,"d":"11,621"},null,null,{"v":11621,"d":"11,621"},{"$f":"260+260","v":520},{"v":1085,"d":"1,085"},null,{"$f":"54+54","v":108},977,{"v":-51,"d":"(51)"},null,{"$f":"-3-3","v":{"v":-6,"d":"(6)"}},{"v":-45,"d":"(45)"},130,{"$f":"260/2","v":130},406]
["School of Law: Marshall Libr","UMB","Academic",{"v":-1731,"d":"(1,731)"},null,null,{"v":-1731,"d":"(1,731)"},{"$f":"-39-39","v":{"v":-78,"d":"(78)"}},{"v":-162,"d":"(162)"},null,{"$f":"-8-8","v":{"v":-16,"d":"(16)"}},{"v":-146,"d":"(146)"},10,null,null,10,{"v":-19.5,"d":"(20)"},{"v":-19.5,"d":"(20)"},{"v":-62,"d":"(62)"}]
["Emergency Projects","UMB","Academic",{"v":-1128,"d":"(1,128)"},null,null,{"v":-1128,"d":"(1,128)"},{"$f":"-25-25","v":{"v":-50,"d":"(50)"}},{"v":-107,"d":"(107)"},null,{"$f":"-5-5","v":{"v":-10,"d":"(10)"}},{"v":-97,"d":"(97)"},6,null,null,6,{"v":-12.5,"d":"(13)"},{"v":-12.5,"d":"(13)"},{"v":-40,"d":"(40)"}]
["Facilities Renewal","UMB ","Academic",{"v":730328,"d":"730,328"},null,null,{"v":730328,"d":"730,328"},{"$f":"16337+16337","v":{"v":32674,"d":"32,674"}},{"v":68131,"d":"68,131"},null,{"$f":"3406+3406","v":{"v":6812,"d":"6,812"}},{"v":61319,"d":"61,319"},{"v":-3333,"d":"(3,333)"},null,{"$f":"-167-167","v":{"v":-334,"d":"(334)"}},{"v":-2999,"d":"(2,999)"},{"v":8168.5,"d":"8,169"},{"$f":"16337/2","v":{"v":8168.5,"d":"8,169"}},{"v":25528,"d":"25,528"}]
["Facilities Renewal","UMBC","Academic",{"v":250011,"d":"250,011"},null,null,{"v":250011,"d":"250,011"},{"$f":"5593+5593","v":{"v":11186,"d":"11,186"}},{"v":23323,"d":"23,323"},null,{"$f":"1166+1166","v":{"v":2332,"d":"2,332"}},{"v":20991,"d":"20,991"},{"v":-1142,"d":"(1,142)"},null,{"$f":"-57-57","v":{"v":-114,"d":"(114)"}},{"v":-1028,"d":"(1,028)"},{"v":2796.5,"d":"2,797"},{"$f":"5593/2","v":{"v":2796.5,"d":"2,797"}},{"v":8740,"d":"8,740"}]
["Information Technology Building equipment","UMBC","Academic",{"v":510845,"d":"510,845"},null,null,{"v":510845,"d":"510,845"},{"$f":"11427+11427","v":{"v":22854,"d":"22,854"}},{"v":47653,"d":"47,653"},null,{"$f":"2383+2383","v":{"v":4766,"d":"4,766"}},{"v":42887,"d":"42,887"},{"v":-2330,"d":"(2,330)"},null,{"$f":"-117-117","v":{"v":-234,"d":"(234)"}},{"v":-2096,"d":"(2,096)"},{"v":5713.5,"d":"5,714"},{"$f":"11427/2","v":{"v":5713.5,"d":"5,714"}},{"v":17854,"d":"17,854"}]
["Aquaculture Building","UMCES","Academic",{"v":424995,"d":"424,995"},null,null,{"v":424995,"d":"424,995"},{"$f":"9507+9507","v":{"v":19014,"d":"19,014"}},{"v":39647,"d":"39,647"},null,{"$f":"1982+1982","v":{"v":3964,"d":"3,964"}},{"v":35683,"d":"35,683"},{"v":-1940,"d":"(1,940)"},null,{"$f":"-97-97","v":{"v":-194,"d":"(194)"}},{"v":-1746,"d":"(1,746)"},{"v":4753.5,"d":"4,754"},{"$f":"9507/2","v":{"v":4753.5,"d":"4,754"}},{"v":14856,"d":"14,856"}]
["Emergency Projects","UMCES","Academic",{"v":3799,"d":"3,799"},null,null,{"v":3799,"d":"3,799"},{"$f":"85+85","v":170},353,null,{"$f":"18+18","v":36},317,{"v":-17,"d":"(17)"},null,{"$f":"-1-1","v":{"v":-2,"d":"(2)"}},{"v":-15,"d":"(15)"},{"v":42.5,"d":"43"},{"$f":"85/2","v":{"v":42.5,"d":"43"}},132]
["Facilities Renewal","UMCES","Academic",{"v":82848,"d":"82,848"},null,null,{"v":82848,"d":"82,848"},{"$f":"1853+1853","v":{"v":3706,"d":"3,706"}},{"v":7731,"d":"7,731"},null,{"$f":"386+386","v":772},{"v":6959,"d":"6,959"},{"v":-378,"d":"(378)"},null,{"$f":"-19-19","v":{"v":-38,"d":"(38)"}},{"v":-340,"d":"(340)"},{"v":926.5,"d":"927"},{"$f":"1853/2","v":{"v":926.5,"d":"927"}},{"v":2896,"d":"2,896"}]
["Center for Performing Arts equipment","UMCP","Academic",{"v":21108,"d":"21,108"},null,null,{"v":21108,"d":"21,108"},{"$f":"472+472","v":944},{"v":1971,"d":"1,971"},null,{"$f":"98+98","v":196},{"v":1775,"d":"1,775"},{"v":-95,"d":"(95)"},null,{"$f":"-5-5","v":{"v":-10,"d":"(10)"}},{"v":-85,"d":"(85)"},236,{"$f":"472/2","v":236},738]
["Facilities Renewal","UMCP","Academic",{"v":1299753,"d":"1,299,753"},null,null,{"v":1299753,"d":"1,299,753"},{"$f":"29075+29075","v":{"v":58150,"d":"58,150"}},{"v":121250,"d":"121,250"},null,{"$f":"6062+6062","v":{"v":12124,"d":"12,124"}},{"v":109126,"d":"109,126"},{"v":-5932,"d":"(5,932)"},null,{"$f":"-297-297","v":{"v":-594,"d":"(594)"}},{"v":-5338,"d":"(5,338)"},{"v":14537.5,"d":"14,538"},{"$f":"29075/2","v":{"v":14537.5,"d":"14,538"}},{"v":45432,"d":"45,432"}]
["Chemical/Nuclear Eng","UMCP","Academic",{"v":22197,"d":"22,197"},null,null,{"v":22197,"d":"22,197"},{"$f":"497+497","v":994},{"v":2068,"d":"2,068"},null,{"$f":"104+104","v":208},{"v":1860,"d":"1,860"},{"v":-102,"d":"(102)"},null,{"$f":"-5-5","v":{"v":-10,"d":"(10)"}},{"v":-92,"d":"(92)"},{"v":248.5,"d":"249"},{"$f":"497/2","v":{"v":248.5,"d":"249"}},776]
["Hornbake and McKeldin renovations","UMCP","Academic",{"v":100203,"d":"100,203"},null,null,{"v":100203,"d":"100,203"},{"$f":"2242+2242","v":{"v":4484,"d":"4,484"}},{"v":9349,"d":"9,349"},null,{"$f":"467+467","v":934},{"v":8415,"d":"8,415"},{"v":-457,"d":"(457)"},null,{"$f":"-23-23","v":{"v":-46,"d":"(46)"}},{"v":-411,"d":"(411)"},{"v":1121,"d":"1,121"},{"$f":"2242/2","v":{"v":1121,"d":"1,121"}},{"v":3504,"d":"3,504"}]
["Engineering/Applied Science Bldg","UMCP","Academic",{"v":1742556,"d":"1,742,556"},null,null,{"v":1742556,"d":"1,742,556"},{"$f":"38980+38980","v":{"v":77960,"d":"77,960"}},{"v":162555,"d":"162,555"},null,{"$f":"8128+8128","v":{"v":16256,"d":"16,256"}},{"v":146299,"d":"146,299"},{"v":-7954,"d":"(7,954)"},null,{"$f":"-398-398","v":{"v":-796,"d":"(796)"}},{"v":-7158,"d":"(7,158)"},{"v":19490,"d":"19,490"},{"$f":"38980/2","v":{"v":19490,"d":"19,490"}},{"v":60908,"d":"60,908"}]
["Steam Plant improvements","UMCP","Academic",{"v":17801,"d":"17,801"},null,null,{"v":17801,"d":"17,801"},{"$f":"398+398","v":796},{"v":1661,"d":"1,661"},null,{"$f":"83+83","v":166},{"v":1495,"d":"1,495"},{"v":-82,"d":"(82)"},null,{"$f":"-4-4","v":{"v":-8,"d":"(8)"}},{"v":-74,"d":"(74)"},199,{"$f":"398/2","v":199},622]
["Facilities Renewal","UMES","Academic",{"v":41945,"d":"41,945"},null,null,{"v":41945,"d":"41,945"},{"$f":"938+938","v":{"v":1876,"d":"1,876"}},{"v":3911,"d":"3,911"},null,{"$f":"196+196","v":392},{"v":3519,"d":"3,519"},{"v":-189,"d":"(189)"},null,{"$f":"-10-10","v":{"v":-20,"d":"(20)"}},{"v":-169,"d":"(169)"},469,{"$f":"938/2","v":469},{"v":1464,"d":"1,464"}]
["Social Science, Education and Health","UMES","Academic",{"v":1732837,"d":"1,732,837"},null,null,{"v":1732837,"d":"1,732,837"},{"$f":"38763+38763","v":{"v":77526,"d":"77,526"}},{"v":161650,"d":"161,650"},null,{"$f":"8082+8082","v":{"v":16164,"d":"16,164"}},{"v":145486,"d":"145,486"},{"v":-7908,"d":"(7,908)"},null,{"$f":"-396-396","v":{"v":-792,"d":"(792)"}},{"v":-7116,"d":"(7,116)"},{"v":19381.5,"d":"19,382"},{"$f":"38763/2","v":{"v":19381.5,"d":"19,382"}},{"v":60570,"d":"60,570"}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":257945,"d":"257,945"},null,null,{"v":257945,"d":"257,945"},{"$f":"5770+5770","v":{"v":11540,"d":"11,540"}},{"v":24063,"d":"24,063"},null,{"$f":"1203+1203","v":{"v":2406,"d":"2,406"}},{"v":21657,"d":"21,657"},{"v":-1177,"d":"(1,177)"},null,{"$f":"-59-59","v":{"v":-118,"d":"(118)"}},{"v":-1059,"d":"(1,059)"},{"v":2885,"d":"2,885"},{"$f":"5770/2","v":{"v":2885,"d":"2,885"}},{"v":9016,"d":"9,016"}]
["Emergency Projects","USM","Academic",{"v":4999,"d":"4,999"},null,null,{"v":4999,"d":"4,999"},{"$f":"112+112","v":224},468,null,{"$f":"23+23","v":46},422,{"v":-24,"d":"(24)"},null,{"$f":"-1-1","v":{"v":-2,"d":"(2)"}},{"v":-22,"d":"(22)"},56,{"$f":"112/2","v":56},176]
["New Dining Hall","CSU","Auxiliary",{"v":125677,"d":"125,677"},null,null,{"v":125677,"d":"125,677"},{"$f":"2811+2811","v":{"v":5622,"d":"5,622"}},{"v":11725,"d":"11,725"},null,{"$f":"586+586","v":{"v":1172,"d":"1,172"}},{"v":10553,"d":"10,553"},{"v":-572,"d":"(572)"},null,{"$f":"-29-29","v":{"v":-58,"d":"(58)"}},{"v":-514,"d":"(514)"},{"v":1405.5,"d":"1,406"},{"$f":"2811/2","v":{"v":1405.5,"d":"1,406"}},{"v":4392,"d":"4,392"}]
["7800 York Road Garage","TU","Auxiliary",{"v":423411,"d":"423,411"},null,null,{"v":423411,"d":"423,411"},{"$f":"9472+9472","v":{"v":18944,"d":"18,944"}},{"v":39497,"d":"39,497"},null,{"$f":"1975+1975","v":{"v":3950,"d":"3,950"}},{"v":35547,"d":"35,547"},{"v":-1931,"d":"(1,931)"},null,{"$f":"-97-97","v":{"v":-194,"d":"(194)"}},{"v":-1737,"d":"(1,737)"},{"v":4736,"d":"4,736"},{"$f":"9472/2","v":{"v":4736,"d":"4,736"}},{"v":14800,"d":"14,800"}]
["Interim fitness center","TU","Auxiliary",{"v":2342,"d":"2,342"},null,null,{"v":2342,"d":"2,342"},{"$f":"52+52","v":104},218,null,{"$f":"11+11","v":22},196,{"v":-8,"d":"(8)"},null,{"$f":"-1-1","v":{"v":-2,"d":"(2)"}},{"v":-6,"d":"(6)"},26,{"$f":"52/2","v":26},80]
["Prettyman / Scarborough HVAC / Fire Prot","TU","Auxiliary",{"v":1262,"d":"1,262"},null,null,{"v":1262,"d":"1,262"},{"$f":"28+28","v":56},117,null,{"$f":"6+6","v":12},105,{"v":-7,"d":"(7)"},null,null,{"v":-7,"d":"(7)"},14,{"$f":"28/2","v":14},44]
["Student center","UB","Auxiliary",{"v":787014,"d":"787,014"},null,null,{"v":787014,"d":"787,014"},{"$f":"17605+17605","v":{"v":35210,"d":"35,210"}},{"v":73416,"d":"73,416"},null,{"$f":"3671+3671","v":{"v":7342,"d":"7,342"}},{"v":66074,"d":"66,074"},{"v":-3591,"d":"(3,591)"},null,{"$f":"-180-180","v":{"v":-360,"d":"(360)"}},{"v":-3231,"d":"(3,231)"},{"v":8802.5,"d":"8,803"},{"$f":"17605/2","v":{"v":8802.5,"d":"8,803"}},{"v":27508,"d":"27,508"}]
["Campus Center planning","UMB","Auxiliary",{"v":88662,"d":"88,662"},null,null,{"v":88662,"d":"88,662"},{"$f":"1983+1983","v":{"v":3966,"d":"3,966"}},{"v":8269,"d":"8,269"},null,{"$f":"414+414","v":828},{"v":7441,"d":"7,441"},{"v":-406,"d":"(406)"},null,{"$f":"-20-20","v":{"v":-40,"d":"(40)"}},{"v":-366,"d":"(366)"},{"v":991.5,"d":"992"},{"$f":"1983/2","v":{"v":991.5,"d":"992"}},{"v":3098,"d":"3,098"}]
["Saratoga Street Garage","UMB","Auxiliary",{"v":277354,"d":"277,354"},null,null,{"v":277354,"d":"277,354"},{"$f":"6204+6204","v":{"v":12408,"d":"12,408"}},{"v":25871,"d":"25,871"},null,{"$f":"1294+1294","v":{"v":2588,"d":"2,588"}},{"v":23283,"d":"23,283"},{"v":-1268,"d":"(1,268)"},null,{"$f":"-63-63","v":{"v":-126,"d":"(126)"}},{"v":-1142,"d":"(1,142)"},{"v":3102,"d":"3,102"},{"$f":"6204/2","v":{"v":3102,"d":"3,102"}},{"v":9694,"d":"9,694"}]
["Pine Street Annex","UMB","Auxiliary",{"v":817890,"d":"817,890"},null,null,{"v":817890,"d":"817,890"},{"$f":"18296+18296","v":{"v":36592,"d":"36,592"}},{"v":76296,"d":"76,296"},null,{"$f":"3815+3815","v":{"v":7630,"d":"7,630"}},{"v":68666,"d":"68,666"},{"v":-3732,"d":"(3,732)"},null,{"$f":"-187-187","v":{"v":-374,"d":"(374)"}},{"v":-3358,"d":"(3,358)"},{"v":9148,"d":"9,148"},{"$f":"18296/2","v":{"v":9148,"d":"9,148"}},{"v":28588,"d":"28,588"}]
["Dining Hall: HVAC upgrades","UMBC","Auxiliary",{"v":89641,"d":"89,641"},null,null,{"v":89641,"d":"89,641"},{"$f":"2005+2005","v":{"v":4010,"d":"4,010"}},{"v":8363,"d":"8,363"},null,{"$f":"418+418","v":836},{"v":7527,"d":"7,527"},{"v":-412,"d":"(412)"},null,{"$f":"-20-20","v":{"v":-40,"d":"(40)"}},{"v":-372,"d":"(372)"},{"v":1002.5,"d":"1,003"},{"$f":"2005/2","v":{"v":1002.5,"d":"1,003"}},{"v":3134,"d":"3,134"}]
["Housing Central Utility Plant","UMBC","Auxiliary",{"v":9926,"d":"9,926"},null,null,{"v":9926,"d":"9,926"},{"$f":"222+222","v":444},927,null,{"$f":"46+46","v":92},835,{"v":-47,"d":"(47)"},null,{"$f":"-2-2","v":{"v":-4,"d":"(4)"}},{"v":-43,"d":"(43)"},111,{"$f":"222/2","v":111},348]
["New parking lot","UMBC","Auxiliary",{"v":264711,"d":"264,711"},null,null,{"v":264711,"d":"264,711"},{"$f":"5921+5921","v":{"v":11842,"d":"11,842"}},{"v":24692,"d":"24,692"},null,{"$f":"1235+1235","v":{"v":2470,"d":"2,470"}},{"v":22222,"d":"22,222"},{"v":-1210,"d":"(1,210)"},null,{"$f":"-60-60","v":{"v":-120,"d":"(120)"}},{"v":-1090,"d":"(1,090)"},{"v":2960.5,"d":"2,961"},{"$f":"5921/2","v":{"v":2960.5,"d":"2,961"}},{"v":9252,"d":"9,252"}]
["Recreation and Athletic facilities","UMBC","Auxiliary",{"v":257570,"d":"257,570"},null,null,{"v":257570,"d":"257,570"},{"$f":"5762+5762","v":{"v":11524,"d":"11,524"}},{"v":24029,"d":"24,029"},null,{"$f":"1201+1201","v":{"v":2402,"d":"2,402"}},{"v":21627,"d":"21,627"},{"v":-1175,"d":"(1,175)"},null,{"$f":"-59-59","v":{"v":-118,"d":"(118)"}},{"v":-1057,"d":"(1,057)"},{"v":2881,"d":"2,881"},{"$f":"5762/2","v":{"v":2881,"d":"2,881"}},{"v":9004,"d":"9,004"}]
["Residence Hall renovations","UMBC","Auxiliary",{"v":592495,"d":"592,495"},null,null,{"v":592495,"d":"592,495"},{"$f":"13254+13254","v":{"v":26508,"d":"26,508"}},{"v":55270,"d":"55,270"},null,{"$f":"2764+2764","v":{"v":5528,"d":"5,528"}},{"v":49742,"d":"49,742"},{"v":-2706,"d":"(2,706)"},null,{"$f":"-135-135","v":{"v":-270,"d":"(270)"}},{"v":-2436,"d":"(2,436)"},{"v":6627,"d":"6,627"},{"$f":"13254/2","v":{"v":6627,"d":"6,627"}},{"v":20710,"d":"20,710"}]
["Health Center addition/renovation","UMCP","Auxiliary",{"v":1605876,"d":"1,605,876"},null,null,{"v":1605876,"d":"1,605,876"},{"$f":"35923+35923","v":{"v":71846,"d":"71,846"}},{"v":149806,"d":"149,806"},null,{"$f":"7490+7490","v":{"v":14980,"d":"14,980"}},{"v":134826,"d":"134,826"},{"v":-7329,"d":"(7,329)"},null,{"$f":"-367-367","v":{"v":-734,"d":"(734)"}},{"v":-6595,"d":"(6,595)"},{"v":17961.5,"d":"17,962"},{"$f":"35923/2","v":{"v":17961.5,"d":"17,962"}},{"v":56132,"d":"56,132"}]
["North Campus Garage","UMCP","Auxiliary",{"v":51697,"d":"51,697"},null,null,{"v":51697,"d":"51,697"},{"$f":"1156+1156","v":{"v":2312,"d":"2,312"}},{"v":4823,"d":"4,823"},null,{"$f":"241+241","v":482},{"v":4341,"d":"4,341"},{"v":-235,"d":"(235)"},null,{"$f":"-12-12","v":{"v":-24,"d":"(24)"}},{"v":-211,"d":"(211)"},578,{"$f":"1156/2","v":578},{"v":1806,"d":"1,806"}]
["Queen Anne's Hall renovation","UMCP","Auxiliary",{"v":1170444,"d":"1,170,444"},null,null,{"v":1170444,"d":"1,170,444"},{"$f":"26182+26182","v":{"v":52364,"d":"52,364"}},{"v":109187,"d":"109,187"},null,{"$f":"5459+5459","v":{"v":10918,"d":"10,918"}},{"v":98269,"d":"98,269"},{"v":-5343,"d":"(5,343)"},null,{"$f":"-267-267","v":{"v":-534,"d":"(534)"}},{"v":-4809,"d":"(4,809)"},{"v":13091,"d":"13,091"},{"$f":"26182/2","v":{"v":13091,"d":"13,091"}},{"v":40912,"d":"40,912"}]
["South Campus Parking Garage #5","UMCP","Auxiliary",{"v":620554,"d":"620,554"},null,null,{"v":620554,"d":"620,554"},{"$f":"13882+13882","v":{"v":27764,"d":"27,764"}},{"v":57891,"d":"57,891"},null,{"$f":"2894+2894","v":{"v":5788,"d":"5,788"}},{"v":52103,"d":"52,103"},{"v":-2831,"d":"(2,831)"},null,{"$f":"-142-142","v":{"v":-284,"d":"(284)"}},{"v":-2547,"d":"(2,547)"},{"v":6941,"d":"6,941"},{"$f":"13882/2","v":{"v":6941,"d":"6,941"}},{"v":21692,"d":"21,692"}]
["Stamp Student Union","UMCP","Auxiliary",{"v":451321,"d":"451,321"},null,null,{"v":451321,"d":"451,321"},{"$f":"10096+10096","v":{"v":20192,"d":"20,192"}},{"v":42102,"d":"42,102"},null,{"$f":"2105+2105","v":{"v":4210,"d":"4,210"}},{"v":37892,"d":"37,892"},{"v":-2060,"d":"(2,060)"},null,{"$f":"-103-103","v":{"v":-206,"d":"(206)"}},{"v":-1854,"d":"(1,854)"},{"v":5048,"d":"5,048"},{"$f":"10096/2","v":{"v":5048,"d":"5,048"}},{"v":15776,"d":"15,776"}]
["Murphy Hall annex","UMES","Auxiliary",{"v":140652,"d":"140,652"},null,null,{"v":140652,"d":"140,652"},{"$f":"3146+3146","v":{"v":6292,"d":"6,292"}},{"v":13121,"d":"13,121"},null,{"$f":"656+656","v":{"v":1312,"d":"1,312"}},{"v":11809,"d":"11,809"},{"v":-643,"d":"(643)"},null,{"$f":"-32-32","v":{"v":-64,"d":"(64)"}},{"v":-579,"d":"(579)"},{"v":1573,"d":"1,573"},{"$f":"3146/2","v":{"v":1573,"d":"1,573"}},{"v":4916,"d":"4,916"}]
["Residence Hall","UMES","Auxiliary",{"v":27316,"d":"27,316"},null,null,{"v":27316,"d":"27,316"},{"$f":"611+611","v":{"v":1222,"d":"1,222"}},{"v":2550,"d":"2,550"},null,{"$f":"127+127","v":254},{"v":2296,"d":"2,296"},{"v":-126,"d":"(126)"},null,{"$f":"-6-6","v":{"v":-12,"d":"(12)"}},{"v":-114,"d":"(114)"},{"v":305.5,"d":"306"},{"$f":"611/2","v":{"v":305.5,"d":"306"}},956]
["Student Services Center","UMES","Auxiliary",{"v":108535,"d":"108,535"},null,null,{"v":108535,"d":"108,535"},{"$f":"2428+2428","v":{"v":4856,"d":"4,856"}},{"v":10126,"d":"10,126"},null,{"$f":"506+506","v":{"v":1012,"d":"1,012"}},{"v":9114,"d":"9,114"},{"v":-494,"d":"(494)"},null,{"$f":"-25-25","v":{"v":-50,"d":"(50)"}},{"v":-444,"d":"(444)"},{"v":1214,"d":"1,214"},{"$f":"2428/2","v":{"v":1214,"d":"1,214"}},{"v":3794,"d":"3,794"}]
["Transfer for UMUC early payoff","USM Office","Auxiliary",{"v":543358,"d":"543,358"},null,null,{"v":543358,"d":"543,358"},{"$f":"12155+12155","v":{"v":24310,"d":"24,310"}},{"v":50689,"d":"50,689"},null,{"$f":"2534+2534","v":{"v":5068,"d":"5,068"}},{"v":45621,"d":"45,621"},{"v":-2481,"d":"(2,481)"},null,{"$f":"-124-124","v":{"v":-248,"d":"(248)"}},{"v":-2233,"d":"(2,233)"},{"v":6077.5,"d":"6,078"},{"$f":"12155/2","v":{"v":6077.5,"d":"6,078"}},{"v":18994,"d":"18,994"}]
["Land acquisition/Shady Grove Parking","USM Office","Auxiliary",{"v":440217,"d":"440,217"},null,null,{"v":440217,"d":"440,217"},{"$f":"9847+9847","v":{"v":19694,"d":"19,694"}},{"v":41067,"d":"41,067"},null,{"$f":"2053+2053","v":{"v":4106,"d":"4,106"}},{"v":36961,"d":"36,961"},{"v":-2011,"d":"(2,011)"},null,{"$f":"-100-100","v":{"v":-200,"d":"(200)"}},{"v":-1811,"d":"(1,811)"},{"v":4923.5,"d":"4,924"},{"$f":"9847/2","v":{"v":4923.5,"d":"4,924"}},{"v":15388,"d":"15,388"}]
["Shady Grove Parking Lot 2","USM Office","Auxiliary",{"v":85544,"d":"85,544"},null,null,{"v":85544,"d":"85,544"},{"$f":"1914+1914","v":{"v":3828,"d":"3,828"}},{"v":7985,"d":"7,985"},null,{"$f":"399+399","v":798},{"v":7187,"d":"7,187"},{"v":-388,"d":"(388)"},null,{"$f":"-20-20","v":{"v":-40,"d":"(40)"}},{"v":-348,"d":"(348)"},957,{"$f":"1914/2","v":957},{"v":2990,"d":"2,990"}]
[{"$nulls":3},0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["2004 Series A"]
[{"$nulls":3},0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Facilities Renewal","BSU","Academic",{"v":67604,"d":"67,604"},null,{"v":19272,"d":"19,272"},{"v":48332,"d":"48,332"},{"$f":"1184+1184","v":{"v":2368,"d":"2,368"}},{"v":5171,"d":"5,171"},null,{"$f":"259+259","v":518},{"v":4653,"d":"4,653"},{"v":7666,"d":"7,666"},null,{"$f":"383+383","v":766},{"v":6900,"d":"6,900"},592,{"$f":"895/2","v":{"v":447.5,"d":"448"}},{"v":2471.5,"d":"2,472"}]
["Facilities Renewal","CSU","Academic",{"v":32349,"d":"32,349"},null,{"$f":"9222","v":{"v":9222,"d":"9,222"}},{"v":23127,"d":"23,127"},{"$f":"567+567","v":{"v":1134,"d":"1,134"}},{"v":2474,"d":"2,474"},null,{"$f":"124+124","v":248},{"v":2226,"d":"2,226"},{"v":3669,"d":"3,669"},null,{"$f":"183+183","v":366},{"v":3303,"d":"3,303"},{"v":283.5,"d":"284"},{"$f":"428/2","v":214},{"v":1182.5,"d":"1,183"}]
["New Health / Human Services Bldg","CSU","Academic",{"v":53722,"d":"53,722"},null,{"v":15315,"d":"15,315"},{"v":38407,"d":"38,407"},{"$f":"941+941","v":{"v":1882,"d":"1,882"}},{"v":4110,"d":"4,110"},null,{"$f":"206+206","v":412},{"v":3698,"d":"3,698"},{"v":6090,"d":"6,090"},null,{"$f":"305+305","v":610},{"v":5480,"d":"5,480"},{"v":470.5,"d":"471"},{"$f":"711/2","v":{"v":355.5,"d":"356"}},{"v":1965,"d":"1,965"}]
["Compton Science Center equipment","FSU","Academic",{"v":16958,"d":"16,958"},null,{"v":4834,"d":"4,834"},{"v":12124,"d":"12,124"},{"$f":"297+297","v":594},{"v":1297,"d":"1,297"},null,{"$f":"65+65","v":130},{"v":1167,"d":"1,167"},{"v":1924,"d":"1,924"},null,{"$f":"96+96","v":192},{"v":1732,"d":"1,732"},{"v":148.5,"d":"149"},{"$f":"225/2","v":{"v":112.5,"d":"113"}},620]
["Facilities Renewal","FSU","Academic",{"v":163401,"d":"163,401"},null,{"v":46581,"d":"46,581"},{"$f":"D140+E140-F140","v":{"v":116820,"d":"116,820"}},{"$f":"2863+2863","v":{"v":5726,"d":"5,726"}},{"v":12505,"d":"12,505"},null,{"$f":"625+625","v":{"v":1250,"d":"1,250"}},{"v":11255,"d":"11,255"},{"v":18530,"d":"18,530"},null,{"$f":"926+926","v":{"v":1852,"d":"1,852"}},{"$f":"M140+N140-O140","v":{"v":16678,"d":"16,678"}},{"v":1431.5,"d":"1,432"},{"$f":"2164/2","v":{"v":1082,"d":"1,082"}},{"v":5978.5,"d":"5,979"}]
["Facilities Renewal","SU","Academic",{"v":8569,"d":"8,569"},null,{"v":2443,"d":"2,443"},{"v":6126,"d":"6,126"},{"$f":"150+150","v":300},655,null,{"$f":"33+33","v":66},589,970,null,{"$f":"49+49","v":98},872,75,{"$f":"113/2","v":{"v":56.5,"d":"57"}},{"v":313.5,"d":"314"}]
["Emergency Fund Projects","SU","Academic",{"v":2276,"d":"2,276"},null,649,{"v":1627,"d":"1,627"},{"$f":"40+40","v":80},173,null,{"$f":"9+9","v":18},{"$f":"I142+J142-K142","v":155},257,null,{"$f":"13+13","v":26},231,20,{"$f":"30/2","v":15},{"$f":"H142-K142+O142-Q142+R142","v":83}]
["7800 York Road renovation","TU","Academic",{"v":5046,"d":"5,046"},null,{"v":1438,"d":"1,438"},{"v":3608,"d":"3,608"},{"$f":"88+88","v":176},388,null,{"$f":"19+19","v":38},350,570,null,{"$f":"29+29","v":58},512,44,{"$f":"67/2","v":{"v":33.5,"d":"34"}},{"v":185.5,"d":"186"}]
["Facilities Renewal","TU","Academic",{"v":74394,"d":"74,394"},null,{"v":21208,"d":"21,208"},{"v":53186,"d":"53,186"},{"$f":"1303+1303","v":{"v":2606,"d":"2,606"}},{"v":5691,"d":"5,691"},null,{"$f":"285+285","v":570},{"v":5121,"d":"5,121"},{"v":8434,"d":"8,434"},null,{"$f":"422+422","v":844},{"v":7590,"d":"7,590"},{"v":651.5,"d":"652"},{"$f":"985/2","v":{"v":492.5,"d":"493"}},{"v":2721,"d":"2,721"}]
["Fine Arts Center","TU","Academic",{"v":303657,"d":"303,657"},null,{"v":86564,"d":"86,564"},{"v":217093,"d":"217,093"},{"$f":"5320+5320","v":{"v":10640,"d":"10,640"}},{"v":23236,"d":"23,236"},null,{"$f":"1162+1162","v":{"v":2324,"d":"2,324"}},{"v":20912,"d":"20,912"},{"v":34430,"d":"34,430"},null,{"$f":"1722+1722","v":{"v":3444,"d":"3,444"}},{"v":30986,"d":"30,986"},{"v":2660,"d":"2,660"},{"$f":"4021/2","v":{"v":2010.5,"d":"2,011"}},{"v":11110.5,"d":"11,111"}]
["Facilities Renewal","UB","Academic",{"v":61115,"d":"61,115"},null,{"v":17422,"d":"17,422"},{"v":43693,"d":"43,693"},{"$f":"1071+1071","v":{"v":2142,"d":"2,142"}},{"v":4676,"d":"4,676"},null,{"$f":"234+234","v":468},{"v":4208,"d":"4,208"},{"v":6932,"d":"6,932"},null,{"$f":"346+346","v":692},{"v":6240,"d":"6,240"},{"v":535.5,"d":"536"},{"$f":"809/2","v":{"v":404.5,"d":"405"}},{"v":2235,"d":"2,235"}]
["Emergency Fund Projects","UB","Academic",{"v":25368,"d":"25,368"},null,{"v":7232,"d":"7,232"},{"v":18136,"d":"18,136"},{"$f":"444+444","v":888},{"v":1942,"d":"1,942"},null,{"$f":"97+97","v":194},{"v":1748,"d":"1,748"},{"v":2876,"d":"2,876"},null,{"$f":"144+144","v":288},{"v":2588,"d":"2,588"},222,{"$f":"336/2","v":168},928]
["New Dental School","UMB","Academic",{"v":1585011,"d":"1,585,011"},null,{"v":451841,"d":"451,841"},{"v":1133170,"d":"1,133,170"},{"$f":"27768+27768","v":{"v":55536,"d":"55,536"}},{"v":121290,"d":"121,290"},null,{"$f":"6064+6064","v":{"v":12128,"d":"12,128"}},{"v":109162,"d":"109,162"},{"v":179724,"d":"179,724"},null,{"$f":"8986+8986","v":{"v":17972,"d":"17,972"}},{"v":161752,"d":"161,752"},{"v":13884,"d":"13,884"},{"$f":"20990/2","v":{"v":10495,"d":"10,495"}},{"v":57991,"d":"57,991"}]
["School of Nursing equipment","UMB","Academic",27,null,8,19,null,3,null,null,3,5,null,null,5,null,null,0]
["Facilities Renewal","UMB ","Academic",{"v":216936,"d":"216,936"},null,{"v":61842,"d":"61,842"},{"v":155094,"d":"155,094"},{"$f":"3800+3800","v":{"v":7600,"d":"7,600"}},{"v":16600,"d":"16,600"},null,{"$f":"830+830","v":{"v":1660,"d":"1,660"}},{"v":14940,"d":"14,940"},{"v":24597,"d":"24,597"},null,{"$f":"1230+1230","v":{"v":2460,"d":"2,460"}},{"v":22137,"d":"22,137"},{"v":1900,"d":"1,900"},{"$f":"2873/2","v":{"v":1436.5,"d":"1,437"}},{"v":7936.5,"d":"7,937"}]
["Facilities Renewal","UMBC","Academic",{"v":145640,"d":"145,640"},null,{"v":41518,"d":"41,518"},{"v":104122,"d":"104,122"},{"$f":"2551+2551","v":{"v":5102,"d":"5,102"}},{"v":11146,"d":"11,146"},null,{"$f":"557+557","v":{"v":1114,"d":"1,114"}},{"v":10032,"d":"10,032"},{"v":16513,"d":"16,513"},null,{"$f":"826+826","v":{"v":1652,"d":"1,652"}},{"v":14861,"d":"14,861"},{"v":1275.5,"d":"1,276"},{"$f":"1929/2","v":{"v":964.5,"d":"965"}},{"v":5329,"d":"5,329"}]
["Information Technology Building equipment","UMBC","Academic",{"v":9275,"d":"9,275"},null,{"v":2644,"d":"2,644"},{"v":6631,"d":"6,631"},{"$f":"162+162","v":324},712,null,{"$f":"35+35","v":70},642,{"v":1050,"d":"1,050"},null,{"$f":"53+53","v":106},944,81,{"$f":"123/2","v":{"v":61.5,"d":"62"}},{"v":340.5,"d":"341"}]
["Aquaculture Building","UMCES","Academic",{"v":105725,"d":"105,725"},null,{"v":30139,"d":"30,139"},{"v":75586,"d":"75,586"},{"$f":"1852+1852","v":{"v":3704,"d":"3,704"}},{"v":8089,"d":"8,089"},null,{"$f":"405+405","v":810},{"v":7279,"d":"7,279"},{"v":11990,"d":"11,990"},null,{"$f":"599+599","v":{"v":1198,"d":"1,198"}},{"v":10792,"d":"10,792"},926,{"$f":"1400/2","v":700},{"v":3866,"d":"3,866"}]
["Facilities Renewal","UMCES","Academic",{"v":25104,"d":"25,104"},null,{"v":7156,"d":"7,156"},{"v":17948,"d":"17,948"},{"$f":"440+440","v":880},{"v":1921,"d":"1,921"},null,{"$f":"96+96","v":192},{"v":1729,"d":"1,729"},{"v":2848,"d":"2,848"},null,{"$f":"142+142","v":284},{"v":2564,"d":"2,564"},220,{"$f":"332/2","v":166},918]
["Facilities Renewal","UMCP","Academic",{"v":530580,"d":"530,580"},null,{"v":151253,"d":"151,253"},{"v":379327,"d":"379,327"},{"$f":"9295+9295","v":{"v":18590,"d":"18,590"}},{"v":40602,"d":"40,602"},null,{"$f":"2030+2030","v":{"v":4060,"d":"4,060"}},{"v":36542,"d":"36,542"},{"v":60164,"d":"60,164"},null,{"$f":"3008+3008","v":{"v":6016,"d":"6,016"}},{"v":54148,"d":"54,148"},{"v":4647.5,"d":"4,648"},{"$f":"7026/2","v":{"v":3513,"d":"3,513"}},{"v":19411.5,"d":"19,412"}]
["Chemical/Nuclear Eng","UMCP","Academic",{"v":590628,"d":"590,628"},null,{"v":168371,"d":"168,371"},{"v":422257,"d":"422,257"},{"$f":"10347+10347","v":{"v":20694,"d":"20,694"}},{"v":45195,"d":"45,195"},null,{"$f":"2260+2260","v":{"v":4520,"d":"4,520"}},{"v":40675,"d":"40,675"},{"v":66969,"d":"66,969"},null,{"$f":"3349+3349","v":{"v":6698,"d":"6,698"}},{"v":60271,"d":"60,271"},{"v":5173.5,"d":"5,174"},{"$f":"7822/2","v":{"v":3911,"d":"3,911"}},{"v":21609.5,"d":"21,610"}]
["Hornbake and McKeldin Libr","UMCP","Academic",{"v":218098,"d":"218,098"},null,{"v":62174,"d":"62,174"},{"v":155924,"d":"155,924"},{"$f":"3821+3821","v":{"v":7642,"d":"7,642"}},{"v":16691,"d":"16,691"},null,{"$f":"834+834","v":{"v":1668,"d":"1,668"}},{"v":15023,"d":"15,023"},{"v":24728,"d":"24,728"},null,{"$f":"1237+1237","v":{"v":2474,"d":"2,474"}},{"v":22254,"d":"22,254"},{"v":1910.5,"d":"1,911"},{"$f":"2888/2","v":{"v":1444,"d":"1,444"}},{"v":7981.5,"d":"7,982"}]
["Engineering/Applied Science Bldg","UMCP","Academic",{"v":162935,"d":"162,935"},null,{"v":46448,"d":"46,448"},{"v":116487,"d":"116,487"},{"$f":"2854+2854","v":{"v":5708,"d":"5,708"}},{"v":12470,"d":"12,470"},null,{"$f":"623+623","v":{"v":1246,"d":"1,246"}},{"v":11224,"d":"11,224"},{"v":18474,"d":"18,474"},null,{"$f":"924+924","v":{"v":1848,"d":"1,848"}},{"v":16626,"d":"16,626"},{"v":1427,"d":"1,427"},{"$f":"2158/2","v":{"v":1079,"d":"1,079"}},{"v":5962,"d":"5,962"}]
["UMBI Transfer","UMCP","Academic",{"v":16170,"d":"16,170"},null,{"v":4610,"d":"4,610"},{"v":11560,"d":"11,560"},{"$f":"283+283","v":566},{"v":1237,"d":"1,237"},null,{"$f":"62+62","v":124},{"v":1113,"d":"1,113"},{"v":1832,"d":"1,832"},null,{"$f":"92+92","v":184},{"v":1648,"d":"1,648"},{"v":141.5,"d":"142"},{"$f":"214/2","v":107},{"v":591.5,"d":"592"}]
["Facilities Renewal","UMES","Academic",{"v":9107,"d":"9,107"},null,{"v":2596,"d":"2,596"},{"v":6511,"d":"6,511"},{"$f":"160+160","v":320},696,null,{"$f":"35+35","v":70},626,{"v":1031,"d":"1,031"},null,{"$f":"52+52","v":104},927,80,{"$f":"121/2","v":{"v":60.5,"d":"61"}},{"v":334.5,"d":"335"}]
["Social Science, Education and Health","UMES","Academic",{"v":37829,"d":"37,829"},null,{"v":10784,"d":"10,784"},{"v":27045,"d":"27,045"},{"$f":"663+663","v":{"v":1326,"d":"1,326"}},{"v":2893,"d":"2,893"},null,{"$f":"145+145","v":290},{"v":2603,"d":"2,603"},{"v":4292,"d":"4,292"},null,{"$f":"214+214","v":428},{"v":3864,"d":"3,864"},{"v":331.5,"d":"332"},{"$f":"501/2","v":{"v":250.5,"d":"251"}},{"v":1383,"d":"1,383"}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":58569,"d":"58,569"},null,{"v":16696,"d":"16,696"},{"v":41873,"d":"41,873"},{"$f":"1026+1026","v":{"v":2052,"d":"2,052"}},{"v":4482,"d":"4,482"},null,{"$f":"224+224","v":448},{"v":4034,"d":"4,034"},{"v":6641,"d":"6,641"},null,{"$f":"332+332","v":664},{"v":5977,"d":"5,977"},513,{"$f":"776/2","v":388},{"v":2143,"d":"2,143"}]
["Emergency Fund Projects","USM Office","Academic",{"v":4784,"d":"4,784"},null,{"v":1364,"d":"1,364"},{"v":3420,"d":"3,420"},{"$f":"84+84","v":168},368,null,{"$f":"18+18","v":36},332,543,null,{"$f":"27+27","v":54},489,42,{"$f":"63/2","v":{"v":31.5,"d":"32"}},{"v":175.5,"d":"176"}]
[{"$nulls":3},0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Holmes/Tubman Hall","BSU","Auxiliary",{"v":7963,"d":"7,963"},null,{"v":2270,"d":"2,270"},{"v":5693,"d":"5,693"},{"$f":"140+140","v":280},612,null,{"$f":"30+30","v":60},552,904,null,{"$f":"45+45","v":90},814,70,{"$f":"105/2","v":{"v":52.5,"d":"53"}},{"v":292.5,"d":"293"}]
["New Dining Hall","CSU","Auxiliary",{"v":2465,"d":"2,465"},null,703,{"v":1762,"d":"1,762"},{"$f":"43+43","v":86},191,null,{"$f":"9+9","v":18},173,280,null,{"$f":"14+14","v":28},252,{"v":21.5,"d":"22"},{"$f":"33/2","v":{"v":16.5,"d":"17"}},91]
["7800 York Road Garage","TU","Auxiliary",{"v":17364,"d":"17,364"},null,{"v":4950,"d":"4,950"},{"v":12414,"d":"12,414"},{"$f":"304+304","v":608},{"v":1331,"d":"1,331"},null,{"$f":"66+66","v":132},{"v":1199,"d":"1,199"},{"v":1971,"d":"1,971"},null,{"$f":"98+98","v":196},{"v":1775,"d":"1,775"},152,{"$f":"230/2","v":115},635]
["New Childcare Ctr","TU","Auxiliary",{"v":8952,"d":"8,952"},null,{"v":2552,"d":"2,552"},{"v":6400,"d":"6,400"},{"$f":"157+157","v":314},686,null,{"$f":"34+34","v":68},618,{"v":1013,"d":"1,013"},null,{"$f":"51+51","v":102},911,{"v":78.5,"d":"79"},{"$f":"119/2","v":{"v":59.5,"d":"60"}},329]
["New Student center","UB","Auxiliary",{"v":1190566,"d":"1,190,566"},null,{"v":339396,"d":"339,396"},{"v":851170,"d":"851,170"},{"$f":"20857+20857","v":{"v":41714,"d":"41,714"}},{"v":91106,"d":"91,106"},null,{"$f":"4555+4555","v":{"v":9110,"d":"9,110"}},{"v":81996,"d":"81,996"},{"v":134998,"d":"134,998"},null,{"$f":"6750+6750","v":{"v":13500,"d":"13,500"}},{"v":121498,"d":"121,498"},{"v":10428.5,"d":"10,429"},{"$f":"15766/2","v":{"v":7883,"d":"7,883"}},{"v":43558.5,"d":"43,559"}]
["Pine Street Annex","UMB","Auxiliary",{"v":11057,"d":"11,057"},null,{"v":3152,"d":"3,152"},{"v":7905,"d":"7,905"},{"$f":"194+194","v":388},848,null,{"$f":"42+42","v":84},764,{"v":1252,"d":"1,252"},null,{"$f":"63+63","v":126},{"v":1126,"d":"1,126"},97,{"$f":"146/2","v":73},406]
["Recreation and Athletic facilities","UMBC","Auxiliary",{"v":300502,"d":"300,502"},null,{"v":85664,"d":"85,664"},{"v":214838,"d":"214,838"},{"$f":"5264+5264","v":{"v":10528,"d":"10,528"}},{"v":22994,"d":"22,994"},null,{"$f":"1150+1150","v":{"v":2300,"d":"2,300"}},{"v":20694,"d":"20,694"},{"v":34073,"d":"34,073"},null,{"$f":"1704+1704","v":{"v":3408,"d":"3,408"}},{"v":30665,"d":"30,665"},{"v":2632,"d":"2,632"},{"$f":"3979/2","v":{"v":1989.5,"d":"1,990"}},{"v":10993.5,"d":"10,994"}]
["Residence Hall renovations","UMBC","Auxiliary",{"v":283024,"d":"283,024"},null,{"v":80682,"d":"80,682"},{"v":202342,"d":"202,342"},{"$f":"4958+4958","v":{"v":9916,"d":"9,916"}},{"v":21658,"d":"21,658"},null,{"$f":"1083+1083","v":{"v":2166,"d":"2,166"}},{"v":19492,"d":"19,492"},{"v":32091,"d":"32,091"},null,{"$f":"1605+1605","v":{"v":3210,"d":"3,210"}},{"v":28881,"d":"28,881"},{"v":2479,"d":"2,479"},{"$f":"3748/2","v":{"v":1874,"d":"1,874"}},{"v":10355,"d":"10,355"}]
["New Parking Lot","UMBC","Auxiliary",{"v":1274,"d":"1,274"},null,363,911,{"$f":"22+22","v":44},97,null,{"$f":"5+5","v":10},87,146,null,{"$f":"7+7","v":14},132,11,{"$f":"17/2","v":{"v":8.5,"d":"9"}},{"v":45.5,"d":"46"}]
["Dining Hall: HVAC Upgrade","UMBC","Auxiliary",{"v":10059,"d":"10,059"},null,{"v":2867,"d":"2,867"},{"v":7192,"d":"7,192"},{"$f":"176+176","v":352},772,null,{"$f":"38+38","v":76},696,{"v":1141,"d":"1,141"},null,{"$f":"57+57","v":114},{"v":1027,"d":"1,027"},88,{"$f":"133/2","v":{"v":66.5,"d":"67"}},{"v":368.5,"d":"369"}]
["Health Center addition/renovation","UMCP","Auxiliary",{"v":19228,"d":"19,228"},null,{"v":5481,"d":"5,481"},{"v":13747,"d":"13,747"},{"$f":"337+337","v":674},{"v":1469,"d":"1,469"},null,{"$f":"74+74","v":148},{"v":1321,"d":"1,321"},{"v":2180,"d":"2,180"},null,{"$f":"109+109","v":218},{"v":1962,"d":"1,962"},{"v":168.5,"d":"169"},{"$f":"255/2","v":{"v":127.5,"d":"128"}},703]
["Queen Anne's Hall renovation","UMCP","Auxiliary",{"v":80987,"d":"80,987"},null,{"v":23087,"d":"23,087"},{"v":57900,"d":"57,900"},{"$f":"1419+1419","v":{"v":2838,"d":"2,838"}},{"v":6197,"d":"6,197"},null,{"$f":"310+310","v":620},{"v":5577,"d":"5,577"},{"v":9184,"d":"9,184"},null,{"$f":"459+459","v":918},{"v":8266,"d":"8,266"},{"v":709.5,"d":"710"},{"$f":"1072/2","v":536},{"v":2962.5,"d":"2,963"}]
["South Campus Parking Garage #5","UMCP","Auxiliary",{"v":34500,"d":"34,500"},null,{"v":9835,"d":"9,835"},{"v":24665,"d":"24,665"},{"$f":"604+604","v":{"v":1208,"d":"1,208"}},{"v":2640,"d":"2,640"},null,{"$f":"132+132","v":264},{"v":2376,"d":"2,376"},{"v":3910,"d":"3,910"},null,{"$f":"196+196","v":392},{"v":3518,"d":"3,518"},302,{"$f":"457/2","v":{"v":228.5,"d":"229"}},{"v":1262.5,"d":"1,263"}]
["Murphy Hall annex","UMES","Auxiliary",{"v":3412,"d":"3,412"},null,973,{"v":2439,"d":"2,439"},{"$f":"60+60","v":120},261,null,{"$f":"13+13","v":26},235,388,null,{"$f":"19+19","v":38},350,30,{"$f":"45/2","v":{"v":22.5,"d":"23"}},{"v":124.5,"d":"125"}]
["Student Services Center","UMES","Auxiliary",{"v":72963,"d":"72,963"},null,{"v":20800,"d":"20,800"},{"v":52163,"d":"52,163"},{"$f":"1278+1278","v":{"v":2556,"d":"2,556"}},{"v":5584,"d":"5,584"},null,{"$f":"279+279","v":558},{"v":5026,"d":"5,026"},{"v":8272,"d":"8,272"},null,{"$f":"414+414","v":828},{"v":7444,"d":"7,444"},639,{"$f":"966/2","v":483},{"v":2670,"d":"2,670"}]
["Shady Grove Parking Lot 2","USM Office","Auxiliary",{"v":89807,"d":"89,807"},null,{"$f":"25602-1","v":{"v":25601,"d":"25,601"}},{"v":64206,"d":"64,206"},{"$f":"1573+1573","v":{"v":3146,"d":"3,146"}},{"v":6868,"d":"6,868"},null,{"$f":"344+344","v":688},{"v":6180,"d":"6,180"},{"v":10179,"d":"10,179"},null,{"$f":"509+509","v":{"v":1018,"d":"1,018"}},{"v":9161,"d":"9,161"},{"v":786.5,"d":"787"},{"$f":"1189/2","v":{"v":594.5,"d":"595"}},{"v":3284,"d":"3,284"}]
[]
["2005 Series A"]
["Facilities Renewal","BSU","Academic",{"v":13768,"d":"13,768"},null,null,{"$f":"D183+E183-F183","v":{"v":13768,"d":"13,768"}},{"$f":"344+344","v":688},812,null,{"$f":"101+101","v":202},610,246,null,{"$f":"30+30","v":60},{"$f":"M183+N183-O183","v":186},172,{"$f":"344/2","v":172},{"$f":"H183-K183+O183-Q183+R183","v":546}]
["Facilities Renewal","CSU","Academic",{"v":19949,"d":"19,949"},null,null,{"v":19949,"d":"19,949"},{"$f":"499+499","v":998},{"v":1173,"d":"1,173"},null,{"$f":"147+147","v":294},879,354,null,{"$f":"44+44","v":88},266,{"v":249.5,"d":"250"},{"$f":"499/2","v":{"v":249.5,"d":"250"}},792]
["Facilities Renewal","FSU","Academic",{"v":25241,"d":"25,241"},null,null,{"v":25241,"d":"25,241"},{"$f":"631+631","v":{"v":1262,"d":"1,262"}},{"v":1484,"d":"1,484"},null,{"$f":"186+186","v":372},{"v":1112,"d":"1,112"},446,null,{"$f":"56+56","v":112},334,{"v":315.5,"d":"316"},{"$f":"631/2","v":{"v":315.5,"d":"316"}},{"v":1002,"d":"1,002"}]
["Facilities Renewal","SU","Academic",{"v":2348,"d":"2,348"},null,null,{"v":2348,"d":"2,348"},{"$f":"59+59","v":118},140,null,{"$f":"17+17","v":34},106,43,null,{"$f":"5+5","v":10},33,{"v":29.5,"d":"30"},{"$f":"59/2","v":{"v":29.5,"d":"30"}},94]
["Facilities Renewal","TU","Academic",{"v":44361,"d":"44,361"},null,null,{"v":44361,"d":"44,361"},{"$f":"1109+1109","v":{"v":2218,"d":"2,218"}},{"v":2613,"d":"2,613"},null,{"$f":"326+326","v":652},{"v":1961,"d":"1,961"},786,null,{"$f":"98+98","v":196},590,{"v":554.5,"d":"555"},{"$f":"1109/2","v":{"v":554.5,"d":"555"}},{"v":1762,"d":"1,762"}]
["Fine Arts Center","TU","Academic",{"v":115090,"d":"115,090"},null,null,{"v":115090,"d":"115,090"},{"$f":"2877+2877","v":{"v":5754,"d":"5,754"}},{"v":6774,"d":"6,774"},null,{"$f":"847+847","v":{"v":1694,"d":"1,694"}},{"v":5080,"d":"5,080"},{"v":2037,"d":"2,037"},null,{"$f":"255+255","v":510},{"v":1527,"d":"1,527"},{"v":1438.5,"d":"1,439"},{"$f":"2877/2","v":{"v":1438.5,"d":"1,439"}},{"v":4570,"d":"4,570"}]
["Facilities Renewal","UB","Academic",{"v":8478,"d":"8,478"},null,null,{"v":8478,"d":"8,478"},{"$f":"212+212","v":424},501,null,{"$f":"62+62","v":124},377,149,null,{"$f":"19+19","v":38},111,106,{"$f":"212/2","v":106},338]
["New Dental School","UMB","Academic",{"v":609404,"d":"609,404"},null,null,{"v":609404,"d":"609,404"},{"$f":"15235+15235","v":{"v":30470,"d":"30,470"}},{"v":35871,"d":"35,871"},null,{"$f":"4484+4484","v":{"v":8968,"d":"8,968"}},{"v":26903,"d":"26,903"},{"v":10788,"d":"10,788"},null,{"$f":"1349+1349","v":{"v":2698,"d":"2,698"}},{"v":8090,"d":"8,090"},{"v":7617.5,"d":"7,618"},{"$f":"15235/2","v":{"v":7617.5,"d":"7,618"}},{"v":24200,"d":"24,200"}]
["Facilities Renewal","UMB ","Academic",{"v":72766,"d":"72,766"},null,null,{"v":72766,"d":"72,766"},{"$f":"1819+1819","v":{"v":3638,"d":"3,638"}},{"v":4285,"d":"4,285"},null,{"$f":"535+535","v":{"v":1070,"d":"1,070"}},{"v":3215,"d":"3,215"},{"v":1288,"d":"1,288"},null,{"$f":"161+161","v":322},966,{"v":909.5,"d":"910"},{"$f":"1819/2","v":{"v":909.5,"d":"910"}},{"v":2890,"d":"2,890"}]
["Facilities Renewal","UMBC","Academic",{"v":37606,"d":"37,606"},null,null,{"v":37606,"d":"37,606"},{"$f":"940+940","v":{"v":1880,"d":"1,880"}},{"v":2212,"d":"2,212"},null,{"$f":"277+277","v":554},{"v":1658,"d":"1,658"},667,null,{"$f":"83+83","v":166},501,470,{"$f":"940/2","v":470},{"v":1492,"d":"1,492"}]
["Emergency Project","UMBC","Academic",{"v":6820,"d":"6,820"},null,null,{"v":6820,"d":"6,820"},{"$f":"171+171","v":342},402,null,{"$f":"50+50","v":100},302,121,null,{"$f":"15+15","v":30},91,{"v":85.5,"d":"86"},{"$f":"171/2","v":{"v":85.5,"d":"86"}},272]
["Information Technology Building equipment","UMBC","Academic",{"v":6305,"d":"6,305"},null,null,{"v":6305,"d":"6,305"},{"$f":"158+158","v":316},373,null,{"$f":"46+46","v":92},281,111,null,{"$f":"14+14","v":28},83,79,{"$f":"158/2","v":79},252]
["Facilities Renewal","UMCES","Academic",{"v":13025,"d":"13,025"},null,null,{"v":13025,"d":"13,025"},{"$f":"326+326","v":652},766,null,{"$f":"96+96","v":192},574,230,null,{"$f":"29+29","v":58},172,163,{"$f":"326/2","v":163},518]
["Aquaculture Building","UMCES","Academic",{"v":2163,"d":"2,163"},null,null,{"v":2163,"d":"2,163"},{"$f":"54+54","v":108},127,null,{"$f":"16+16","v":32},95,37,null,{"$f":"5+5","v":10},27,27,{"$f":"54/2","v":27},86]
["Facilities Renewal","UMCP","Academic",{"v":241800,"d":"241,800"},null,null,{"v":241800,"d":"241,800"},{"$f":"6045+6045","v":{"v":12090,"d":"12,090"}},{"v":14233,"d":"14,233"},null,{"$f":"1779+1779","v":{"v":3558,"d":"3,558"}},{"v":10675,"d":"10,675"},{"v":4281,"d":"4,281"},null,{"$f":"535+535","v":{"v":1070,"d":"1,070"}},{"v":3211,"d":"3,211"},{"v":3022.5,"d":"3,023"},{"$f":"6045/2","v":{"v":3022.5,"d":"3,023"}},{"v":9602,"d":"9,602"}]
["Emergency Fund Projects","UMCP","Academic",{"v":2272,"d":"2,272"},null,null,{"v":2272,"d":"2,272"},{"$f":"57+57","v":114},132,null,{"$f":"17+17","v":34},98,40,null,{"$f":"5+5","v":10},30,{"v":28.5,"d":"29"},{"$f":"57/2","v":{"v":28.5,"d":"29"}},90]
["Facilities Renewal","UMES","Academic",{"v":157732,"d":"157,732"},null,null,{"v":157732,"d":"157,732"},{"$f":"3943+3943","v":{"v":7886,"d":"7,886"}},{"v":9283,"d":"9,283"},null,{"$f":"1161+1161","v":{"v":2322,"d":"2,322"}},{"v":6961,"d":"6,961"},{"v":2793,"d":"2,793"},null,{"$f":"349+349","v":698},{"v":2095,"d":"2,095"},{"v":1971.5,"d":"1,972"},{"$f":"3943/2","v":{"v":1971.5,"d":"1,972"}},{"v":6262,"d":"6,262"}]
["Social Science, Education and Health","UMES","Academic",{"v":16427,"d":"16,427"},null,null,{"v":16427,"d":"16,427"},{"$f":"411+411","v":822},966,null,{"$f":"121+121","v":242},724,293,null,{"$f":"36+36","v":72},221,{"v":205.5,"d":"206"},{"$f":"411/2","v":{"v":205.5,"d":"206"}},652]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":106797,"d":"106,797"},null,null,{"v":106797,"d":"106,797"},{"$f":"2670+2670","v":{"v":5340,"d":"5,340"}},{"v":6285,"d":"6,285"},null,{"$f":"786+786","v":{"v":1572,"d":"1,572"}},{"v":4713,"d":"4,713"},{"v":1892,"d":"1,892"},null,{"$f":"236+236","v":472},{"v":1420,"d":"1,420"},{"v":1335,"d":"1,335"},{"$f":"2670/2","v":{"v":1335,"d":"1,335"}},{"v":4240,"d":"4,240"}]
["Emergency Project","USM","Academic",38,null,null,38,{"$f":"1+1","v":2},4,null,null,4,1,null,null,1,null,null,2]
[{"$nulls":3},0,null,null,0,null,0,null,null,0,0,null,null,0,null,null,0]
["Health Center","UMCP","Aux",{"v":20032,"d":"20,032"},null,null,{"v":20032,"d":"20,032"},{"$f":"501+501","v":{"v":1002,"d":"1,002"}},{"v":1181,"d":"1,181"},null,{"$f":"147+147","v":294},887,356,null,{"$f":"44+44","v":88},268,{"v":250.5,"d":"251"},{"$f":"501/2","v":{"v":250.5,"d":"251"}},796]
["Queen Anne's Hall","UMCP","Aux",{"v":9188,"d":"9,188"},null,null,{"v":9188,"d":"9,188"},{"$f":"230+230","v":460},539,null,{"$f":"68+68","v":136},403,164,null,{"$f":"20+20","v":40},124,115,{"$f":"230/2","v":115},364]
["South Campus Parking #5","UMCP","Aux",{"v":1903,"d":"1,903"},null,null,{"v":1903,"d":"1,903"},{"$f":"48+48","v":96},112,null,{"$f":"14+14","v":28},{"$f":"I206+J206-K206","v":84},35,null,{"$f":"4+4","v":8},27,24,{"$f":"48/2","v":24},76]
["New Campus Center","UMB","Aux",{"v":203398,"d":"203,398"},null,null,{"v":203398,"d":"203,398"},{"$f":"5085+5085","v":{"v":10170,"d":"10,170"}},{"v":11971,"d":"11,971"},null,{"$f":"1497+1497","v":{"v":2994,"d":"2,994"}},{"v":8977,"d":"8,977"},{"v":3601,"d":"3,601"},null,{"$f":"450+450","v":900},{"v":2701,"d":"2,701"},{"v":2542.5,"d":"2,543"},{"$f":"5085/2","v":{"v":2542.5,"d":"2,543"}},{"v":8076,"d":"8,076"}]
["Pine Street Annex","UMB","Aux",{"v":1119,"d":"1,119"},null,null,{"v":1119,"d":"1,119"},{"$f":"28+28","v":56},67,null,{"$f":"8+8","v":16},51,22,null,{"$f":"2+2","v":4},18,14,{"$f":"28/2","v":14},44]
["Murphy Hall Annex Renov","UMES","Aux",{"v":1181,"d":"1,181"},null,null,{"v":1181,"d":"1,181"},{"$f":"30+30","v":60},68,null,{"$f":"9+9","v":18},50,19,null,{"$f":"3+3","v":6},13,15,{"$f":"30/2","v":15},48]
["New Residence Hall","UMES","Aux",331,null,null,331,{"$f":"8+8","v":16},22,null,{"$f":"2+2","v":4},18,5,null,{"$f":"1+1","v":2},3,4,{"$f":"8/2","v":4},14]
["Student Services Center","UMES","Aux",{"v":6104,"d":"6,104"},null,null,{"v":6104,"d":"6,104"},{"$f":"153+153","v":306},359,null,{"$f":"45+45","v":90},269,107,null,{"$f":"14+14","v":28},79,{"v":76.5,"d":"77"},{"$f":"153/2","v":{"v":76.5,"d":"77"}},244]
["Residence Hall Renov","UMBC","Aux",{"v":107200,"d":"107,200"},null,null,{"v":107200,"d":"107,200"},{"$f":"2680+2680","v":{"v":5360,"d":"5,360"}},{"v":6309,"d":"6,309"},null,{"$f":"789+789","v":{"v":1578,"d":"1,578"}},{"v":4731,"d":"4,731"},{"v":1899,"d":"1,899"},null,{"$f":"237+237","v":474},{"v":1425,"d":"1,425"},{"v":1340,"d":"1,340"},{"$f":"2680/2","v":{"v":1340,"d":"1,340"}},{"v":4256,"d":"4,256"}]
["Dining Hall HVAC Upgrade","UMBC","Aux",{"v":5318,"d":"5,318"},null,null,{"v":5318,"d":"5,318"},{"$f":"133+133","v":266},314,null,{"$f":"39+39","v":78},236,93,null,{"$f":"12+12","v":24},69,{"v":66.5,"d":"67"},{"$f":"133/2","v":{"v":66.5,"d":"67"}},212]
["New Recreation & Athletic","UMBC","Aux",{"v":42513,"d":"42,513"},null,null,{"v":42513,"d":"42,513"},{"$f":"1063+1063","v":{"v":2126,"d":"2,126"}},{"v":2501,"d":"2,501"},null,{"$f":"313+313","v":626},{"v":1875,"d":"1,875"},753,null,{"$f":"94+94","v":188},565,{"v":531.5,"d":"532"},{"$f":"1063/2","v":{"v":531.5,"d":"532"}},{"v":1688,"d":"1,688"}]
["New Parking Lot","UMBC","Aux",{"v":9099,"d":"9,099"},null,null,{"v":9099,"d":"9,099"},{"$f":"227+227","v":454},535,null,{"$f":"67+67","v":134},401,162,null,{"$f":"20+20","v":40},122,{"v":113.5,"d":"114"},{"$f":"227/2","v":{"v":113.5,"d":"114"}},360]
["Holmes Hall & Tubman Hall","BSU","Aux",{"v":2309,"d":"2,309"},null,null,{"v":2309,"d":"2,309"},{"$f":"58+58","v":116},136,null,{"$f":"17+17","v":34},102,41,null,{"$f":"5+5","v":10},31,29,{"$f":"58/2","v":29},92]
["New Child Care Center","TU","Aux",{"v":164024,"d":"164,024"},null,null,{"v":164024,"d":"164,024"},{"$f":"4101+4101","v":{"v":8202,"d":"8,202"}},{"v":9654,"d":"9,654"},null,{"$f":"1207+1207","v":{"v":2414,"d":"2,414"}},{"v":7240,"d":"7,240"},{"v":2904,"d":"2,904"},null,{"$f":"363+363","v":726},{"v":2178,"d":"2,178"},{"v":2050.5,"d":"2,051"},{"$f":"4101/2","v":{"v":2050.5,"d":"2,051"}},{"v":6514,"d":"6,514"}]
["7800 York Road Garage","TU","Aux",{"v":6931,"d":"6,931"},null,null,{"v":6931,"d":"6,931"},{"$f":"173+173","v":346},408,null,{"$f":"51+51","v":102},306,124,null,{"$f":"15+15","v":30},94,{"v":86.5,"d":"87"},{"$f":"173/2","v":{"v":86.5,"d":"87"}},274]
["Towsontown Garage Expansion","TU","Aux",{"v":38674,"d":"38,674"},null,null,{"v":38674,"d":"38,674"},{"$f":"967+967","v":{"v":1934,"d":"1,934"}},{"v":2274,"d":"2,274"},null,{"$f":"285+285","v":570},{"v":1704,"d":"1,704"},683,null,{"$f":"86+86","v":172},511,{"v":483.5,"d":"484"},{"$f":"967/2","v":{"v":483.5,"d":"484"}},{"v":1536,"d":"1,536"}]
["Towson Center Arena","TU","Aux",{"v":6439,"d":"6,439"},null,null,{"v":6439,"d":"6,439"},{"$f":"161+161","v":322},381,null,{"$f":"47+47","v":94},287,115,null,{"$f":"14+14","v":28},87,{"v":80.5,"d":"81"},{"$f":"161/2","v":{"v":80.5,"d":"81"}},256]
["New Student Center","UB","Aux",{"v":528578,"d":"528,578"},null,null,{"v":528578,"d":"528,578"},{"$f":"13214+13214","v":{"v":26428,"d":"26,428"}},{"v":31114,"d":"31,114"},null,{"$f":"3889+3889","v":{"v":7778,"d":"7,778"}},{"v":23336,"d":"23,336"},{"v":9357,"d":"9,357"},null,{"$f":"1170+1170","v":{"v":2340,"d":"2,340"}},{"v":7017,"d":"7,017"},{"v":6607,"d":"6,607"},{"$f":"13214/2","v":{"v":6607,"d":"6,607"}},{"v":20990,"d":"20,990"}]
["Shady Grove Parking Lot #2","USM","Aux",{"v":23269,"d":"23,269"},null,null,{"v":23269,"d":"23,269"},{"$f":"582+582","v":{"v":1164,"d":"1,164"}},{"v":1372,"d":"1,372"},null,{"$f":"171+171","v":342},{"v":1030,"d":"1,030"},410,null,{"$f":"52+52","v":104},306,291,{"$f":"582/2","v":291},926]
[{"$nulls":6},{"$f":"+D223-F223","v":0}]
[]
["Totals",null,null,{"$f":"SUM(D13:D223)","v":{"v":28995000,"d":"28,995,000"}},0,{"v":1900000,"d":"1,900,000"},{"v":27095000,"d":"27,095,000"},{"v":1246652,"d":"1,246,652"},{"v":2500855,"d":"2,500,855"},0,{"v":273738,"d":"273,738"},{"v":2227117,"d":"2,227,117"},{"v":713485,"d":"713,485"},0,{"v":78464,"d":"78,464"},{"v":635021,"d":"635,021"},{"v":311662.5,"d":"311,663"},{"v":297412.5,"d":"297,413"},{"v":1037128,"d":"1,037,128"},0]
[]
[]
[]
["Academic"]
["UMB",null,null,{"$f":"+D43+D44+D45+D46+D47+D48+D88+D89+D90+D91+D92+D93+D148+D149+D150+D190+D191","v":{"v":4739088,"d":"4,739,088"}},0,{"v":513691,"d":"513,691"},{"v":4225397,"d":"4,225,397"},{"v":198128,"d":"198,128"},{"v":388400,"d":"388,400"},0,{"v":44862,"d":"44,862"},{"v":343538,"d":"343,538"},{"v":206106,"d":"206,106"},0,{"v":22420,"d":"22,420"},{"v":183686,"d":"183,686"},{"v":49532,"d":"49,532"},{"v":45679.5,"d":"45,680"},{"v":171833.5,"d":"171,834"},0]
["UMCP",null,null,{"$f":"+D49+D50+D51+D52+D99+D100+D101+D102+D103+D104+D155+D156+D157+D158+D159+D197+D198","v":{"v":4966101,"d":"4,966,101"}},0,{"v":432856,"d":"432,856"},{"v":4533245,"d":"4,533,245"},{"v":208732,"d":"208,732"},{"v":429414,"d":"429,414"},0,{"v":45094,"d":"45,094"},{"v":384320,"d":"384,320"},{"v":161866,"d":"161,866"},0,{"v":16836,"d":"16,836"},{"v":145030,"d":"145,030"},{"v":52183,"d":"52,183"},{"v":48937,"d":"48,937"},{"v":177228,"d":"177,228"},0]
["BSU",null,null,{"$f":"+D62+D63+D76+D77+D136+D183","v":{"v":338054,"d":"338,054"}},0,{"v":19272,"d":"19,272"},{"v":318782,"d":"318,782"},{"v":14540,"d":"14,540"},{"v":29929,"d":"29,929"},0,{"v":3114,"d":"3,114"},{"v":26815,"d":"26,815"},{"v":6739,"d":"6,739"},0,710,{"v":6029,"d":"6,029"},{"v":3635,"d":"3,635"},{"v":3490.5,"d":"3,491"},{"v":11991.5,"d":"11,992"},0]
["TU",null,null,{"$f":"+D69+D70+D71+D85+D86+D143+D144+D145+D187+D188","v":{"v":1029221,"d":"1,029,221"}},0,{"v":109210,"d":"109,210"},{"v":920011,"d":"920,011"},{"v":43168,"d":"43,168"},{"v":84101,"d":"84,101"},0,{"v":9818,"d":"9,818"},{"v":74283,"d":"74,283"},{"v":44036,"d":"44,036"},0,{"v":4830,"d":"4,830"},{"v":39206,"d":"39,206"},{"v":10792,"d":"10,792"},{"v":9973,"d":"9,973"},{"v":37361,"d":"37,361"},0]
["UMES",null,null,{"$f":"+D53+D54+D55+D56+D105+D106+D107+D160+D161+D162+D199+D200+D201","v":{"v":2419188,"d":"2,419,188"}},0,{"v":30076,"d":"30,076"},{"v":2389112,"d":"2,389,112"},{"v":108688,"d":"108,688"},{"v":214229,"d":"214,229"},0,{"v":23906,"d":"23,906"},{"v":190323,"d":"190,323"},{"v":7668,"d":"7,668"},0,{"v":1508,"d":"1,508"},{"v":6160,"d":"6,160"},{"v":27172,"d":"27,172"},{"v":26946.5,"d":"26,947"},{"v":86064.5,"d":"86,065"},0]
["FSU",null,null,{"$f":"+D66+D81+D82+D139+D140+D185","v":{"v":916012,"d":"916,012"}},0,{"v":51415,"d":"51,415"},{"v":864597,"d":"864,597"},{"v":39366,"d":"39,366"},{"v":81560,"d":"81,560"},0,{"v":8378,"d":"8,378"},{"v":73182,"d":"73,182"},{"v":17657,"d":"17,657"},0,{"v":1832,"d":"1,832"},{"v":15825,"d":"15,825"},{"v":9841.5,"d":"9,842"},{"v":9456,"d":"9,456"},{"v":32434.5,"d":"32,435"},0]
["CSC",null,null,{"$f":"+D64+D65+D78+D79+D80+D137+D138+D184","v":{"v":246858,"d":"246,858"}},0,{"v":24537,"d":"24,537"},{"v":222321,"d":"222,321"},{"v":10316,"d":"10,316"},{"v":20894,"d":"20,894"},0,{"v":2268,"d":"2,268"},{"v":18626,"d":"18,626"},{"v":9464,"d":"9,464"},0,{"v":1002,"d":"1,002"},{"v":8462,"d":"8,462"},{"v":2579,"d":"2,579"},{"v":2394.5,"d":"2,395"},{"v":8865.5,"d":"8,866"},0]
["UB",null,null,{"$f":"+D72+D87+D147+D146+D189","v":{"v":235585,"d":"235,585"}},0,{"v":24654,"d":"24,654"},{"v":210931,"d":"210,931"},{"v":9746,"d":"9,746"},{"v":20237,"d":"20,237"},0,{"v":2098,"d":"2,098"},{"v":18139,"d":"18,139"},{"v":9315,"d":"9,315"},0,954,{"v":8361,"d":"8,361"},{"v":2436.5,"d":"2,437"},{"v":2251.5,"d":"2,252"},{"v":8417,"d":"8,417"},0]
["SU",null,null,{"$f":"+D67+D68+D83+D84+D141+D142+D186","v":{"v":175709,"d":"175,709"}},0,{"v":3092,"d":"3,092"},{"v":172617,"d":"172,617"},{"v":7770,"d":"7,770"},{"v":16128,"d":"16,128"},0,{"v":1634,"d":"1,634"},{"v":14494,"d":"14,494"},528,0,60,468,{"v":1942.5,"d":"1,943"},{"v":1919,"d":"1,919"},{"v":6172.5,"d":"6,173"},0]
["UMUC"]
["UMBC",null,null,{"$f":"+D57+D58+D59+D94+D95+D151+D152+D192+D193+D194","v":{"v":966502,"d":"966,502"}},0,{"v":44162,"d":"44,162"},{"v":922340,"d":"922,340"},{"v":42004,"d":"42,004"},{"v":85821,"d":"85,821"},0,{"v":9028,"d":"9,028"},{"v":76793,"d":"76,793"},{"v":14990,"d":"14,990"},0,{"v":1634,"d":"1,634"},{"v":13356,"d":"13,356"},{"v":10501,"d":"10,501"},{"v":10170.5,"d":"10,171"},{"v":34279.5,"d":"34,280"},0]
["UMCES",null,null,{"$f":"+D60+D61+D96+D97+D98+D153+D154+D195+D196","v":{"v":657659,"d":"657,659"}},0,{"v":37295,"d":"37,295"},{"v":620364,"d":"620,364"},{"v":28234,"d":"28,234"},{"v":58634,"d":"58,634"},0,{"v":5998,"d":"5,998"},{"v":52636,"d":"52,636"},{"v":12770,"d":"12,770"},0,{"v":1316,"d":"1,316"},{"v":11454,"d":"11,454"},{"v":7058.5,"d":"7,059"},{"v":6778.5,"d":"6,779"},{"v":23272,"d":"23,272"},0]
["USM Office",null,null,{"$f":"+D73+D108+D163+D202","v":{"v":9821,"d":"9,821"}},0,{"v":1364,"d":"1,364"},{"v":8457,"d":"8,457"},394,840,0,82,758,520,0,52,468,98,{"v":87.5,"d":"88"},{"v":353.5,"d":"354"},0]
[]
["Totals",null,null,{"$f":"SUM(D230:D243)","v":{"v":16699798,"d":"16,699,798"}},{"$f":"SUM(E230:E243)","v":0},{"v":1291624,"d":"1,291,624"},{"v":15408174,"d":"15,408,174"},{"v":711086,"d":"711,086"},{"v":1430187,"d":"1,430,187"},0,{"v":156280,"d":"156,280"},{"v":1273907,"d":"1,273,907"},{"v":491659,"d":"491,659"},0,{"$f":"SUM(O230:O243)","v":{"v":53154,"d":"53,154"}},{"v":438505,"d":"438,505"},{"v":177771,"d":"177,771"},{"v":168084,"d":"168,084"},{"v":598273,"d":"598,273"},0]
[]
[]
["Auxiliary"]
["UMB",null,null,{"$f":"+D13+D14+D15+D16+D17+D114+D115+D116+D170+D207+D208","v":{"v":1399480,"d":"1,399,480"}},0,{"v":3152,"d":"3,152"},{"v":1396328,"d":"1,396,328"},{"v":63580,"d":"63,580"},{"v":123322,"d":"123,322"},0,{"v":14140,"d":"14,140"},{"v":109182,"d":"109,182"},{"v":-531,"d":"(531)"},0,490,{"v":-1021,"d":"(1,021)"},{"v":15895,"d":"15,895"},{"v":15871,"d":"15,871"},{"v":49906,"d":"49,906"},0]
["UMCP",null,null,{"$f":"+D18+D19+D20+D21+D22+D23+D24+D122+D123+D124+D125+D126+D176+D175+D177+D204+D205+D206","v":{"v":4065730,"d":"4,065,730"}},0,{"v":38403,"d":"38,403"},{"v":4027327,"d":"4,027,327"},{"v":180756,"d":"180,756"},{"v":375947,"d":"375,947"},0,{"v":37868,"d":"37,868"},{"v":338079,"d":"338,079"},{"v":-1969,"d":"(1,969)"},0,{"v":-118,"d":"(118)"},{"v":-1851,"d":"(1,851)"},{"v":45189,"d":"45,189"},{"v":44901,"d":"44,901"},{"v":142482,"d":"142,482"},0]
["BSU",null,null,{"$f":"D165+D216","v":{"v":10272,"d":"10,272"}},{"$f":"E165+E216","v":0},{"$f":"F165+F216","v":{"v":2270,"d":"2,270"}},{"v":8002,"d":"8,002"},396,748,0,94,654,945,0,100,845,99,{"v":81.5,"d":"82"},{"v":384.5,"d":"385"},0]
["TU",null,null,{"$f":"+D25+D26+D27+D28+D29+D30+D31+D110+D111+D112+D167+D168+D217+D218+D219+D220","v":{"v":669399,"d":"669,399"}},0,{"v":7502,"d":"7,502"},{"v":661897,"d":"661,897"},{"v":30830,"d":"30,830"},{"v":54566,"d":"54,566"},0,{"v":7364,"d":"7,364"},{"v":47202,"d":"47,202"},{"v":4864,"d":"4,864"},0,{"v":1058,"d":"1,058"},{"v":3806,"d":"3,806"},{"v":7707.5,"d":"7,708"},{"v":7651.5,"d":"7,652"},{"v":24468,"d":"24,468"},0]
["UMES",null,null,{"$f":"+D32+D33+D34+D127+D128+D129+D178+D179+D209+D210+D211","v":{"v":360494,"d":"360,494"}},0,{"v":21773,"d":"21,773"},{"v":338721,"d":"338,721"},{"v":15428,"d":"15,428"},{"v":32091,"d":"32,091"},0,{"v":3274,"d":"3,274"},{"v":28817,"d":"28,817"},{"v":7528,"d":"7,528"},0,776,{"v":6752,"d":"6,752"},{"v":3857,"d":"3,857"},{"v":3693.5,"d":"3,694"},{"v":12766.5,"d":"12,767"},0]
["FSU"]
["CSC",null,null,{"$f":"+D35+D36+D109+D166","v":{"v":128142,"d":"128,142"}},0,703,{"v":127439,"d":"127,439"},{"v":5708,"d":"5,708"},{"v":11916,"d":"11,916"},0,{"v":1190,"d":"1,190"},{"v":10726,"d":"10,726"},{"v":-292,"d":"(292)"},0,{"v":-30,"d":"(30)"},{"v":-262,"d":"(262)"},{"v":1427,"d":"1,427"},{"v":1422,"d":"1,422"},{"v":4483,"d":"4,483"},0]
["UB",null,null,{"$f":"+D37+D113+D169+D221","v":{"v":2506158,"d":"2,506,158"}},0,{"v":339396,"d":"339,396"},{"v":2166762,"d":"2,166,762"},{"v":103352,"d":"103,352"},{"v":195636,"d":"195,636"},0,{"v":24230,"d":"24,230"},{"v":171406,"d":"171,406"},{"v":140764,"d":"140,764"},0,{"v":15480,"d":"15,480"},{"v":125284,"d":"125,284"},{"v":25838,"d":"25,838"},{"v":23292.5,"d":"23,293"},{"v":92056.5,"d":"92,057"},0]
["SU"]
["UMUC"]
["UMBC",null,null,{"$f":"+D38+D39+D40+D41+D117+D118+D119+D120+D121+D171+D172+D173+D174+D212+D213+D214+D215","v":{"v":1973332,"d":"1,973,332"}},0,{"v":169576,"d":"169,576"},{"v":1803756,"d":"1,803,756"},{"v":83374,"d":"83,374"},{"v":168461,"d":"168,461"},0,{"v":18296,"d":"18,296"},{"v":150165,"d":"150,165"},{"v":64808,"d":"64,808"},0,{"v":6920,"d":"6,920"},{"v":57888,"d":"57,888"},{"v":20843.5,"d":"20,844"},{"v":19572,"d":"19,572"},{"v":70726.5,"d":"70,727"},0]
["UMCES"]
["USM Office",null,null,{"$f":"D42+D130+D131+D132+D180+D222","v":{"v":1182195,"d":"1,182,195"}},0,{"v":25601,"d":"25,601"},{"v":1156594,"d":"1,156,594"},{"v":52142,"d":"52,142"},{"v":107981,"d":"107,981"},0,{"v":11002,"d":"11,002"},{"v":96979,"d":"96,979"},{"v":5709,"d":"5,709"},0,634,{"v":5075,"d":"5,075"},{"v":13035.5,"d":"13,036"},{"v":12843.5,"d":"12,844"},{"v":41582,"d":"41,582"},0]
[]
["Totals",null,null,{"$f":"SUM(D248:D261)","v":{"v":12295202,"d":"12,295,202"}},{"$f":"SUM(E248:E261)","v":0},{"v":608376,"d":"608,376"},{"v":11686826,"d":"11,686,826"},{"v":535566,"d":"535,566"},{"v":1070668,"d":"1,070,668"},0,{"v":117458,"d":"117,458"},{"v":953210,"d":"953,210"},{"v":221826,"d":"221,826"},0,{"$f":"SUM(O248:O261)","v":{"v":25310,"d":"25,310"}},{"v":196516,"d":"196,516"},{"v":133891.5,"d":"133,892"},{"v":129328.5,"d":"129,329"},{"v":438855,"d":"438,855"},0]
[]
[]
["Total"]
["UMB",null,null,{"$f":"+D230+D248","v":{"v":6138568,"d":"6,138,568"}},0,{"v":516843,"d":"516,843"},{"v":5621725,"d":"5,621,725"},{"v":261708,"d":"261,708"},{"v":511722,"d":"511,722"},0,{"v":59002,"d":"59,002"},{"v":452720,"d":"452,720"},{"v":205575,"d":"205,575"},0,{"v":22910,"d":"22,910"},{"v":182665,"d":"182,665"},{"v":65427,"d":"65,427"},{"v":61550.5,"d":"61,551"},{"v":221739.5,"d":"221,740"},0]
["UMCP",null,null,{"v":9031831,"d":"9,031,831"},0,{"v":471259,"d":"471,259"},{"v":8560572,"d":"8,560,572"},{"v":389488,"d":"389,488"},{"v":805361,"d":"805,361"},0,{"v":82962,"d":"82,962"},{"v":722399,"d":"722,399"},{"v":159897,"d":"159,897"},0,{"v":16718,"d":"16,718"},{"v":143179,"d":"143,179"},{"v":97372,"d":"97,372"},{"v":93838,"d":"93,838"},{"v":319710,"d":"319,710"},0]
["BSU",null,null,{"v":348326,"d":"348,326"},0,{"v":21542,"d":"21,542"},{"v":326784,"d":"326,784"},{"v":14936,"d":"14,936"},{"v":30677,"d":"30,677"},0,{"v":3208,"d":"3,208"},{"v":27469,"d":"27,469"},{"v":7684,"d":"7,684"},0,810,{"v":6874,"d":"6,874"},{"v":3734,"d":"3,734"},{"v":3572,"d":"3,572"},{"v":12376,"d":"12,376"},0]
["TU",null,null,{"v":1698620,"d":"1,698,620"},0,{"v":116712,"d":"116,712"},{"v":1581908,"d":"1,581,908"},{"v":73998,"d":"73,998"},{"v":138667,"d":"138,667"},0,{"v":17182,"d":"17,182"},{"v":121485,"d":"121,485"},{"v":48900,"d":"48,900"},0,{"v":5888,"d":"5,888"},{"v":43012,"d":"43,012"},{"v":18499.5,"d":"18,500"},{"v":17624.5,"d":"17,625"},{"v":61829,"d":"61,829"},0]
["UMES",null,null,{"v":2779682,"d":"2,779,682"},0,{"v":51849,"d":"51,849"},{"v":2727833,"d":"2,727,833"},{"v":124116,"d":"124,116"},{"v":246320,"d":"246,320"},0,{"v":27180,"d":"27,180"},{"v":219140,"d":"219,140"},{"v":15196,"d":"15,196"},0,{"v":2284,"d":"2,284"},{"v":12912,"d":"12,912"},{"v":31029,"d":"31,029"},{"v":30640,"d":"30,640"},{"v":98831,"d":"98,831"},0]
["FSU",null,null,{"v":916012,"d":"916,012"},0,{"v":51415,"d":"51,415"},{"v":864597,"d":"864,597"},{"v":39366,"d":"39,366"},{"v":81560,"d":"81,560"},0,{"v":8378,"d":"8,378"},{"v":73182,"d":"73,182"},{"v":17657,"d":"17,657"},0,{"v":1832,"d":"1,832"},{"v":15825,"d":"15,825"},{"v":9841.5,"d":"9,842"},{"v":9456,"d":"9,456"},{"v":32434.5,"d":"32,435"},0]
["CSC",null,null,{"v":375000,"d":"375,000"},0,{"v":25240,"d":"25,240"},{"v":349760,"d":"349,760"},{"v":16024,"d":"16,024"},{"v":32810,"d":"32,810"},0,{"v":3458,"d":"3,458"},{"v":29352,"d":"29,352"},{"v":9172,"d":"9,172"},0,972,{"v":8200,"d":"8,200"},{"v":4006,"d":"4,006"},{"v":3816.5,"d":"3,817"},{"v":13348.5,"d":"13,349"},0]
["UB",null,null,{"v":2741743,"d":"2,741,743"},0,{"v":364050,"d":"364,050"},{"v":2377693,"d":"2,377,693"},{"v":113098,"d":"113,098"},{"v":215873,"d":"215,873"},0,{"v":26328,"d":"26,328"},{"v":189545,"d":"189,545"},{"v":150079,"d":"150,079"},0,{"v":16434,"d":"16,434"},{"v":133645,"d":"133,645"},{"v":28274.5,"d":"28,275"},{"v":25544,"d":"25,544"},{"v":100473.5,"d":"100,474"},0]
["SU",null,null,{"v":175709,"d":"175,709"},0,{"v":3092,"d":"3,092"},{"v":172617,"d":"172,617"},{"v":7770,"d":"7,770"},{"v":16128,"d":"16,128"},0,{"v":1634,"d":"1,634"},{"v":14494,"d":"14,494"},528,0,60,468,{"v":1942.5,"d":"1,943"},{"v":1919,"d":"1,919"},{"v":6172.5,"d":"6,173"},0]
["UMUC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UMBC",null,null,{"v":2939834,"d":"2,939,834"},0,{"v":213738,"d":"213,738"},{"v":2726096,"d":"2,726,096"},{"v":125378,"d":"125,378"},{"v":254282,"d":"254,282"},0,{"v":27324,"d":"27,324"},{"v":226958,"d":"226,958"},{"v":79798,"d":"79,798"},0,{"v":8554,"d":"8,554"},{"v":71244,"d":"71,244"},{"v":31344.5,"d":"31,345"},{"v":29742.5,"d":"29,743"},{"v":105006,"d":"105,006"},0]
["UMCES",null,null,{"v":657659,"d":"657,659"},0,{"v":37295,"d":"37,295"},{"v":620364,"d":"620,364"},{"v":28234,"d":"28,234"},{"v":58634,"d":"58,634"},0,{"v":5998,"d":"5,998"},{"v":52636,"d":"52,636"},{"v":12770,"d":"12,770"},0,{"v":1316,"d":"1,316"},{"v":11454,"d":"11,454"},{"v":7058.5,"d":"7,059"},{"v":6778.5,"d":"6,779"},{"v":23272,"d":"23,272"},0]
["USM Office",null,null,{"v":1192016,"d":"1,192,016"},0,{"v":26965,"d":"26,965"},{"v":1165051,"d":"1,165,051"},{"v":52536,"d":"52,536"},{"v":108821,"d":"108,821"},0,{"v":11084,"d":"11,084"},{"v":97737,"d":"97,737"},{"v":6229,"d":"6,229"},0,686,{"v":5543,"d":"5,543"},{"v":13133.5,"d":"13,134"},{"v":12931,"d":"12,931"},{"v":41935.5,"d":"41,936"},0]
[]
["Totals",null,null,{"$f":"SUM(D266:D279)","v":{"v":28995000,"d":"28,995,000"}},{"$f":"SUM(E266:E279)","v":0},{"v":1900000,"d":"1,900,000"},{"v":27095000,"d":"27,095,000"},{"v":1246652,"d":"1,246,652"},{"v":2500855,"d":"2,500,855"},0,{"v":273738,"d":"273,738"},{"v":2227117,"d":"2,227,117"},{"v":713485,"d":"713,485"},0,{"$f":"SUM(O266:O279)","v":{"v":78464,"d":"78,464"}},{"v":635021,"d":"635,021"},{"v":311662.5,"d":"311,663"},{"v":297412.5,"d":"297,413"},{"v":1037128,"d":"1,037,128"},0]

{"sheet":"12AB","index":17,"n_rows":243,"n_cols":20,"rows_kept":243}
["University System of Maryland"]
["2012 Series A&B Revenue Bonds"]
["FYE June 30, 2015"]
[]
[{"$nulls":8},{"$f":"D8","v":"@ 6/30/14"},null,null,{"$f":"G8","v":"@ 06/30/15"},{"$f":"I5","v":"@ 6/30/14"},null,{"$f":"H6","v":"FY 2015"},{"$f":"L5","v":"@ 06/30/15"},{"$f":"I5","v":"@ 6/30/14"},{"$f":"L5","v":"@ 06/30/15"}]
[{"$nulls":3},"Long-term",null,"Principal","Long-term","FY 2015","Allocation",null,{"$f":"H6","v":"FY 2015"},"Allocation","Allocation",null,"Amortization","Allocation","Accrued ","Accrued ",{"$f":"H6","v":"FY 2015"},"Capitalize"]
[null,null,"Academic","Debt","Debt Assigned","Paid","Debt","Interest","of Unamort.","Prem Assigned","Premium","of Unamort.","of Unamort.","Loss(gain) Assigned","of ","of Unamort.","Interest","Interest","Interest","Interest / "]
["Project","Institution","/Auxiliary","@ 6/30/14","to 2012 A&B"," 06/30/15","@ 06/30/15","Paid","Premium",{"$f":"E8","v":"to 2012 A&B"},"Amortization","Premium","Loss/(Gain)","to 2012 A&B","Loss(gain)","Loss/(Gain)","Payable","Payable","Expense","Expense"]
["2001 Series B"]
["UMB - facilities renewal ","UMB","Academic",0,null,null,{"$f":"D10+E10-F10","v":{"v":0,"d":"0 "}},null,0,null,null,{"$f":"I10+J10-K10","v":0},{"$nulls":3},{"$f":"M10+N10-O10","v":{"v":0,"d":"0 "}},null,null,{"$f":"H10-K10-Q10+R10+O10","v":{"v":0,"d":"0 "}}]
["UMB - School of Law ","UMB","Academic",0,null,null,{"$f":"D11+E11-F11","v":{"v":0,"d":"0 "}},null,0,null,null,{"$f":"I11+J11-K11","v":0},{"$nulls":3},{"$f":"M11+N11-O11","v":{"v":0,"d":"0 "}},null,null,{"$f":"H11-K11-Q11+R11+O11","v":{"v":0,"d":"0 "}}]
["UMB - School of Nursing ","UMB","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMB - Saratoga Street garage ","UMB","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMB - Howard Hall Phase IV ","UMB","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMB - Donaldson Brown center ","UMB","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Comcast Arena","UMCP","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Health & Human Performance","UMCP","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Hornbake & McKeldin renovation","UMCP","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - North Campus garage ","UMCP","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Stamp Union renovation ","UMCP","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Key / Taliaferro renovation ","UMCP","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Steam Plant improvements ","UMCP","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - South Campus garage","UMCP","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Health Center ","UMCP","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["BSU - Storm Water drainage","BSU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["BSU - facilities renewal","BSU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - 7800 York Road renovation","TU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - 7800 York Road garage","TU","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - Newell Dining renovation","TU","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - Richmond Hall &  Newell Dining renovation","TU","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - Facilities renewal","TU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - Emergency utility","TU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - Interim Fitness Center","TU","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - Union Bowling conversion ","TU","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["TU - Prettyand/Scarborough HVAC ","TU","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMES - New residence hall","UMES","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMES - Student services center","UMES","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMES - Murphy Hall Annex renovation","UMES","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["FSU - facilities renewal projects","FSU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CSC - new residence hall","CSU","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CSC - emergency light poles","CSU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CSC - Facilities renewal","CSU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UB - Facilities renewal","UB","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["SU - emergency miscellaneous projects","SU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["SU - facilities renewal ","SU","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["USM-Transfer from UMUC payoff","USM","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMBC - University Commons ","UMBC","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMBC - parking garage","UMBC","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMBC - Housing Central Utility Plant","UMBC","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCES - facilities renewal ","UMCES","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCES - Coastal sciences lab","UMCES","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
[]
["UMCP - Computer & Space Science - '93 A","UMCP","Academic",0,null,null,{"$f":"D53+E53-F53","v":{"v":0,"d":"0 "}},null,0,null,null,{"$f":"I53+J53-K53","v":0},{"$nulls":3},{"$f":"M53+N53-O53","v":{"v":0,"d":"0 "}},null,null,{"$f":"H53-K53-Q53+R53+O53","v":{"v":0,"d":"0 "}}]
["UMCP - Plant Science - '93 A","UMCP","Academic",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMCP - Physical Sciences - '93 A","UMCP","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMB - Parking Garage - '93 A","UMB","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["UMES - Residence Hall - '93 A","UMES","Auxiliary",0,null,null,{"v":0,"d":"0 "},null,0,null,null,0,{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["       Total 2001B",null,null,{"$f":"SUM(D10:D57)","v":0},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T10:T57)","v":{"v":0,"d":"0 "}}]
[]
["2002 Series A"]
["Health Sciences Library - '96 A","UMB","Academic",{"v":2876986,"d":"2,876,986"},null,{"v":931347,"d":"931,347"},{"v":1945639,"d":"1,945,639"},{"$f":"48096+48096","v":{"v":96192,"d":"96,192"}},{"v":249796,"d":"249,796"},null,{"$f":"41632+41632","v":{"v":83264,"d":"83,264"}},{"v":166532,"d":"166,532"},{"v":311458,"d":"311,458"},null,{"$f":"51909+51909","v":{"v":103818,"d":"103,818"}},{"v":207640,"d":"207,640"},{"v":24048,"d":"24,048"},{"$f":"34126/2","v":{"v":17063,"d":"17,063"}},{"v":109761,"d":"109,761"}]
["Health Sciences  Facility Equip- '96 A","UMB","Academic",{"v":176896,"d":"176,896"},null,{"v":57266,"d":"57,266"},{"v":119630,"d":"119,630"},{"$f":"2957+2957","v":{"v":5914,"d":"5,914"}},{"v":15358,"d":"15,358"},null,{"$f":"2560+2560","v":{"v":5120,"d":"5,120"}},{"v":10238,"d":"10,238"},{"v":19148,"d":"19,148"},null,{"$f":"3192+3192","v":{"v":6384,"d":"6,384"}},{"v":12764,"d":"12,764"},{"v":1478.5,"d":"1,479"},{"$f":"2098/2","v":{"v":1049,"d":"1,049"}},{"v":6748.5,"d":"6,749"}]
["Facilities Renewal- '96 A","UMB","Academic",{"v":2721,"d":"2,721"},null,881,{"v":1840,"d":"1,840"},{"$f":"45+45","v":90},238,null,{"$f":"39+39","v":78},160,295,null,{"$f":"49+49","v":98},197,{"v":22.5,"d":"23"},{"$f":"32/2","v":16},{"v":103.5,"d":"104"}]
["Performing Arts Center- '96 A","UMCP","Academic",{"v":1156302,"d":"1,156,302"},null,{"v":374322,"d":"374,322"},{"v":781980,"d":"781,980"},{"$f":"19330+19330","v":{"v":38660,"d":"38,660"}},{"v":100395,"d":"100,395"},null,{"$f":"16733+16733","v":{"v":33466,"d":"33,466"}},{"v":66929,"d":"66,929"},{"v":125180,"d":"125,180"},null,{"$f":"20863+20863","v":{"v":41726,"d":"41,726"}},{"v":83454,"d":"83,454"},{"v":9665,"d":"9,665"},{"$f":"13716/2","v":{"v":6858,"d":"6,858"}},{"v":44113,"d":"44,113"}]
["Facilities Renewal - '96 A","UMCP","Academic",{"v":468158,"d":"468,158"},null,{"v":151554,"d":"151,554"},{"v":316604,"d":"316,604"},{"$f":"7826+7826","v":{"v":15652,"d":"15,652"}},{"v":40646,"d":"40,646"},null,{"$f":"6775+6775","v":{"v":13550,"d":"13,550"}},{"v":27096,"d":"27,096"},{"v":50682,"d":"50,682"},null,{"$f":"8447+8447","v":{"v":16894,"d":"16,894"}},{"v":33788,"d":"33,788"},{"v":3913,"d":"3,913"},{"$f":"5553/2","v":{"v":2776.5,"d":"2,777"}},{"v":17859.5,"d":"17,860"}]
["Facilities Renewal - '96 A","BSU","Academic",{"v":5029,"d":"5,029"},null,{"v":1628,"d":"1,628"},{"v":3401,"d":"3,401"},{"$f":"84+84","v":168},436,null,{"$f":"73+73","v":146},290,544,null,{"$f":"91+91","v":182},362,42,{"$f":"60/2","v":30},192]
["Facilities Renewal - '96 A","TU","Academic",{"v":152464,"d":"152,464"},null,{"v":49356,"d":"49,356"},{"v":103108,"d":"103,108"},{"$f":"2549+2549","v":{"v":5098,"d":"5,098"}},{"v":13239,"d":"13,239"},null,{"$f":"2206+2206","v":{"v":4412,"d":"4,412"}},{"v":8827,"d":"8,827"},{"v":16506,"d":"16,506"},null,{"$f":"2751+2751","v":{"v":5502,"d":"5,502"}},{"v":11004,"d":"11,004"},{"v":1274.5,"d":"1,275"},{"$f":"1808/2","v":904},{"v":5817.5,"d":"5,818"}]
["Facilities Renewal - '96 A","FSU","Academic",{"v":19293,"d":"19,293"},null,{"v":6246,"d":"6,246"},{"v":13047,"d":"13,047"},{"$f":"323+323","v":646},{"v":1676,"d":"1,676"},null,{"$f":"279+279","v":558},{"v":1118,"d":"1,118"},{"v":2090,"d":"2,090"},null,{"$f":"348+348","v":696},{"v":1394,"d":"1,394"},{"v":161.5,"d":"162"},{"$f":"229/2","v":{"v":114.5,"d":"115"}},737]
["Facilities Renewal - '96 A","UB","Academic",{"v":89479,"d":"89,479"},null,{"v":28966,"d":"28,966"},{"v":60513,"d":"60,513"},{"$f":"1496+1496","v":{"v":2992,"d":"2,992"}},{"v":7767,"d":"7,767"},null,{"$f":"1295+1295","v":{"v":2590,"d":"2,590"}},{"v":5177,"d":"5,177"},{"v":9688,"d":"9,688"},null,{"$f":"1614+1614","v":{"v":3228,"d":"3,228"}},{"v":6460,"d":"6,460"},748,{"$f":"1061/2","v":{"v":530.5,"d":"531"}},{"v":3412.5,"d":"3,413"}]
["Holloway Hall Renovations - '96 A","SSU","Academic",{"v":568470,"d":"568,470"},null,{"v":184027,"d":"184,027"},{"v":384443,"d":"384,443"},{"$f":"9503+9503","v":{"v":19006,"d":"19,006"}},{"v":49358,"d":"49,358"},null,{"$f":"8226+8226","v":{"v":16452,"d":"16,452"}},{"v":32906,"d":"32,906"},{"v":61541,"d":"61,541"},null,{"$f":"10257+10257","v":{"v":20514,"d":"20,514"}},{"v":41027,"d":"41,027"},{"v":4751.5,"d":"4,752"},{"$f":"6743/2","v":{"v":3371.5,"d":"3,372"}},{"v":21688,"d":"21,688"}]
["Facilities Renewal - '96 A","SSU","Academic",{"v":104672,"d":"104,672"},null,{"v":33885,"d":"33,885"},{"v":70787,"d":"70,787"},{"$f":"1750+1750","v":{"v":3500,"d":"3,500"}},{"v":9087,"d":"9,087"},null,{"$f":"1515+1515","v":{"v":3030,"d":"3,030"}},{"v":6057,"d":"6,057"},{"v":11330,"d":"11,330"},null,{"$f":"1889+1889","v":{"v":3778,"d":"3,778"}},{"v":7552,"d":"7,552"},875,{"$f":"1242/2","v":621},{"v":3994,"d":"3,994"}]
["Facilities Renewal - '96 A","UMCES","Academic",{"v":62358,"d":"62,358"},null,{"v":20187,"d":"20,187"},{"v":42171,"d":"42,171"},{"$f":"1042+1042","v":{"v":2084,"d":"2,084"}},{"v":5416,"d":"5,416"},null,{"$f":"902+902","v":{"v":1804,"d":"1,804"}},{"v":3612,"d":"3,612"},{"v":6751,"d":"6,751"},null,{"$f":"1125+1125","v":{"v":2250,"d":"2,250"}},{"v":4501,"d":"4,501"},521,{"$f":"740/2","v":370},{"v":2379,"d":"2,379"}]
["Byrd Stadium Upper Deck - '96 A","UMCP","Auxiliary",{"v":106620,"d":"106,620"},null,{"v":34515,"d":"34,515"},{"v":72105,"d":"72,105"},{"$f":"1782+1782","v":{"v":3564,"d":"3,564"}},{"v":9257,"d":"9,257"},null,{"$f":"1543+1543","v":{"v":3086,"d":"3,086"}},{"v":6171,"d":"6,171"},{"v":11542,"d":"11,542"},null,{"$f":"1924+1924","v":{"v":3848,"d":"3,848"}},{"v":7694,"d":"7,694"},891,{"$f":"1265/2","v":{"v":632.5,"d":"633"}},{"v":4067.5,"d":"4,068"}]
["Recreation Fields - '96 A","UMCP","Auxiliary",{"v":28768,"d":"28,768"},null,{"v":9313,"d":"9,313"},{"v":19455,"d":"19,455"},{"$f":"481+481","v":962},{"v":2499,"d":"2,499"},null,{"$f":"416+416","v":832},{"v":1667,"d":"1,667"},{"v":3114,"d":"3,114"},null,{"$f":"519+519","v":{"v":1038,"d":"1,038"}},{"v":2076,"d":"2,076"},{"v":240.5,"d":"241"},{"$f":"341/2","v":{"v":170.5,"d":"171"}},{"v":1098,"d":"1,098"}]
["Ritchie Coliseum Renovations - '96 A","UMCP","Auxiliary",{"v":921988,"d":"921,988"},null,{"v":298469,"d":"298,469"},{"v":623519,"d":"623,519"},{"$f":"15413+15413","v":{"v":30826,"d":"30,826"}},{"v":80051,"d":"80,051"},null,{"$f":"13342+13342","v":{"v":26684,"d":"26,684"}},{"v":53367,"d":"53,367"},{"v":99813,"d":"99,813"},null,{"$f":"16635+16635","v":{"v":33270,"d":"33,270"}},{"v":66543,"d":"66,543"},{"v":7706.5,"d":"7,707"},{"$f":"10936/2","v":{"v":5468,"d":"5,468"}},{"v":35173.5,"d":"35,174"}]
["Health & Human Performance - '96 A","UMCP","Auxiliary",{"v":3401095,"d":"3,401,095"},null,{"v":1101013,"d":"1,101,013"},{"v":2300082,"d":"2,300,082"},{"$f":"56858+56858","v":{"v":113716,"d":"113,716"}},{"v":295300,"d":"295,300"},null,{"$f":"49217+49217","v":{"v":98434,"d":"98,434"}},{"v":196866,"d":"196,866"},{"v":368195,"d":"368,195"},null,{"$f":"61366+61366","v":{"v":122732,"d":"122,732"}},{"v":245463,"d":"245,463"},{"v":28429,"d":"28,429"},{"$f":"40342/2","v":{"v":20171,"d":"20,171"}},{"v":129756,"d":"129,756"}]
["Track & Field - '96 A","UMCP","Auxiliary",{"v":139657,"d":"139,657"},null,{"v":45210,"d":"45,210"},{"v":94447,"d":"94,447"},{"$f":"2335+2335","v":{"v":4670,"d":"4,670"}},{"v":12126,"d":"12,126"},null,{"$f":"2021+2021","v":{"v":4042,"d":"4,042"}},{"v":8084,"d":"8,084"},{"v":15118,"d":"15,118"},null,{"$f":"2520+2520","v":{"v":5040,"d":"5,040"}},{"v":10078,"d":"10,078"},{"v":1167.5,"d":"1,168"},{"$f":"1657/2","v":{"v":828.5,"d":"829"}},{"v":5329,"d":"5,329"}]
["Parking Garage - Planning - '96 A","UMCP","Auxiliary",{"v":30488,"d":"30,488"},null,{"v":9870,"d":"9,870"},{"v":20618,"d":"20,618"},{"$f":"510+510","v":{"v":1020,"d":"1,020"}},{"v":2648,"d":"2,648"},null,{"$f":"441+441","v":882},{"v":1766,"d":"1,766"},{"v":3301,"d":"3,301"},null,{"$f":"550+550","v":{"v":1100,"d":"1,100"}},{"v":2201,"d":"2,201"},255,{"$f":"362/2","v":181},{"v":1164,"d":"1,164"}]
["Golf Course clubhouse - '96 A","UMCP","Auxiliary",{"v":35300,"d":"35,300"},null,{"v":11427,"d":"11,427"},{"v":23873,"d":"23,873"},{"$f":"590+590","v":{"v":1180,"d":"1,180"}},{"v":3064,"d":"3,064"},null,{"$f":"511+511","v":{"v":1022,"d":"1,022"}},{"v":2042,"d":"2,042"},{"v":3821,"d":"3,821"},null,{"$f":"637+637","v":{"v":1274,"d":"1,274"}},{"v":2547,"d":"2,547"},295,{"$f":"419/2","v":{"v":209.5,"d":"210"}},{"v":1346.5,"d":"1,347"}]
["Stamp Union - '96 A","UMCP","Auxiliary",{"v":15186,"d":"15,186"},null,{"v":4916,"d":"4,916"},{"v":10270,"d":"10,270"},{"$f":"254+254","v":508},{"v":1318,"d":"1,318"},null,{"$f":"220+220","v":440},878,{"v":1644,"d":"1,644"},null,{"$f":"274+274","v":548},{"v":1096,"d":"1,096"},127,{"$f":"180/2","v":90},579]
["Minnegan Stadium - '96 A","TU","Auxiliary",{"v":1542,"d":"1,542"},null,499,{"v":1043,"d":"1,043"},{"$f":"26+26","v":52},135,null,{"$f":"22+22","v":44},91,166,null,{"$f":"28+28","v":56},110,13,{"$f":"18/2","v":9},60]
["Richmond / Newell Hall Dining - '96 A","TU","Auxiliary",{"v":123645,"d":"123,645"},null,{"v":40027,"d":"40,027"},{"v":83618,"d":"83,618"},{"$f":"2067+2067","v":{"v":4134,"d":"4,134"}},{"v":10736,"d":"10,736"},null,{"$f":"1789+1789","v":{"v":3578,"d":"3,578"}},{"v":7158,"d":"7,158"},{"v":13385,"d":"13,385"},null,{"$f":"2231+2231","v":{"v":4462,"d":"4,462"}},{"v":8923,"d":"8,923"},{"v":1033.5,"d":"1,034"},{"$f":"1467/2","v":{"v":733.5,"d":"734"}},{"v":4718,"d":"4,718"}]
["Dining Facility - '96 A","SSU","Auxiliary",{"v":1411420,"d":"1,411,420"},null,{"v":456909,"d":"456,909"},{"v":954511,"d":"954,511"},{"$f":"23595+23595","v":{"v":47190,"d":"47,190"}},{"v":122548,"d":"122,548"},null,{"$f":"20424+20424","v":{"v":40848,"d":"40,848"}},{"v":81700,"d":"81,700"},{"v":152798,"d":"152,798"},null,{"$f":"25466+25466","v":{"v":50932,"d":"50,932"}},{"v":101866,"d":"101,866"},{"v":11797.5,"d":"11,798"},{"$f":"16742/2","v":{"v":8371,"d":"8,371"}},{"v":53847.5,"d":"53,848"}]
["Field House - '96 A","UMBC","Auxiliary",{"v":241463,"d":"241,463"},null,{"v":78167,"d":"78,167"},{"v":163296,"d":"163,296"},{"$f":"4037+4037","v":{"v":8074,"d":"8,074"}},{"v":20966,"d":"20,966"},null,{"$f":"3494+3494","v":{"v":6988,"d":"6,988"}},{"v":13978,"d":"13,978"},{"v":26139,"d":"26,139"},null,{"$f":"4357+4357","v":{"v":8714,"d":"8,714"}},{"v":17425,"d":"17,425"},{"v":2018.5,"d":"2,019"},{"$f":"2864/2","v":{"v":1432,"d":"1,432"}},{"v":9213.5,"d":"9,214"}]
[]
["SCUB 3 - 2000 A","UMCP","Auxiliary",{"v":2407,"d":"2,407"},null,17,{"v":2390,"d":"2,390"},{"$f":"48+48","v":96},155,null,{"$f":"16+16","v":32},123,146,null,{"$f":"15+15","v":30},116,24,{"$f":"48/2","v":24},94]
["Stamp Student Union - 2000 A","UMCP","Auxiliary",{"v":1274558,"d":"1,274,558"},null,{"v":8782,"d":"8,782"},{"v":1265776,"d":"1,265,776"},{"$f":"25401+25401","v":{"v":50802,"d":"50,802"}},{"v":82743,"d":"82,743"},null,{"$f":"8275+8275","v":{"v":16550,"d":"16,550"}},{"v":66193,"d":"66,193"},{"v":77815,"d":"77,815"},null,{"$f":"7782+7782","v":{"v":15564,"d":"15,564"}},{"v":62251,"d":"62,251"},{"v":12700.5,"d":"12,701"},{"$f":"25269/2","v":{"v":12634.5,"d":"12,635"}},{"v":49750,"d":"49,750"}]
["N. Campus Parking Garage - 2000 A","UMCP","Auxiliary",{"v":897546,"d":"897,546"},null,{"v":6185,"d":"6,185"},{"v":891361,"d":"891,361"},{"$f":"17887+17887","v":{"v":35774,"d":"35,774"}},{"v":58269,"d":"58,269"},null,{"$f":"5827+5827","v":{"v":11654,"d":"11,654"}},{"v":46615,"d":"46,615"},{"v":54798,"d":"54,798"},null,{"$f":"5480+5480","v":{"v":10960,"d":"10,960"}},{"v":43838,"d":"43,838"},{"v":8943.5,"d":"8,944"},{"$f":"17794/2","v":{"v":8897,"d":"8,897"}},{"v":35033.5,"d":"35,034"}]
["Health Center - 2000 A","UMCP","Auxiliary",{"v":41501,"d":"41,501"},null,286,{"v":41215,"d":"41,215"},{"$f":"827+827","v":{"v":1654,"d":"1,654"}},{"v":2696,"d":"2,696"},null,{"$f":"269+269","v":538},{"v":2158,"d":"2,158"},{"v":2535,"d":"2,535"},null,{"$f":"253+253","v":506},{"v":2029,"d":"2,029"},{"v":413.5,"d":"414"},{"$f":"823/2","v":{"v":411.5,"d":"412"}},{"v":1620,"d":"1,620"}]
["South Campus Parking  - 2000 A","UMCP","Auxiliary",{"v":3032,"d":"3,032"},null,21,{"v":3011,"d":"3,011"},{"$f":"60+60","v":120},196,null,{"$f":"20+20","v":40},156,183,null,{"$f":"19+19","v":38},145,30,{"$f":"60/2","v":30},118]
["Arena - 2000 A","UMCP","Auxiliary",{"v":1112593,"d":"1,112,593"},null,{"v":7666,"d":"7,666"},{"v":1104927,"d":"1,104,927"},{"$f":"22173+22173","v":{"v":44346,"d":"44,346"}},{"v":72230,"d":"72,230"},null,{"$f":"7223+7223","v":{"v":14446,"d":"14,446"}},{"v":57784,"d":"57,784"},{"v":67927,"d":"67,927"},null,{"$f":"6793+6793","v":{"v":13586,"d":"13,586"}},{"v":54341,"d":"54,341"},{"v":11086.5,"d":"11,087"},{"$f":"22058/2","v":{"v":11029,"d":"11,029"}},{"v":43428.5,"d":"43,429"}]
["Pascault Row renovation - 2000 A","UMB","Auxiliary",{"v":37063,"d":"37,063"},null,255,{"v":36808,"d":"36,808"},{"$f":"739+739","v":{"v":1478,"d":"1,478"}},{"v":2405,"d":"2,405"},null,{"$f":"241+241","v":482},{"v":1923,"d":"1,923"},{"v":2264,"d":"2,264"},null,{"$f":"226+226","v":452},{"v":1812,"d":"1,812"},{"v":369.5,"d":"370"},{"$f":"735/2","v":{"v":367.5,"d":"368"}},{"v":1446,"d":"1,446"}]
["New Parking Garage - 2000 A","UMB","Auxiliary",{"v":4516,"d":"4,516"},null,31,{"v":4485,"d":"4,485"},{"$f":"90+90","v":180},294,null,{"$f":"29+29","v":58},236,274,null,{"$f":"28+28","v":56},218,45,{"$f":"90/2","v":45},178]
["Student services building - 2000 A","UMES","Auxiliary",{"v":937334,"d":"937,334"},null,{"v":6459,"d":"6,459"},{"v":930875,"d":"930,875"},{"$f":"18680+18680","v":{"v":37360,"d":"37,360"}},{"v":60853,"d":"60,853"},null,{"$f":"6085+6085","v":{"v":12170,"d":"12,170"}},{"v":48683,"d":"48,683"},{"v":57227,"d":"57,227"},null,{"$f":"5723+5723","v":{"v":11446,"d":"11,446"}},{"v":45781,"d":"45,781"},{"v":9340,"d":"9,340"},{"$f":"18583/2","v":{"v":9291.5,"d":"9,292"}},{"v":36587.5,"d":"36,588"}]
["New Residence Hall - 2000 A","UMES","Auxiliary",{"v":764787,"d":"764,787"},null,{"v":5270,"d":"5,270"},{"v":759517,"d":"759,517"},{"$f":"15241+15241","v":{"v":30482,"d":"30,482"}},{"v":49651,"d":"49,651"},null,{"$f":"4965+4965","v":{"v":9930,"d":"9,930"}},{"v":39721,"d":"39,721"},{"v":46694,"d":"46,694"},null,{"$f":"4669+4669","v":{"v":9338,"d":"9,338"}},{"v":37356,"d":"37,356"},{"v":7620.5,"d":"7,621"},{"$f":"15162/2","v":{"v":7581,"d":"7,581"}},{"v":29850.5,"d":"29,851"}]
["University Commons - 2000 A","UMBC","Auxiliary",{"v":1741819,"d":"1,741,819"},null,{"v":12002,"d":"12,002"},{"v":1729817,"d":"1,729,817"},{"$f":"34713+34713","v":{"v":69426,"d":"69,426"}},{"v":113080,"d":"113,080"},null,{"$f":"11308+11308","v":{"v":22616,"d":"22,616"}},{"v":90464,"d":"90,464"},{"v":106346,"d":"106,346"},null,{"$f":"10634+10634","v":{"v":21268,"d":"21,268"}},{"v":85078,"d":"85,078"},{"v":17356.5,"d":"17,357"},{"$f":"34533/2","v":{"v":17266.5,"d":"17,267"}},{"v":67988,"d":"67,988"}]
["Parking Garage - 2000 A","UMBC","Auxiliary",{"v":190128,"d":"190,128"},null,{"v":1310,"d":"1,310"},{"v":188818,"d":"188,818"},{"$f":"3789+3789","v":{"v":7578,"d":"7,578"}},{"v":12345,"d":"12,345"},null,{"$f":"1234+1234","v":{"v":2468,"d":"2,468"}},{"v":9877,"d":"9,877"},{"v":11607,"d":"11,607"},null,{"$f":"1161+1161","v":{"v":2322,"d":"2,322"}},{"v":9285,"d":"9,285"},{"v":1894.5,"d":"1,895"},{"$f":"3769/2","v":{"v":1884.5,"d":"1,885"}},{"v":7422,"d":"7,422"}]
["Housing Centr Utility Plant - 2000 A","UMBC","Auxiliary",{"v":190366,"d":"190,366"},null,{"v":1312,"d":"1,312"},{"v":189054,"d":"189,054"},{"$f":"3794+3794","v":{"v":7588,"d":"7,588"}},{"v":12358,"d":"12,358"},null,{"$f":"1236+1236","v":{"v":2472,"d":"2,472"}},{"v":9886,"d":"9,886"},{"v":11623,"d":"11,623"},null,{"$f":"1162+1162","v":{"v":2324,"d":"2,324"}},{"v":9299,"d":"9,299"},{"v":1897,"d":"1,897"},{"$f":"3774/2","v":{"v":1887,"d":"1,887"}},{"v":7430,"d":"7,430"}]
["Coastal Sciences Lab - 2000 A","UMCES","Auxiliary",{"v":5367,"d":"5,367"},null,37,{"v":5330,"d":"5,330"},{"$f":"107+107","v":214},348,null,{"$f":"35+35","v":70},278,327,null,{"$f":"33+33","v":66},261,{"v":53.5,"d":"54"},{"$f":"106/2","v":53},{"v":209.5,"d":"210"}]
["New Residence Hall - 2000 A","CSC","Auxiliary",{"v":1147937,"d":"1,147,937"},null,{"v":7910,"d":"7,910"},{"v":1140027,"d":"1,140,027"},{"$f":"22877+22877","v":{"v":45754,"d":"45,754"}},{"v":74527,"d":"74,527"},null,{"$f":"7452+7452","v":{"v":14904,"d":"14,904"}},{"v":59623,"d":"59,623"},{"v":70084,"d":"70,084"},null,{"$f":"7009+7009","v":{"v":14018,"d":"14,018"}},{"v":56066,"d":"56,066"},{"v":11438.5,"d":"11,439"},{"$f":"22759/2","v":{"v":11379.5,"d":"11,380"}},{"v":44809,"d":"44,809"}]
["Athletic Facilities - 2000 A","FSU","Auxiliary",{"v":8801,"d":"8,801"},null,61,{"v":8740,"d":"8,740"},{"$f":"175+175","v":350},572,null,{"$f":"57+57","v":114},458,536,null,{"$f":"54+54","v":108},428,{"v":87.5,"d":"88"},{"$f":"174/2","v":87},{"v":343.5,"d":"344"}]
["7800 York Road Garage - 2000 A","TU","Auxiliary",{"v":74013,"d":"74,013"},null,510,{"v":73503,"d":"73,503"},{"$f":"1475+1475","v":{"v":2950,"d":"2,950"}},{"v":4807,"d":"4,807"},null,{"$f":"480+480","v":960},{"v":3847,"d":"3,847"},{"v":4518,"d":"4,518"},null,{"$f":"452+452","v":904},{"v":3614,"d":"3,614"},{"v":737.5,"d":"738"},{"$f":"1467/2","v":{"v":733.5,"d":"734"}},{"v":2890,"d":"2,890"}]
["Interim Fitness Center - 2000 A","TU","Auxiliary",{"v":11506,"d":"11,506"},null,79,{"v":11427,"d":"11,427"},{"$f":"229+229","v":458},746,null,{"$f":"75+75","v":150},596,703,null,{"$f":"70+70","v":140},563,{"v":114.5,"d":"115"},{"$f":"228/2","v":114},{"v":447.5,"d":"448"}]
["Performing Arts Center - 2000 A","UMCP","Academic",{"v":295144,"d":"295,144"},null,{"v":2034,"d":"2,034"},{"v":293110,"d":"293,110"},{"$f":"5882+5882","v":{"v":11764,"d":"11,764"}},{"v":19161,"d":"19,161"},null,{"$f":"1916+1916","v":{"v":3832,"d":"3,832"}},{"v":15329,"d":"15,329"},{"v":18019,"d":"18,019"},null,{"$f":"1802+1802","v":{"v":3604,"d":"3,604"}},{"v":14415,"d":"14,415"},{"v":2941,"d":"2,941"},{"$f":"5851/2","v":{"v":2925.5,"d":"2,926"}},{"v":11520.5,"d":"11,521"}]
["Facilities Renewal - 2000 A","UMCP","Academic",{"v":598023,"d":"598,023"},null,{"v":4121,"d":"4,121"},{"v":593902,"d":"593,902"},{"$f":"11918+11918","v":{"v":23836,"d":"23,836"}},{"v":38826,"d":"38,826"},null,{"$f":"3882+3882","v":{"v":7764,"d":"7,764"}},{"v":31062,"d":"31,062"},{"v":36512,"d":"36,512"},null,{"$f":"3651+3651","v":{"v":7302,"d":"7,302"}},{"v":29210,"d":"29,210"},{"v":5959,"d":"5,959"},{"$f":"11856/2","v":{"v":5928,"d":"5,928"}},{"v":23343,"d":"23,343"}]
["Steam Plant improvements - 2000 A","UMCP","Academic",{"v":208635,"d":"208,635"},null,{"v":1438,"d":"1,438"},{"v":207197,"d":"207,197"},{"$f":"4158+4158","v":{"v":8316,"d":"8,316"}},{"v":13547,"d":"13,547"},null,{"$f":"1354+1354","v":{"v":2708,"d":"2,708"}},{"v":10839,"d":"10,839"},{"v":12737,"d":"12,737"},null,{"$f":"1274+1274","v":{"v":2548,"d":"2,548"}},{"v":10189,"d":"10,189"},{"v":2079,"d":"2,079"},{"$f":"4136/2","v":{"v":2068,"d":"2,068"}},{"v":8145,"d":"8,145"}]
["Tech. Advancement Facility - 2000 A","UMCP","Academic",{"v":10355,"d":"10,355"},null,71,{"v":10284,"d":"10,284"},{"$f":"206+206","v":412},673,null,{"$f":"67+67","v":134},539,633,null,{"$f":"63+63","v":126},507,103,{"$f":"205/2","v":{"v":102.5,"d":"103"}},{"v":403.5,"d":"404"}]
["Symons Hall renovation - 2000 A","UMCP","Academic",{"v":45421,"d":"45,421"},null,313,{"v":45108,"d":"45,108"},{"$f":"905+905","v":{"v":1810,"d":"1,810"}},{"v":2948,"d":"2,948"},null,{"$f":"295+295","v":590},{"v":2358,"d":"2,358"},{"v":2774,"d":"2,774"},null,{"$f":"277+277","v":554},{"v":2220,"d":"2,220"},{"v":452.5,"d":"453"},{"$f":"900/2","v":450},{"v":1771.5,"d":"1,772"}]
["Renovate Key / Taliaferro - 2000 A","UMCP","Academic",{"v":18391,"d":"18,391"},null,127,{"v":18264,"d":"18,264"},{"$f":"367+367","v":734},{"v":1196,"d":"1,196"},null,{"$f":"119+119","v":238},958,{"v":1124,"d":"1,124"},null,{"$f":"112+112","v":224},900,{"v":183.5,"d":"184"},{"$f":"365/2","v":{"v":182.5,"d":"183"}},719]
["Renov McKeldin / Hornbake - 2000 A","UMCP","Academic",{"v":161725,"d":"161,725"},null,{"v":1114,"d":"1,114"},{"v":160611,"d":"160,611"},{"$f":"3223+3223","v":{"v":6446,"d":"6,446"}},{"v":10499,"d":"10,499"},null,{"$f":"1050+1050","v":{"v":2100,"d":"2,100"}},{"v":8399,"d":"8,399"},{"v":9875,"d":"9,875"},null,{"$f":"987+987","v":{"v":1974,"d":"1,974"}},{"v":7901,"d":"7,901"},{"v":1611.5,"d":"1,612"},{"$f":"3206/2","v":{"v":1603,"d":"1,603"}},{"v":6311.5,"d":"6,312"}]
["Health Sciences Library - 2000 A","UMB","Academic",{"v":72378,"d":"72,378"},null,499,{"v":71879,"d":"71,879"},{"$f":"1442+1442","v":{"v":2884,"d":"2,884"}},{"v":4698,"d":"4,698"},null,{"$f":"470+470","v":940},{"v":3758,"d":"3,758"},{"v":4418,"d":"4,418"},null,{"$f":"442+442","v":884},{"v":3534,"d":"3,534"},721,{"$f":"1435/2","v":{"v":717.5,"d":"718"}},{"v":2824.5,"d":"2,825"}]
["Facilities Renewal - 2000 A","UMB","Academic",{"v":223394,"d":"223,394"},null,{"v":1539,"d":"1,539"},{"v":221855,"d":"221,855"},{"$f":"4452+4452","v":{"v":8904,"d":"8,904"}},{"v":14504,"d":"14,504"},null,{"$f":"1450+1450","v":{"v":2900,"d":"2,900"}},{"v":11604,"d":"11,604"},{"v":13638,"d":"13,638"},null,{"$f":"1364+1364","v":{"v":2728,"d":"2,728"}},{"v":10910,"d":"10,910"},{"v":2226,"d":"2,226"},{"$f":"4429/2","v":{"v":2214.5,"d":"2,215"}},{"v":8720.5,"d":"8,721"}]
["School of Nursing equipment - 2000 A","UMB","Academic",{"v":14291,"d":"14,291"},null,98,{"v":14193,"d":"14,193"},{"$f":"285+285","v":570},927,null,{"$f":"93+93","v":186},741,873,null,{"$f":"87+87","v":174},699,{"v":142.5,"d":"143"},{"$f":"283/2","v":{"v":141.5,"d":"142"}},557]
["School of Law Library - 2000 A","UMB","Academic",{"v":2899,"d":"2,899"},null,20,{"v":2879,"d":"2,879"},{"$f":"58+58","v":116},187,null,{"$f":"19+19","v":38},149,176,null,{"$f":"18+18","v":36},140,29,{"$f":"57/2","v":{"v":28.5,"d":"29"}},{"v":113.5,"d":"114"}]
["Lane and Marshall Halls - 2000 A","UMB","Academic",{"v":820176,"d":"820,176"},null,{"v":5652,"d":"5,652"},{"v":814524,"d":"814,524"},{"$f":"16345+16345","v":{"v":32690,"d":"32,690"}},{"v":53245,"d":"53,245"},null,{"$f":"5325+5325","v":{"v":10650,"d":"10,650"}},{"v":42595,"d":"42,595"},{"v":50076,"d":"50,076"},null,{"$f":"5007+5007","v":{"v":10014,"d":"10,014"}},{"v":40062,"d":"40,062"},{"v":8172.5,"d":"8,173"},{"$f":"16260/2","v":{"v":8130,"d":"8,130"}},{"v":32011.5,"d":"32,012"}]
["Facilities Renewal - 2000 A","UMES","Academic",{"v":27883,"d":"27,883"},null,192,{"v":27691,"d":"27,691"},{"$f":"556+556","v":{"v":1112,"d":"1,112"}},{"v":1810,"d":"1,810"},null,{"$f":"181+181","v":362},{"v":1448,"d":"1,448"},{"v":1703,"d":"1,703"},null,{"$f":"170+170","v":340},{"v":1363,"d":"1,363"},278,{"$f":"553/2","v":{"v":276.5,"d":"277"}},{"v":1088.5,"d":"1,089"}]
["Facilities Renewal - 2000 A","UMBC","Academic",{"v":117117,"d":"117,117"},null,807,{"$f":"D117+E117-F117","v":{"v":116310,"d":"116,310"}},{"$f":"2334+2334","v":{"v":4668,"d":"4,668"}},{"v":7605,"d":"7,605"},null,{"$f":"760+760","v":{"v":1520,"d":"1,520"}},{"$f":"I117+J117-K117","v":{"v":6085,"d":"6,085"}},{"v":7150,"d":"7,150"},null,{"$f":"715+715","v":{"v":1430,"d":"1,430"}},{"$f":"M117+N117-O117","v":{"v":5720,"d":"5,720"}},{"v":1167,"d":"1,167"},{"$f":"2322/2","v":{"v":1161,"d":"1,161"}},{"$f":"H117-K117-Q117+R117+O117","v":{"v":4572,"d":"4,572"}}]
["Facilities Renewal - 2000 A","UMCES","Academic",{"v":73197,"d":"73,197"},null,504,{"v":72693,"d":"72,693"},{"$f":"1459+1459","v":{"v":2918,"d":"2,918"}},{"v":4753,"d":"4,753"},null,{"$f":"475+475","v":950},{"v":3803,"d":"3,803"},{"v":4468,"d":"4,468"},null,{"$f":"447+447","v":894},{"v":3574,"d":"3,574"},{"v":729.5,"d":"730"},{"$f":"1451/2","v":{"v":725.5,"d":"726"}},{"v":2858,"d":"2,858"}]
["Facilities Renewal - 2000 A","BSU","Academic",{"v":99084,"d":"99,084"},null,683,{"v":98401,"d":"98,401"},{"$f":"1975+1975","v":{"v":3950,"d":"3,950"}},{"v":6434,"d":"6,434"},null,{"$f":"643+643","v":{"v":1286,"d":"1,286"}},{"v":5148,"d":"5,148"},{"v":6049,"d":"6,049"},null,{"$f":"605+605","v":{"v":1210,"d":"1,210"}},{"v":4839,"d":"4,839"},{"v":987.5,"d":"988"},{"$f":"1964/2","v":982},{"v":3868.5,"d":"3,869"}]
["Facilities Renewal - 2000 A","CSC","Academic",{"v":111738,"d":"111,738"},null,770,{"v":110968,"d":"110,968"},{"$f":"2227+2227","v":{"v":4454,"d":"4,454"}},{"v":7256,"d":"7,256"},null,{"$f":"725+725","v":{"v":1450,"d":"1,450"}},{"v":5806,"d":"5,806"},{"v":6823,"d":"6,823"},null,{"$f":"682+682","v":{"v":1364,"d":"1,364"}},{"v":5459,"d":"5,459"},{"v":1113.5,"d":"1,114"},{"$f":"2215/2","v":{"v":1107.5,"d":"1,108"}},{"v":4362,"d":"4,362"}]
["Facilities Renewal - 2000 A","FSU","Academic",{"v":18500,"d":"18,500"},null,127,{"v":18373,"d":"18,373"},{"$f":"369+369","v":738},{"v":1201,"d":"1,201"},null,{"$f":"120+120","v":240},961,{"v":1129,"d":"1,129"},null,{"$f":"113+113","v":226},903,{"v":184.5,"d":"185"},{"$f":"367/2","v":{"v":183.5,"d":"184"}},723]
["Facilities Renewal - 2000 A","SU","Academic",{"v":73314,"d":"73,314"},null,505,{"v":72809,"d":"72,809"},{"$f":"1461+1461","v":{"v":2922,"d":"2,922"}},{"v":4760,"d":"4,760"},null,{"$f":"476+476","v":952},{"v":3808,"d":"3,808"},{"v":4475,"d":"4,475"},null,{"$f":"448+448","v":896},{"v":3579,"d":"3,579"},{"v":730.5,"d":"731"},{"$f":"1454/2","v":727},{"v":2862.5,"d":"2,863"}]
["Holloway Hall renovation - 2000 A","SU","Academic",994,null,7,987,{"$f":"20+20","v":40},66,null,{"$f":"6+6","v":12},54,61,null,{"$f":"6+6","v":12},49,10,{"$f":"20/2","v":10},40]
["Facilities Renewal - 2000 A","TU","Academic",{"v":69699,"d":"69,699"},null,480,{"v":69219,"d":"69,219"},{"$f":"1389+1389","v":{"v":2778,"d":"2,778"}},{"v":4527,"d":"4,527"},null,{"$f":"452+452","v":904},{"v":3623,"d":"3,623"},{"v":4254,"d":"4,254"},null,{"$f":"426+426","v":852},{"v":3402,"d":"3,402"},{"v":694.5,"d":"695"},{"$f":"1382/2","v":691},{"v":2722.5,"d":"2,723"}]
["7800 York Road renovation - 2000 A","TU","Academic",{"v":29833,"d":"29,833"},null,206,{"v":29627,"d":"29,627"},{"$f":"595+595","v":{"v":1190,"d":"1,190"}},{"v":1935,"d":"1,935"},null,{"$f":"194+194","v":388},{"v":1547,"d":"1,547"},{"v":1822,"d":"1,822"},null,{"$f":"182+182","v":364},{"v":1458,"d":"1,458"},{"v":297.5,"d":"298"},{"$f":"591/2","v":{"v":295.5,"d":"296"}},{"v":1164,"d":"1,164"}]
["Facilities Renewal - 2000 A","UB","Academic",{"v":57166,"d":"57,166"},null,394,{"v":56772,"d":"56,772"},{"$f":"1139+1139","v":{"v":2278,"d":"2,278"}},{"v":3712,"d":"3,712"},null,{"$f":"371+371","v":742},{"v":2970,"d":"2,970"},{"v":3490,"d":"3,490"},null,{"$f":"349+349","v":698},{"v":2792,"d":"2,792"},{"v":569.5,"d":"570"},{"$f":"1133/2","v":{"v":566.5,"d":"567"}},{"v":2231,"d":"2,231"}]
["Emergency projects - 2000 A","USM","Academic",{"v":15369,"d":"15,369"},null,106,{"v":15263,"d":"15,263"},{"$f":"306+306","v":612},997,null,{"$f":"100+100","v":200},797,940,null,{"$f":"94+94","v":188},752,153,{"$f":"305/2","v":{"v":152.5,"d":"153"}},{"v":599.5,"d":"600"}]
["       Total 2002 A",null,null,{"$f":"SUM(D61:D127)","v":{"v":23750000,"d":"23,750,000"}},{"$f":"SUM(E61:E127)","v":0},{"$f":"SUM(F61:F127)","v":{"v":4010000,"d":"4,010,000"}},{"$f":"SUM(G61:G127)","v":{"v":19740000,"d":"19,740,000"}},{"v":868650,"d":"868,650"},{"v":1807802,"d":"1,807,802"},0,{"v":502090,"d":"502,090"},{"v":1305712,"d":"1,305,712"},{"v":2023075,"d":"2,023,075"},0,{"v":579852,"d":"579,852"},{"v":1443223,"d":"1,443,223"},{"v":217162.5,"d":"217,163"},{"v":187086.5,"d":"187,087"},{"v":916336,"d":"916,336"},{"$f":"SUM(T61:T127)","v":{"v":0,"d":"0 "}}]
[]
["2005 Series A"]
["Facilities Renewal","BSU","Academic",{"v":42896,"d":"42,896"},null,null,{"v":42896,"d":"42,896"},{"$f":"429+429","v":858},{"v":3151,"d":"3,151"},null,{"$f":"175+175","v":350},{"v":2801,"d":"2,801"},{"v":-5039,"d":"(5,039)"},null,{"$f":"-280-280","v":{"v":-560,"d":"(560)"}},{"v":-4479,"d":"(4,479)"},{"v":214.5,"d":"215"},{"$f":"429/2","v":{"v":214.5,"d":"215"}},{"v":-52,"d":"(52)"}]
["Facilities Renewal","CSU","Academic",{"v":62154,"d":"62,154"},null,null,{"v":62154,"d":"62,154"},{"$f":"622+622","v":{"v":1244,"d":"1,244"}},{"v":4563,"d":"4,563"},null,{"$f":"254+254","v":508},{"v":4055,"d":"4,055"},{"v":-7300,"d":"(7,300)"},null,{"$f":"-406-406","v":{"v":-812,"d":"(812)"}},{"v":-6488,"d":"(6,488)"},311,{"$f":"622/2","v":311},{"v":-76,"d":"(76)"}]
["Facilities Renewal","FSU","Academic",{"v":78643,"d":"78,643"},null,null,{"v":78643,"d":"78,643"},{"$f":"786+786","v":{"v":1572,"d":"1,572"}},{"v":5776,"d":"5,776"},null,{"$f":"321+321","v":642},{"v":5134,"d":"5,134"},{"v":-9240,"d":"(9,240)"},null,{"$f":"-513-513","v":{"v":-1026,"d":"(1,026)"}},{"v":-8214,"d":"(8,214)"},393,{"$f":"786/2","v":393},{"v":-96,"d":"(96)"}]
["Facilities Renewal","SU","Academic",{"v":7315,"d":"7,315"},null,null,{"v":7315,"d":"7,315"},{"$f":"73+73","v":146},537,null,{"$f":"30+30","v":60},477,{"v":-858,"d":"(858)"},null,{"$f":"-48-48","v":{"v":-96,"d":"(96)"}},{"v":-762,"d":"(762)"},{"v":36.5,"d":"37"},{"$f":"73/2","v":{"v":36.5,"d":"37"}},{"v":-10,"d":"(10)"}]
["Facilities Renewal","TU","Academic",{"v":138213,"d":"138,213"},null,null,{"v":138213,"d":"138,213"},{"$f":"1382+1382","v":{"v":2764,"d":"2,764"}},{"v":10151,"d":"10,151"},null,{"$f":"564+564","v":{"v":1128,"d":"1,128"}},{"v":9023,"d":"9,023"},{"v":-16237,"d":"(16,237)"},null,{"$f":"-902-902","v":{"v":-1804,"d":"(1,804)"}},{"v":-14433,"d":"(14,433)"},691,{"$f":"1382/2","v":691},{"v":-168,"d":"(168)"}]
["Fine Arts Center","TU","Academic",{"v":358584,"d":"358,584"},null,null,{"v":358584,"d":"358,584"},{"$f":"3586+3586","v":{"v":7172,"d":"7,172"}},{"v":26337,"d":"26,337"},null,{"$f":"1463+1463","v":{"v":2926,"d":"2,926"}},{"v":23411,"d":"23,411"},{"v":-42127,"d":"(42,127)"},null,{"$f":"-2340-2340","v":{"v":-4680,"d":"(4,680)"}},{"v":-37447,"d":"(37,447)"},{"v":1793,"d":"1,793"},{"$f":"3586/2","v":{"v":1793,"d":"1,793"}},{"v":-434,"d":"(434)"}]
["Facilities Renewal","UB","Academic",{"v":26415,"d":"26,415"},null,null,{"v":26415,"d":"26,415"},{"$f":"264+264","v":528},{"v":1939,"d":"1,939"},null,{"$f":"108+108","v":216},{"v":1723,"d":"1,723"},{"v":-3105,"d":"(3,105)"},null,{"$f":"-172-172","v":{"v":-344,"d":"(344)"}},{"v":-2761,"d":"(2,761)"},132,{"$f":"264/2","v":132},{"v":-32,"d":"(32)"}]
["New Dental School","UMB","Academic",{"v":1898702,"d":"1,898,702"},null,null,{"v":1898702,"d":"1,898,702"},{"$f":"18987+18987","v":{"v":37974,"d":"37,974"}},{"v":139454,"d":"139,454"},null,{"$f":"7747+7747","v":{"v":15494,"d":"15,494"}},{"v":123960,"d":"123,960"},{"v":-223057,"d":"(223,057)"},null,{"$f":"-12392-12392","v":{"v":-24784,"d":"(24,784)"}},{"v":-198273,"d":"(198,273)"},{"v":9493.5,"d":"9,494"},{"$f":"18987/2","v":{"v":9493.5,"d":"9,494"}},{"v":-2304,"d":"(2,304)"}]
["Facilities Renewal","UMB ","Academic",{"v":226714,"d":"226,714"},null,null,{"v":226714,"d":"226,714"},{"$f":"2267+2267","v":{"v":4534,"d":"4,534"}},{"v":16652,"d":"16,652"},null,{"$f":"925+925","v":{"v":1850,"d":"1,850"}},{"v":14802,"d":"14,802"},{"v":-26634,"d":"(26,634)"},null,{"$f":"-1480-1480","v":{"v":-2960,"d":"(2,960)"}},{"v":-23674,"d":"(23,674)"},{"v":1133.5,"d":"1,134"},{"$f":"2267/2","v":{"v":1133.5,"d":"1,134"}},{"v":-276,"d":"(276)"}]
["Facilities Renewal","UMBC","Academic",{"v":117167,"d":"117,167"},null,null,{"v":117167,"d":"117,167"},{"$f":"1172+1172","v":{"v":2344,"d":"2,344"}},{"v":8606,"d":"8,606"},null,{"$f":"478+478","v":956},{"v":7650,"d":"7,650"},{"v":-13763,"d":"(13,763)"},null,{"$f":"-765-765","v":{"v":-1530,"d":"(1,530)"}},{"v":-12233,"d":"(12,233)"},586,{"$f":"1172/2","v":586},{"v":-142,"d":"(142)"}]
["Emergency Project","UMBC","Academic",{"v":21250,"d":"21,250"},null,null,{"v":21250,"d":"21,250"},{"$f":"212+212","v":424},{"v":1560,"d":"1,560"},null,{"$f":"87+87","v":174},{"v":1386,"d":"1,386"},{"v":-2495,"d":"(2,495)"},null,{"$f":"-139-139","v":{"v":-278,"d":"(278)"}},{"v":-2217,"d":"(2,217)"},106,{"$f":"212/2","v":106},{"v":-28,"d":"(28)"}]
["Information Technology Building equipment","UMBC","Academic",{"v":19645,"d":"19,645"},null,null,{"v":19645,"d":"19,645"},{"$f":"196+196","v":392},{"v":1443,"d":"1,443"},null,{"$f":"80+80","v":160},{"v":1283,"d":"1,283"},{"v":-2309,"d":"(2,309)"},null,{"$f":"-128-128","v":{"v":-256,"d":"(256)"}},{"v":-2053,"d":"(2,053)"},98,{"$f":"196/2","v":98},{"v":-24,"d":"(24)"}]
["Facilities Renewal","UMCES","Academic",{"v":40580,"d":"40,580"},null,null,{"v":40580,"d":"40,580"},{"$f":"406+406","v":812},{"v":2979,"d":"2,979"},null,{"$f":"166+166","v":332},{"v":2647,"d":"2,647"},{"v":-4767,"d":"(4,767)"},null,{"$f":"-265-265","v":{"v":-530,"d":"(530)"}},{"v":-4237,"d":"(4,237)"},203,{"$f":"406/2","v":203},{"v":-50,"d":"(50)"}]
["Aquaculture Building","UMCES","Academic",{"v":6739,"d":"6,739"},null,null,{"v":6739,"d":"6,739"},{"$f":"67+67","v":134},497,null,{"$f":"27+27","v":54},443,{"v":-792,"d":"(792)"},null,{"$f":"-44-44","v":{"v":-88,"d":"(88)"}},{"v":-704,"d":"(704)"},{"v":33.5,"d":"34"},{"$f":"67/2","v":{"v":33.5,"d":"34"}},{"v":-8,"d":"(8)"}]
["Facilities Renewal","UMCP","Academic",{"v":753369,"d":"753,369"},null,null,{"v":753369,"d":"753,369"},{"$f":"7534+7534","v":{"v":15068,"d":"15,068"}},{"v":55332,"d":"55,332"},null,{"$f":"3074+3074","v":{"v":6148,"d":"6,148"}},{"v":49184,"d":"49,184"},{"v":-88505,"d":"(88,505)"},null,{"$f":"-4917-4917","v":{"v":-9834,"d":"(9,834)"}},{"v":-78671,"d":"(78,671)"},{"v":3767,"d":"3,767"},{"$f":"7534/2","v":{"v":3767,"d":"3,767"}},{"v":-914,"d":"(914)"}]
["Emergency Fund Projects","UMCP","Academic",{"v":7079,"d":"7,079"},null,null,{"v":7079,"d":"7,079"},{"$f":"71+71","v":142},519,null,{"$f":"29+29","v":58},461,{"v":-832,"d":"(832)"},null,{"$f":"-46-46","v":{"v":-92,"d":"(92)"}},{"v":-740,"d":"(740)"},{"v":35.5,"d":"36"},{"$f":"71/2","v":{"v":35.5,"d":"36"}},{"v":-8,"d":"(8)"}]
["Facilities Renewal","UMES","Academic",{"v":491440,"d":"491,440"},null,null,{"v":491440,"d":"491,440"},{"$f":"4914+4914","v":{"v":9828,"d":"9,828"}},{"v":36096,"d":"36,096"},null,{"$f":"2005+2005","v":{"v":4010,"d":"4,010"}},{"v":32086,"d":"32,086"},{"v":-57735,"d":"(57,735)"},null,{"$f":"-3207-3207","v":{"v":-6414,"d":"(6,414)"}},{"v":-51321,"d":"(51,321)"},{"v":2457,"d":"2,457"},{"$f":"4914/2","v":{"v":2457,"d":"2,457"}},{"v":-596,"d":"(596)"}]
["Social Science, Education and Health","UMES","Academic",{"v":51180,"d":"51,180"},null,null,{"v":51180,"d":"51,180"},{"$f":"512+512","v":{"v":1024,"d":"1,024"}},{"v":3758,"d":"3,758"},null,{"$f":"209+209","v":418},{"v":3340,"d":"3,340"},{"v":-6013,"d":"(6,013)"},null,{"$f":"-334-334","v":{"v":-668,"d":"(668)"}},{"v":-5345,"d":"(5,345)"},256,{"$f":"512/2","v":256},{"v":-62,"d":"(62)"}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":332744,"d":"332,744"},null,null,{"v":332744,"d":"332,744"},{"$f":"3327+3327","v":{"v":6654,"d":"6,654"}},{"v":24438,"d":"24,438"},null,{"$f":"1358+1358","v":{"v":2716,"d":"2,716"}},{"v":21722,"d":"21,722"},{"v":-39090,"d":"(39,090)"},null,{"$f":"-2172-2172","v":{"v":-4344,"d":"(4,344)"}},{"v":-34746,"d":"(34,746)"},{"v":1663.5,"d":"1,664"},{"$f":"3327/2","v":{"v":1663.5,"d":"1,664"}},{"v":-406,"d":"(406)"}]
["Emergency Project","USM","Academic",117,null,null,117,{"$f":"1+1","v":2},10,null,null,10,{"v":-13,"d":"(13)"},null,{"$f":"-1-1","v":{"v":-2,"d":"(2)"}},{"v":-11,"d":"(11)"},null,null,0]
[]
["Health Center","UMCP","Auxiliary",{"v":62415,"d":"62,415"},null,null,{"v":62415,"d":"62,415"},{"$f":"624+624","v":{"v":1248,"d":"1,248"}},{"v":4583,"d":"4,583"},null,{"$f":"255+255","v":510},{"v":4073,"d":"4,073"},{"v":-7334,"d":"(7,334)"},null,{"$f":"-407-407","v":{"v":-814,"d":"(814)"}},{"v":-6520,"d":"(6,520)"},312,{"$f":"624/2","v":312},{"v":-76,"d":"(76)"}]
["Queen Anne's Hall","UMCP","Auxiliary",{"v":28625,"d":"28,625"},null,null,{"v":28625,"d":"28,625"},{"$f":"286+286","v":572},{"v":2102,"d":"2,102"},null,{"$f":"117+117","v":234},{"v":1868,"d":"1,868"},{"v":-3362,"d":"(3,362)"},null,{"$f":"-187-187","v":{"v":-374,"d":"(374)"}},{"v":-2988,"d":"(2,988)"},143,{"$f":"286/2","v":143},{"v":-36,"d":"(36)"}]
["South Campus Parking #5","UMCP","Auxiliary",{"v":5928,"d":"5,928"},null,null,{"v":5928,"d":"5,928"},{"$f":"59+59","v":118},436,null,{"$f":"24+24","v":48},388,{"v":-695,"d":"(695)"},null,{"$f":"-39-39","v":{"v":-78,"d":"(78)"}},{"v":-617,"d":"(617)"},{"v":29.5,"d":"30"},{"$f":"59/2","v":{"v":29.5,"d":"30"}},{"v":-8,"d":"(8)"}]
["New Campus Center","UMB","Auxiliary",{"v":633720,"d":"633,720"},null,null,{"v":633720,"d":"633,720"},{"$f":"6337+6337","v":{"v":12674,"d":"12,674"}},{"v":46544,"d":"46,544"},null,{"$f":"2586+2586","v":{"v":5172,"d":"5,172"}},{"v":41372,"d":"41,372"},{"v":-74449,"d":"(74,449)"},null,{"$f":"-4136-4136","v":{"v":-8272,"d":"(8,272)"}},{"v":-66177,"d":"(66,177)"},{"v":3168.5,"d":"3,169"},{"$f":"6337/2","v":{"v":3168.5,"d":"3,169"}},{"v":-770,"d":"(770)"}]
["Pine Street Annex","UMB","Auxiliary",{"v":3485,"d":"3,485"},null,null,{"v":3485,"d":"3,485"},{"$f":"35+35","v":70},257,null,{"$f":"14+14","v":28},229,{"v":-408,"d":"(408)"},null,{"$f":"-23-23","v":{"v":-46,"d":"(46)"}},{"v":-362,"d":"(362)"},{"v":17.5,"d":"18"},{"$f":"35/2","v":{"v":17.5,"d":"18"}},{"v":-4,"d":"(4)"}]
["Murphy Hall Annex Renov","UMES","Auxiliary",{"v":3680,"d":"3,680"},null,null,{"v":3680,"d":"3,680"},{"$f":"37+37","v":74},270,null,{"$f":"15+15","v":30},240,{"v":-432,"d":"(432)"},null,{"$f":"-24-24","v":{"v":-48,"d":"(48)"}},{"v":-384,"d":"(384)"},{"v":18.5,"d":"19"},{"$f":"37/2","v":{"v":18.5,"d":"19"}},{"v":-4,"d":"(4)"}]
["New Residence Hall","UMES","Auxiliary",{"v":1032,"d":"1,032"},null,null,{"v":1032,"d":"1,032"},{"$f":"10+10","v":20},77,null,{"$f":"4+4","v":8},69,{"v":-120,"d":"(120)"},null,{"$f":"-7-7","v":{"v":-14,"d":"(14)"}},{"v":-106,"d":"(106)"},5,{"$f":"10/2","v":5},{"v":-2,"d":"(2)"}]
["Student Services Center","UMES","Auxiliary",{"v":19018,"d":"19,018"},null,null,{"v":19018,"d":"19,018"},{"$f":"190+190","v":380},{"v":1395,"d":"1,395"},null,{"$f":"78+78","v":156},{"v":1239,"d":"1,239"},{"v":-2235,"d":"(2,235)"},null,{"$f":"-124-124","v":{"v":-248,"d":"(248)"}},{"v":-1987,"d":"(1,987)"},95,{"$f":"190/2","v":95},{"v":-24,"d":"(24)"}]
["Residence Hall Renov","UMBC","Auxiliary",{"v":334000,"d":"334,000"},null,null,{"v":334000,"d":"334,000"},{"$f":"3340+3340","v":{"v":6680,"d":"6,680"}},{"v":24531,"d":"24,531"},null,{"$f":"1363+1363","v":{"v":2726,"d":"2,726"}},{"v":21805,"d":"21,805"},{"v":-39237,"d":"(39,237)"},null,{"$f":"-2180-2180","v":{"v":-4360,"d":"(4,360)"}},{"v":-34877,"d":"(34,877)"},{"v":1670,"d":"1,670"},{"$f":"3340/2","v":{"v":1670,"d":"1,670"}},{"v":-406,"d":"(406)"}]
["Dining Hall HVAC Upgrade","UMBC","Auxiliary",{"v":16568,"d":"16,568"},null,null,{"v":16568,"d":"16,568"},{"$f":"166+166","v":332},{"v":1215,"d":"1,215"},null,{"$f":"68+68","v":136},{"v":1079,"d":"1,079"},{"v":-1947,"d":"(1,947)"},null,{"$f":"-108-108","v":{"v":-216,"d":"(216)"}},{"v":-1731,"d":"(1,731)"},83,{"$f":"166/2","v":83},{"v":-20,"d":"(20)"}]
["New Recreation & Athletic","UMBC","Auxiliary",{"v":132455,"d":"132,455"},null,null,{"v":132455,"d":"132,455"},{"$f":"1325+1325","v":{"v":2650,"d":"2,650"}},{"v":9730,"d":"9,730"},null,{"$f":"540+540","v":{"v":1080,"d":"1,080"}},{"v":8650,"d":"8,650"},{"v":-15562,"d":"(15,562)"},null,{"$f":"-864-864","v":{"v":-1728,"d":"(1,728)"}},{"v":-13834,"d":"(13,834)"},{"v":662.5,"d":"663"},{"$f":"1325/2","v":{"v":662.5,"d":"663"}},{"v":-158,"d":"(158)"}]
["New Parking Lot","UMBC","Auxiliary",{"v":28348,"d":"28,348"},null,null,{"v":28348,"d":"28,348"},{"$f":"283+283","v":566},{"v":2081,"d":"2,081"},null,{"$f":"116+116","v":232},{"v":1849,"d":"1,849"},{"v":-3330,"d":"(3,330)"},null,{"$f":"-185-185","v":{"v":-370,"d":"(370)"}},{"v":-2960,"d":"(2,960)"},{"v":141.5,"d":"142"},{"$f":"283/2","v":{"v":141.5,"d":"142"}},{"v":-36,"d":"(36)"}]
["Holmes Hall & Tubman Hall","BSU","Auxiliary",{"v":7194,"d":"7,194"},null,null,{"v":7194,"d":"7,194"},{"$f":"72+72","v":144},530,null,{"$f":"29+29","v":58},472,{"v":-845,"d":"(845)"},null,{"$f":"-47-47","v":{"v":-94,"d":"(94)"}},{"v":-751,"d":"(751)"},36,{"$f":"72/2","v":36},{"v":-8,"d":"(8)"}]
["New Child Care Center","TU","Auxiliary",{"v":511045,"d":"511,045"},null,null,{"v":511045,"d":"511,045"},{"$f":"5110+5110","v":{"v":10220,"d":"10,220"}},{"v":37536,"d":"37,536"},null,{"$f":"2085+2085","v":{"v":4170,"d":"4,170"}},{"v":33366,"d":"33,366"},{"v":-60038,"d":"(60,038)"},null,{"$f":"-3335-3335","v":{"v":-6670,"d":"(6,670)"}},{"v":-53368,"d":"(53,368)"},{"v":2555,"d":"2,555"},{"$f":"5110/2","v":{"v":2555,"d":"2,555"}},{"v":-620,"d":"(620)"}]
["7800 York Road Garage","TU","Auxiliary",{"v":21595,"d":"21,595"},null,null,{"v":21595,"d":"21,595"},{"$f":"216+216","v":432},{"v":1587,"d":"1,587"},null,{"$f":"88+88","v":176},{"v":1411,"d":"1,411"},{"v":-2537,"d":"(2,537)"},null,{"$f":"-141-141","v":{"v":-282,"d":"(282)"}},{"v":-2255,"d":"(2,255)"},108,{"$f":"216/2","v":108},{"v":-26,"d":"(26)"}]
["Towsontown Garage Expansion","TU","Auxiliary",{"v":120496,"d":"120,496"},null,null,{"v":120496,"d":"120,496"},{"$f":"1205+1205","v":{"v":2410,"d":"2,410"}},{"v":8849,"d":"8,849"},null,{"$f":"492+492","v":984},{"v":7865,"d":"7,865"},{"v":-14157,"d":"(14,157)"},null,{"$f":"-786-786","v":{"v":-1572,"d":"(1,572)"}},{"v":-12585,"d":"(12,585)"},{"v":602.5,"d":"603"},{"$f":"1205/2","v":{"v":602.5,"d":"603"}},{"v":-146,"d":"(146)"}]
["Towson Center Arena","TU","Auxiliary",{"v":20063,"d":"20,063"},null,null,{"v":20063,"d":"20,063"},{"$f":"201+201","v":402},{"v":1473,"d":"1,473"},null,{"$f":"82+82","v":164},{"v":1309,"d":"1,309"},{"v":-2357,"d":"(2,357)"},null,{"$f":"-131-131","v":{"v":-262,"d":"(262)"}},{"v":-2095,"d":"(2,095)"},{"v":100.5,"d":"101"},{"$f":"201/2","v":{"v":100.5,"d":"101"}},{"v":-24,"d":"(24)"}]
["New Student Center","UB","Auxiliary",{"v":1646876,"d":"1,646,876"},null,null,{"v":1646876,"d":"1,646,876"},{"$f":"16469+16469","v":{"v":32938,"d":"32,938"}},{"v":120957,"d":"120,957"},null,{"$f":"6720+6720","v":{"v":13440,"d":"13,440"}},{"v":107517,"d":"107,517"},{"v":-193474,"d":"(193,474)"},null,{"$f":"-10748-10748","v":{"v":-21496,"d":"(21,496)"}},{"v":-171978,"d":"(171,978)"},{"v":8234.5,"d":"8,235"},{"$f":"16469/2","v":{"v":8234.5,"d":"8,235"}},{"v":-1998,"d":"(1,998)"}]
["Shady Grove Parking Lot #2","USM","Auxiliary",{"v":72511,"d":"72,511"},null,null,{"v":72511,"d":"72,511"},{"$f":"725+725","v":{"v":1450,"d":"1,450"}},{"v":5323,"d":"5,323"},null,{"$f":"296+296","v":592},{"v":4731,"d":"4,731"},{"v":-8520,"d":"(8,520)"},null,{"$f":"-473-473","v":{"v":-946,"d":"(946)"}},{"v":-7574,"d":"(7,574)"},{"v":362.5,"d":"363"},{"$f":"725/2","v":{"v":362.5,"d":"363"}},{"v":-88,"d":"(88)"}]
["        Total 2005 A",null,null,{"$f":"SUM(D131:D170)","v":{"v":8350000,"d":"8,350,000"}},0,0,{"v":8350000,"d":"8,350,000"},{"v":166996,"d":"166,996"},{"v":613274,"d":"613,274"},0,{"v":68144,"d":"68,144"},{"v":545130,"d":"545,130"},{"v":-980950,"d":"(980,950)"},0,{"v":-108992,"d":"(108,992)"},{"v":-871958,"d":"(871,958)"},{"v":41748.5,"d":"41,749"},{"v":41748.5,"d":"41,749"},{"v":-10140,"d":"(10,140)"},{"$f":"SUM(T131:T170)","v":{"v":0,"d":"0 "}}]
[]
["Total 2012 Series A",null,null,{"$f":"D58+D128+D171","v":{"v":32100000,"d":"32,100,000"}},{"$f":"E58+E128+E171","v":0},{"$f":"F58+F128+F171","v":{"v":4010000,"d":"4,010,000"}},{"$f":"G58+G128+G171","v":{"v":28090000,"d":"28,090,000"}},{"v":1035646,"d":"1,035,646"},{"v":2421076,"d":"2,421,076"},0,{"v":570234,"d":"570,234"},{"v":1850842,"d":"1,850,842"},{"v":1042125,"d":"1,042,125"},0,{"v":470860,"d":"470,860"},{"v":571265,"d":"571,265"},{"v":258911,"d":"258,911"},{"v":228835,"d":"228,835"},{"v":906196,"d":"906,196"},{"$f":"T58+T128+T171","v":{"v":0,"d":"0 "}}]
[]
["2003 Series B"]
["Stamp Student Union","UMCP","Auxiliary",{"v":3155000,"d":"3,155,000"},null,{"v":285000,"d":"285,000"},{"$f":"D176+E176-F176","v":{"v":2870000,"d":"2,870,000"}},{"$f":"38748+38748","v":{"v":77496,"d":"77,496"}},{"v":24780,"d":"24,780"},null,{"$f":"1239+1239","v":{"v":2478,"d":"2,478"}},{"$f":"I176+J176-K176","v":{"v":22302,"d":"22,302"}},{"v":16045,"d":"16,045"},null,{"$f":"802+802","v":{"v":1604,"d":"1,604"}},{"$f":"M176+N176-O176","v":{"v":14441,"d":"14,441"}},{"v":19374,"d":"19,374"},{"$f":"35898/2","v":{"v":17949,"d":"17,949"}},{"$f":"H176-K176-Q176+R176+O176","v":{"v":75197,"d":"75,197"}}]
["          Total 2003B",null,null,{"$f":"SUM(D176)","v":{"v":3155000,"d":"3,155,000"}},0,{"v":285000,"d":"285,000"},{"v":2870000,"d":"2,870,000"},{"v":77496,"d":"77,496"},{"v":24780,"d":"24,780"},0,{"v":2478,"d":"2,478"},{"v":22302,"d":"22,302"},{"v":16045,"d":"16,045"},0,{"v":1604,"d":"1,604"},{"v":14441,"d":"14,441"},{"v":19374,"d":"19,374"},{"v":17949,"d":"17,949"},{"v":75197,"d":"75,197"},{"$f":"SUM(T176)","v":{"v":0,"d":"0 "}}]
[{"$nulls":8},0,null,null,0,0,null,null,0,null,null,0]
["2004 Series B"]
["Avanti Property","UMCP","Auxiliary",{"v":12635085,"d":"12,635,085"},null,{"v":1146600,"d":"1,146,600"},{"$f":"D180+E180-F180","v":{"v":11488485,"d":"11,488,485"}},{"$f":"155085+155085","v":{"v":310170,"d":"310,170"}},{"v":93592,"d":"93,592"},null,{"$f":"4680+4680","v":{"v":9360,"d":"9,360"}},{"v":84232,"d":"84,232"},{"v":1349986,"d":"1,349,986"},null,{"$f":"67499+67499","v":{"v":134998,"d":"134,998"}},{"v":1214988,"d":"1,214,988"},{"v":77542.5,"d":"77,543"},{"$f":"143619/2","v":{"v":71809.5,"d":"71,810"}},{"v":430075,"d":"430,075"}]
["Transfer from UMUC for early payoff","USM","Auxiliary",{"v":7034915,"d":"7,034,915"},null,{"v":638400,"d":"638,400"},{"v":6396515,"d":"6,396,515"},{"$f":"86348+86348","v":{"v":172696,"d":"172,696"}},{"v":52113,"d":"52,113"},null,{"$f":"2605+2605","v":{"v":5210,"d":"5,210"}},{"v":46903,"d":"46,903"},{"v":751640,"d":"751,640"},null,{"$f":"37582+37582","v":{"v":75164,"d":"75,164"}},{"v":676476,"d":"676,476"},{"v":43174,"d":"43,174"},{"$f":"79964/2","v":{"v":39982,"d":"39,982"}},{"v":239458,"d":"239,458"}]
["          Total 2004B",null,null,{"$f":"SUM(D180:D181)","v":{"v":19670000,"d":"19,670,000"}},0,{"v":1785000,"d":"1,785,000"},{"v":17885000,"d":"17,885,000"},{"v":482866,"d":"482,866"},{"v":145705,"d":"145,705"},0,{"v":14570,"d":"14,570"},{"v":131135,"d":"131,135"},{"v":2101626,"d":"2,101,626"},0,{"v":210162,"d":"210,162"},{"v":1891464,"d":"1,891,464"},{"v":120716.5,"d":"120,717"},{"v":111791.5,"d":"111,792"},{"v":669533,"d":"669,533"},{"$f":"SUM(T180:T181)","v":{"v":0,"d":"0 "}}]
[]
["Total 2012 Series B",null,null,{"$f":"D177+D182","v":{"v":22825000,"d":"22,825,000"}},0,{"v":2070000,"d":"2,070,000"},{"v":20755000,"d":"20,755,000"},{"v":560362,"d":"560,362"},{"v":170485,"d":"170,485"},0,{"v":17048,"d":"17,048"},{"v":153437,"d":"153,437"},{"v":2117671,"d":"2,117,671"},0,{"v":211766,"d":"211,766"},{"v":1905905,"d":"1,905,905"},{"v":140090.5,"d":"140,091"},{"v":129740.5,"d":"129,741"},{"v":744730,"d":"744,730"},{"$f":"T177+T182","v":{"v":0,"d":"0 "}}]
[]
[]
["Total 2012 Series A &B",null,null,{"$f":"D173+D184","v":{"v":54925000,"d":"54,925,000"}},0,{"v":6080000,"d":"6,080,000"},{"v":48845000,"d":"48,845,000"},{"v":1596008,"d":"1,596,008"},{"v":2591561,"d":"2,591,561"},0,{"v":587282,"d":"587,282"},{"v":2004279,"d":"2,004,279"},{"v":3159796,"d":"3,159,796"},0,{"v":682626,"d":"682,626"},{"v":2477170,"d":"2,477,170"},{"v":399001.5,"d":"399,002"},{"v":358575.5,"d":"358,576"},{"v":1650926,"d":"1,650,926"},{"$f":"T173+T184","v":{"v":0,"d":"0 "}}]
[]
[]
[]
[]
["Academic"]
["UMB",null,null,{"$f":"D10+D11+D12+D14+D61+D62+D63+D111+D112+D113+D114+D115+D138+D139","v":{"v":6315157,"d":"6,315,157"}},{"$f":"E10+E11+E12+E14+E61+E62+E63+E111+E112+E113+E114+E115+E138+E139","v":0},{"$f":"F10+F11+F12+F14+F61+F62+F63+F111+F112+F113+F114+F115+F138+F139","v":{"v":997302,"d":"997,302"}},{"v":5317855,"d":"5,317,855"},{"v":189868,"d":"189,868"},{"v":495059,"d":"495,059"},0,{"v":120520,"d":"120,520"},{"v":374539,"d":"374,539"},{"v":150391,"d":"150,391"},0,{"v":96392,"d":"96,392"},{"v":53999,"d":"53,999"},{"v":47467,"d":"47,467"},{"v":39987,"d":"39,987"},{"v":158260,"d":"158,260"},{"$f":"T10+T11+T12+T13+T14+T61+T62+T63+T111+T112+T113+T114+T115+T138+T139","v":{"v":0,"d":"0 "}}]
["UMCP",null,null,{"$f":"D18+D21+D22+D53+D54+D64+D65+D104+D105+D106+D107+D108+D109+D110+D145+D146","v":{"v":3722602,"d":"3,722,602"}},{"$f":"E18+E21+E22+E53+E54+E64+E65+E104+E105+E106+E107+E108+E109+E110+E145+E146+#REF!","v":{"$error":"#REF!"}},{"$f":"F18+F21+F22+F53+F54+F64+F65+F104+F105+F106+F107+F108+F109+F110+F145+F146","v":{"v":535094,"d":"535,094"}},{"v":3187508,"d":"3,187,508"},{"v":122840,"d":"122,840"},{"v":283742,"d":"283,742"},0,{"v":70588,"d":"70,588"},{"v":213154,"d":"213,154"},{"v":168199,"d":"168,199"},0,{"v":65026,"d":"65,026"},{"v":103173,"d":"103,173"},{"v":30710,"d":"30,710"},{"v":26696.5,"d":"26,697"},{"v":113264.5,"d":"113,265"},{"$f":"T18+T21+T22+T53+T54+T64+T65+T104+T105+T106+T107+T108+T109+T110+T145+T146+#REF!","v":{"$error":"#REF!"}}]
["BSU",null,null,{"$f":"D25+D26+D66+D119+D131","v":{"v":147009,"d":"147,009"}},{"$f":"E25+E26+E66+E119+E131","v":0},{"$f":"F25+F26+F66+F119+F131","v":{"v":2311,"d":"2,311"}},{"v":144698,"d":"144,698"},{"v":4976,"d":"4,976"},{"v":10021,"d":"10,021"},0,{"v":1782,"d":"1,782"},{"v":8239,"d":"8,239"},{"v":1554,"d":"1,554"},0,832,722,{"v":1244,"d":"1,244"},{"v":1226.5,"d":"1,227"},{"v":4008.5,"d":"4,009"},{"$f":"T25+T26+T66+T119+T131","v":{"v":0,"d":"0 "}}]
["TU",null,null,{"$f":"D27+D31+D32+D67+D124+D125+D135+D136","v":{"v":748793,"d":"748,793"}},{"$f":"E27+E31+E32+E67+E124+E125+E135+E136","v":0},{"$f":"F27+F31+F32+F67+F124+F125+F135+F136","v":{"v":50042,"d":"50,042"}},{"v":698751,"d":"698,751"},{"v":19002,"d":"19,002"},{"v":56189,"d":"56,189"},0,{"v":9758,"d":"9,758"},{"v":46431,"d":"46,431"},{"v":-35782,"d":"(35,782)"},0,234,{"v":-36016,"d":"(36,016)"},{"v":4750.5,"d":"4,751"},{"v":4374.5,"d":"4,375"},{"v":9102,"d":"9,102"},{"$f":"T27+T31+T32+T67+T124+T125+T135+T136","v":{"v":0,"d":"0 "}}]
["UMES",null,null,{"$f":"D116+D147+D148+D149","v":{"v":903247,"d":"903,247"}},0,192,{"v":903055,"d":"903,055"},{"v":18618,"d":"18,618"},{"v":66102,"d":"66,102"},0,{"v":7506,"d":"7,506"},{"v":58596,"d":"58,596"},{"v":-101135,"d":"(101,135)"},0,{"v":-11086,"d":"(11,086)"},{"v":-90049,"d":"(90,049)"},{"v":4654.5,"d":"4,655"},{"v":4653,"d":"4,653"},{"v":24.5,"d":"25"},{"$f":"T116+T147+T148+T149","v":0}]
["FSU",null,null,{"$f":"D39+D68+D121+D133","v":{"v":116436,"d":"116,436"}},{"$f":"E39+E68+E121+E133","v":0},{"$f":"F39+F68+F121+F133","v":{"v":6373,"d":"6,373"}},{"v":110063,"d":"110,063"},{"v":2956,"d":"2,956"},{"v":8653,"d":"8,653"},0,{"v":1440,"d":"1,440"},{"v":7213,"d":"7,213"},{"v":-6021,"d":"(6,021)"},0,{"v":-104,"d":"(104)"},{"v":-5917,"d":"(5,917)"},739,691,{"v":1364,"d":"1,364"},{"$f":"T39+T68+T121+T133","v":{"v":0,"d":"0 "}}]
["CSC",null,null,{"$f":"D41+D42+D120+D132","v":{"v":173892,"d":"173,892"}},{"$f":"E41+E42+E120+E132+#REF!","v":{"$error":"#REF!"}},{"$f":"F41+F42+F120+F132","v":770},{"v":173122,"d":"173,122"},{"v":5698,"d":"5,698"},{"v":11819,"d":"11,819"},0,{"v":1958,"d":"1,958"},{"v":9861,"d":"9,861"},{"v":-477,"d":"(477)"},0,552,{"v":-1029,"d":"(1,029)"},{"v":1424.5,"d":"1,425"},{"v":1418.5,"d":"1,419"},{"v":4286,"d":"4,286"},{"$f":"T41+T42+T120+T132+#REF!","v":{"$error":"#REF!"}}]
["UB",null,null,{"$f":"D43+D69+D126+D137","v":{"v":173060,"d":"173,060"}},{"$f":"E43+E69+E126+E137+#REF!","v":{"$error":"#REF!"}},{"$f":"F43+F69+F126+F137","v":{"v":29360,"d":"29,360"}},{"v":143700,"d":"143,700"},{"v":5798,"d":"5,798"},{"v":13418,"d":"13,418"},0,{"v":3548,"d":"3,548"},{"v":9870,"d":"9,870"},{"v":10073,"d":"10,073"},0,{"v":3582,"d":"3,582"},{"v":6491,"d":"6,491"},{"v":1449.5,"d":"1,450"},{"v":1229,"d":"1,229"},{"v":5611.5,"d":"5,612"},{"$f":"T43+T69+T126+T137+#REF!","v":{"$error":"#REF!"}}]
["SU",null,null,{"$f":"D44+D45+D70+D71+D122+D123+D134","v":{"v":754765,"d":"754,765"}},{"$f":"E44+E45+E70+E71+E122+E123+E134","v":0},{"$f":"F44+F45+F70+F71+F122+F123+F134","v":{"v":218424,"d":"218,424"}},{"v":536341,"d":"536,341"},{"v":25614,"d":"25,614"},{"v":63808,"d":"63,808"},0,{"v":20506,"d":"20,506"},{"v":43302,"d":"43,302"},{"v":76549,"d":"76,549"},0,{"v":25104,"d":"25,104"},{"v":51445,"d":"51,445"},{"v":6403.5,"d":"6,404"},{"v":4766,"d":"4,766"},{"v":28574.5,"d":"28,575"},{"$f":"T44+T45+T70+T71+T122+T123+T134","v":{"v":0,"d":"0 "}}]
["UMUC"]
["UMBC",null,null,{"$f":"D117+D140+D141+D142","v":{"v":275179,"d":"275,179"}},0,807,{"v":274372,"d":"274,372"},{"v":7828,"d":"7,828"},{"v":19214,"d":"19,214"},0,{"v":2810,"d":"2,810"},{"v":16404,"d":"16,404"},{"v":-11417,"d":"(11,417)"},0,{"v":-634,"d":"(634)"},{"v":-10783,"d":"(10,783)"},{"v":1957,"d":"1,957"},{"v":1951,"d":"1,951"},{"v":4378,"d":"4,378"},{"$f":"T117+T140+T141+T142","v":0}]
["UMCES",null,null,{"$f":"D50+D72+D118+D144+D143","v":{"v":182874,"d":"182,874"}},{"$f":"E50+E72+E118+E144+E143","v":0},{"$f":"F50+F72+F118+F144+F143","v":{"v":20691,"d":"20,691"}},{"v":162183,"d":"162,183"},{"v":5948,"d":"5,948"},{"v":13645,"d":"13,645"},0,{"v":3140,"d":"3,140"},{"v":10505,"d":"10,505"},{"v":5660,"d":"5,660"},0,{"v":2526,"d":"2,526"},{"v":3134,"d":"3,134"},{"v":1487,"d":"1,487"},{"v":1332,"d":"1,332"},{"v":5179,"d":"5,179"},{"$f":"T50+T72+T118+T144+T143","v":{"v":0,"d":"0 "}}]
["USM Office",null,null,{"$f":"D127+D150","v":{"v":15486,"d":"15,486"}},0,106,{"v":15380,"d":"15,380"},614,{"v":1007,"d":"1,007"},0,200,807,927,0,186,741,153,{"v":152.5,"d":"153"},{"v":599.5,"d":"600"},{"$f":"T127+T150","v":0}]
[]
["Totals",null,null,{"$f":"SUM(D193:D206)","v":{"v":13528500,"d":"13,528,500"}},{"$error":"#REF!"},{"v":1861472,"d":"1,861,472"},{"$f":"SUM(G193:G206)","v":{"v":11667028,"d":"11,667,028"}},{"v":409760,"d":"409,760"},{"v":1042677,"d":"1,042,677"},0,{"v":243756,"d":"243,756"},{"v":798921,"d":"798,921"},{"v":258521,"d":"258,521"},0,{"v":182610,"d":"182,610"},{"v":75911,"d":"75,911"},{"v":102439.5,"d":"102,440"},{"v":88477.5,"d":"88,478"},{"v":334652,"d":"334,652"},{"$f":"SUM(T193:T206)","v":{"$error":"#REF!"}}]
[]
[]
["Auxiliary"]
["UMB",null,null,{"$f":"D13+D15+D56+D92+D93+D155+D156","v":{"v":678784,"d":"678,784"}},{"$f":"E13+E15+E56+E92+E93+E155+E156","v":0},{"$f":"F13+F15+F56+F92+F93+F155+F156","v":286},{"v":678498,"d":"678,498"},{"v":14402,"d":"14,402"},{"v":49500,"d":"49,500"},0,{"v":5740,"d":"5,740"},{"v":43760,"d":"43,760"},{"v":-72319,"d":"(72,319)"},0,{"v":-7810,"d":"(7,810)"},{"v":-64509,"d":"(64,509)"},{"v":3600.5,"d":"3,601"},{"v":3598.5,"d":"3,599"},850,{"$f":"T13+T15+T56+T92+T93+T155+T156","v":{"v":0,"d":"0 "}}]
["UMCP",null,null,{"$f":"D16+D17+D19+D23+D20+D24+D55+D73+D74+D75+D76+D77+D78+D79+D80+D86+D87+D88+D89+D90+D91+D152+D153+D154+D176+D180","v":{"v":23897792,"d":"23,897,792"}},{"$f":"E16+E17+E19+E23+E20+E24+E55+E73+E74+E75+E76+E77+E78+E79+E80+E86+E87+#REF!+E88+E89+E90+E91+E152+E153+E154+E176+E180","v":{"$error":"#REF!"}},{"$f":"F16+F17+F19+F23+F20+F24+F55+F73+F74+F75+F76+F77+F78+F79+F80+F86+F87+F88+F89+F90+F91+F152+F153+F154+F176+F180","v":{"v":2969290,"d":"2,969,290"}},{"v":20928502,"d":"20,928,502"},{"v":678842,"d":"678,842"},{"v":748045,"d":"748,045"},0,{"v":191312,"d":"191,312"},{"v":556733,"d":"556,733"},{"v":2064592,"d":"2,064,592"},0,{"v":344870,"d":"344,870"},{"v":1719722,"d":"1,719,722"},{"v":169710.5,"d":"169,711"},{"v":151020,"d":"151,020"},{"v":813709.5,"d":"813,710"},{"$f":"T16+T17+T19+T23+T20+T24+T55+T73+T74+T75+T76+T77+T78+T79+T80+T86+T87+#REF!+T88+T89+T90+T91+T152+T153+T154+T176+T180","v":{"$error":"#REF!"}}]
["BSU",null,null,{"$f":"D164","v":{"v":7194,"d":"7,194"}},0,0,{"v":7194,"d":"7,194"},144,530,0,58,472,{"v":-845,"d":"(845)"},0,{"v":-94,"d":"(94)"},{"v":-751,"d":"(751)"},36,36,{"v":-8,"d":"(8)"},{"$f":"T164","v":{"v":0,"d":"0 "}}]
["TU",null,null,{"$f":"D28+D29+D30+D33+D34+D35+D81+D82+D102+D103+D165+D166+D167+D168","v":{"v":883905,"d":"883,905"}},{"$f":"E28+E29+E30+E33+E34+E35+E81+E82+E102+E103+E165+E166+E167+E168","v":0},{"$f":"F28+F29+F30+F33+F34+F35+F81+F82+F102+F103+F165+F166+F167+F168","v":{"v":41115,"d":"41,115"}},{"v":842790,"d":"842,790"},{"v":21058,"d":"21,058"},{"v":65869,"d":"65,869"},0,{"v":10226,"d":"10,226"},{"v":55643,"d":"55,643"},{"v":-60317,"d":"(60,317)"},0,{"v":-3224,"d":"(3,224)"},{"v":-57093,"d":"(57,093)"},{"v":5264.5,"d":"5,265"},{"v":4956,"d":"4,956"},{"v":7299.5,"d":"7,300"},{"$f":"T28+T29+T30+T33+T34+T35+T81+T82+T102+T103+T165+T166+T167+T168","v":{"v":0,"d":"0 "}}]
["UMES",null,null,{"$f":"D36+D37+D38+D57+D94+D95+D157+D158+D159","v":{"v":1725851,"d":"1,725,851"}},{"$f":"E36+E37+E38+E57+E94+E95+E157+E158+E159","v":0},{"$f":"F36+F37+F38+F57+F94+F95+F157+F158+F159","v":{"v":11729,"d":"11,729"}},{"v":1714122,"d":"1,714,122"},{"v":68316,"d":"68,316"},{"v":112246,"d":"112,246"},0,{"v":22294,"d":"22,294"},{"v":89952,"d":"89,952"},{"v":101134,"d":"101,134"},0,{"v":20474,"d":"20,474"},{"v":80660,"d":"80,660"},{"v":17079,"d":"17,079"},{"v":16991,"d":"16,991"},{"v":66408,"d":"66,408"},{"$f":"T36+T37+T38+T57+T94+T95+T157+T158+T159","v":{"v":0,"d":"0 "}}]
["FSU",null,null,{"$f":"D101","v":{"v":8801,"d":"8,801"}},0,61,{"v":8740,"d":"8,740"},350,572,0,114,458,536,0,108,428,{"v":87.5,"d":"88"},87,{"v":343.5,"d":"344"},{"$f":"T101","v":0}]
["CSC",null,null,{"$f":"D40+D100","v":{"v":1147937,"d":"1,147,937"}},{"$f":"E40+E100","v":0},{"$f":"F40+F100","v":{"v":7910,"d":"7,910"}},{"v":1140027,"d":"1,140,027"},{"v":45754,"d":"45,754"},{"v":74527,"d":"74,527"},0,{"v":14904,"d":"14,904"},{"v":59623,"d":"59,623"},{"v":70084,"d":"70,084"},0,{"v":14018,"d":"14,018"},{"v":56066,"d":"56,066"},{"v":11438.5,"d":"11,439"},{"v":11379.5,"d":"11,380"},{"v":44809,"d":"44,809"},{"$f":"T40+T100","v":{"v":0,"d":"0 "}}]
["UB",null,null,{"$f":"D169","v":{"v":1646876,"d":"1,646,876"}},{"$f":"E169+#REF!","v":{"$error":"#REF!"}},{"$f":"F169","v":0},{"v":1646876,"d":"1,646,876"},{"v":32938,"d":"32,938"},{"v":120957,"d":"120,957"},0,{"v":13440,"d":"13,440"},{"v":107517,"d":"107,517"},{"v":-193474,"d":"(193,474)"},0,{"v":-21496,"d":"(21,496)"},{"v":-171978,"d":"(171,978)"},{"v":8234.5,"d":"8,235"},{"v":8234.5,"d":"8,235"},{"v":-1998,"d":"(1,998)"},{"$f":"T169+#REF!","v":{"$error":"#REF!"}}]
["SU",null,null,{"$f":"D83","v":{"v":1411420,"d":"1,411,420"}},{"$f":"E83","v":0},{"$f":"F83","v":{"v":456909,"d":"456,909"}},{"v":954511,"d":"954,511"},{"v":47190,"d":"47,190"},{"v":122548,"d":"122,548"},0,{"v":40848,"d":"40,848"},{"v":81700,"d":"81,700"},{"v":152798,"d":"152,798"},0,{"v":50932,"d":"50,932"},{"v":101866,"d":"101,866"},{"v":11797.5,"d":"11,798"},{"v":8371,"d":"8,371"},{"v":53847.5,"d":"53,848"},{"$f":"T83","v":0}]
["UMUC"]
["UMBC",null,null,{"$f":"D47+D48+D49+D84+D96+D97+D98+D161+D162+D163+D160","v":{"v":2875147,"d":"2,875,147"}},{"$f":"E47+E48+E49+E84+E96+E97+E98+E161+E162+E163+E160","v":0},{"$f":"F47+F48+F49+F84+F96+F97+F98+F161+F162+F163+F160","v":{"v":92791,"d":"92,791"}},{"v":2782356,"d":"2,782,356"},{"v":102894,"d":"102,894"},{"v":196306,"d":"196,306"},0,{"v":38718,"d":"38,718"},{"v":157588,"d":"157,588"},{"v":95639,"d":"95,639"},0,{"v":27954,"d":"27,954"},{"v":67685,"d":"67,685"},{"v":25723.5,"d":"25,724"},{"v":25027,"d":"25,027"},{"v":91433.5,"d":"91,434"},{"$f":"T47+T48+T49+T84+T96+T97+T98+T161+T162+T163+T160","v":{"v":0,"d":"0 "}}]
["UMCES",null,null,{"$f":"D51+D99","v":{"v":5367,"d":"5,367"}},{"$f":"E51+E99","v":0},{"$f":"F51+F99","v":37},{"v":5330,"d":"5,330"},214,348,0,70,278,327,0,66,261,{"v":53.5,"d":"54"},53,{"v":209.5,"d":"210"},{"$f":"T51+T99","v":{"v":0,"d":"0 "}}]
["USM Office",null,null,{"$f":"D46+D170+D181","v":{"v":7107426,"d":"7,107,426"}},{"$f":"E46+E170+E181","v":0},{"$f":"F46+F170+F181","v":{"v":638400,"d":"638,400"}},{"v":6469026,"d":"6,469,026"},{"v":174146,"d":"174,146"},{"v":57436,"d":"57,436"},0,{"v":5802,"d":"5,802"},{"v":51634,"d":"51,634"},{"v":743120,"d":"743,120"},0,{"v":74218,"d":"74,218"},{"v":668902,"d":"668,902"},{"v":43536.5,"d":"43,537"},{"v":40344.5,"d":"40,345"},{"v":239370,"d":"239,370"},{"$f":"T46+T170+T181","v":{"v":0,"d":"0 "}}]
[]
["Totals",null,null,{"$f":"SUM(D211:D224)","v":{"v":41396500,"d":"41,396,500"}},{"$error":"#REF!"},{"v":4218528,"d":"4,218,528"},{"$f":"SUM(G211:G224)","v":{"v":37177972,"d":"37,177,972"}},{"v":1186248,"d":"1,186,248"},{"v":1548884,"d":"1,548,884"},0,{"v":343526,"d":"343,526"},{"v":1205358,"d":"1,205,358"},{"v":2901275,"d":"2,901,275"},0,{"v":500016,"d":"500,016"},{"v":2401259,"d":"2,401,259"},{"v":296562,"d":"296,562"},{"v":270098,"d":"270,098"},{"v":1316274,"d":"1,316,274"},{"$f":"SUM(T211:T224)","v":{"$error":"#REF!"}}]
[]
[]
["Total"]
["UMB",null,null,{"$f":"D193+D211","v":{"v":6993941,"d":"6,993,941"}},0,{"v":997588,"d":"997,588"},{"v":5996353,"d":"5,996,353"},{"v":204270,"d":"204,270"},{"v":544559,"d":"544,559"},0,{"v":126260,"d":"126,260"},{"v":418299,"d":"418,299"},{"v":78072,"d":"78,072"},0,{"v":88582,"d":"88,582"},{"v":-10510,"d":"(10,510)"},{"v":51067.5,"d":"51,068"},{"v":43585.5,"d":"43,586"},{"v":159110,"d":"159,110"},{"$f":"T193+T211","v":{"v":0,"d":"0 "}}]
["UMCP",null,null,{"v":27620394,"d":"27,620,394"},{"$error":"#REF!"},{"v":3504384,"d":"3,504,384"},{"v":24116010,"d":"24,116,010"},{"v":801682,"d":"801,682"},{"v":1031787,"d":"1,031,787"},0,{"v":261900,"d":"261,900"},{"v":769887,"d":"769,887"},{"v":2232791,"d":"2,232,791"},0,{"v":409896,"d":"409,896"},{"v":1822895,"d":"1,822,895"},{"v":200420.5,"d":"200,421"},{"v":177716.5,"d":"177,717"},{"v":926974,"d":"926,974"},{"$error":"#REF!"}]
["BSU",null,null,{"v":154203,"d":"154,203"},0,{"v":2311,"d":"2,311"},{"v":151892,"d":"151,892"},{"v":5120,"d":"5,120"},{"v":10551,"d":"10,551"},0,{"v":1840,"d":"1,840"},{"v":8711,"d":"8,711"},709,0,738,{"v":-29,"d":"(29)"},{"v":1280,"d":"1,280"},{"v":1262.5,"d":"1,263"},{"v":4000.5,"d":"4,001"},{"v":0,"d":"0 "}]
["TU",null,null,{"v":1632698,"d":"1,632,698"},0,{"v":91157,"d":"91,157"},{"v":1541541,"d":"1,541,541"},{"v":40060,"d":"40,060"},{"v":122058,"d":"122,058"},0,{"v":19984,"d":"19,984"},{"v":102074,"d":"102,074"},{"v":-96099,"d":"(96,099)"},0,{"v":-2990,"d":"(2,990)"},{"v":-93109,"d":"(93,109)"},{"v":10015,"d":"10,015"},{"v":9330.5,"d":"9,331"},{"v":16401.5,"d":"16,402"},{"v":0,"d":"0 "}]
["UMES",null,null,{"v":2629098,"d":"2,629,098"},0,{"v":11921,"d":"11,921"},{"v":2617177,"d":"2,617,177"},{"v":86934,"d":"86,934"},{"v":178348,"d":"178,348"},0,{"v":29800,"d":"29,800"},{"v":148548,"d":"148,548"},{"v":-1,"d":"(1)"},0,{"v":9388,"d":"9,388"},{"v":-9389,"d":"(9,389)"},{"v":21733.5,"d":"21,734"},{"v":21644,"d":"21,644"},{"v":66432.5,"d":"66,433"},{"v":0,"d":"0 "}]
["FSU",null,null,{"v":125237,"d":"125,237"},0,{"v":6434,"d":"6,434"},{"v":118803,"d":"118,803"},{"v":3306,"d":"3,306"},{"v":9225,"d":"9,225"},0,{"v":1554,"d":"1,554"},{"v":7671,"d":"7,671"},{"v":-5485,"d":"(5,485)"},0,4,{"v":-5489,"d":"(5,489)"},{"v":826.5,"d":"827"},778,{"v":1707.5,"d":"1,708"},{"v":0,"d":"0 "}]
["CSC",null,null,{"v":1321829,"d":"1,321,829"},{"$error":"#REF!"},{"v":8680,"d":"8,680"},{"v":1313149,"d":"1,313,149"},{"v":51452,"d":"51,452"},{"v":86346,"d":"86,346"},0,{"v":16862,"d":"16,862"},{"v":69484,"d":"69,484"},{"v":69607,"d":"69,607"},0,{"v":14570,"d":"14,570"},{"v":55037,"d":"55,037"},{"v":12863,"d":"12,863"},{"v":12798,"d":"12,798"},{"v":49095,"d":"49,095"},{"$error":"#REF!"}]
["UB",null,null,{"v":1819936,"d":"1,819,936"},{"$error":"#REF!"},{"v":29360,"d":"29,360"},{"v":1790576,"d":"1,790,576"},{"v":38736,"d":"38,736"},{"v":134375,"d":"134,375"},0,{"v":16988,"d":"16,988"},{"v":117387,"d":"117,387"},{"v":-183401,"d":"(183,401)"},0,{"v":-17914,"d":"(17,914)"},{"v":-165487,"d":"(165,487)"},{"v":9684,"d":"9,684"},{"v":9463.5,"d":"9,464"},{"v":3613.5,"d":"3,614"},{"$error":"#REF!"}]
["SU",null,null,{"v":2166185,"d":"2,166,185"},0,{"v":675333,"d":"675,333"},{"v":1490852,"d":"1,490,852"},{"v":72804,"d":"72,804"},{"v":186356,"d":"186,356"},0,{"v":61354,"d":"61,354"},{"v":125002,"d":"125,002"},{"v":229347,"d":"229,347"},0,{"v":76036,"d":"76,036"},{"v":153311,"d":"153,311"},{"v":18201,"d":"18,201"},{"v":13137,"d":"13,137"},{"v":82422,"d":"82,422"},{"v":0,"d":"0 "}]
["UMUC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0 "}]
["UMBC",null,null,{"v":3150326,"d":"3,150,326"},0,{"v":93598,"d":"93,598"},{"v":3056728,"d":"3,056,728"},{"v":110722,"d":"110,722"},{"v":215520,"d":"215,520"},0,{"v":41528,"d":"41,528"},{"v":173992,"d":"173,992"},{"v":84222,"d":"84,222"},0,{"v":27320,"d":"27,320"},{"v":56902,"d":"56,902"},{"v":27680.5,"d":"27,681"},{"v":26978,"d":"26,978"},{"v":95811.5,"d":"95,812"},{"v":0,"d":"0 "}]
["UMCES",null,null,{"v":188241,"d":"188,241"},0,{"v":20728,"d":"20,728"},{"v":167513,"d":"167,513"},{"v":6162,"d":"6,162"},{"v":13993,"d":"13,993"},0,{"v":3210,"d":"3,210"},{"v":10783,"d":"10,783"},{"v":5987,"d":"5,987"},0,{"v":2592,"d":"2,592"},{"v":3395,"d":"3,395"},{"v":1540.5,"d":"1,541"},{"v":1385,"d":"1,385"},{"v":5388.5,"d":"5,389"},{"v":0,"d":"0 "}]
["USM Office",null,null,{"v":7122912,"d":"7,122,912"},0,{"v":638506,"d":"638,506"},{"v":6484406,"d":"6,484,406"},{"v":174760,"d":"174,760"},{"v":58443,"d":"58,443"},0,{"v":6002,"d":"6,002"},{"v":52441,"d":"52,441"},{"v":744047,"d":"744,047"},0,{"v":74404,"d":"74,404"},{"v":669643,"d":"669,643"},{"v":43689.5,"d":"43,690"},{"v":40497,"d":"40,497"},{"v":239969.5,"d":"239,970"},{"v":0,"d":"0 "}]
[]
["Totals",null,null,{"$f":"SUM(D229:D242)","v":{"v":54925000,"d":"54,925,000"}},{"$error":"#REF!"},{"v":6080000,"d":"6,080,000"},{"v":48845000,"d":"48,845,000"},{"v":1596008,"d":"1,596,008"},{"v":2591561,"d":"2,591,561"},0,{"v":587282,"d":"587,282"},{"v":2004279,"d":"2,004,279"},{"v":3159796,"d":"3,159,796"},0,{"v":682626,"d":"682,626"},{"v":2477170,"d":"2,477,170"},{"v":399001.5,"d":"399,002"},{"v":358575.5,"d":"358,576"},{"v":1650926,"d":"1,650,926"},{"$f":"SUM(T229:T242)","v":{"$error":"#REF!"}}]

{"sheet":"12C","index":18,"n_rows":115,"n_cols":16,"rows_kept":115}
["University System of Maryland"]
["2012 Series C"]
["FYE June 30, 2015"]
[{"$nulls":8},"Accrued ","Accrued ","Allocation",null,{"$f":"F5","v":"FY 2015"},"Allocation"]
[{"$nulls":4},"Allocation","FY 2015",null,{"$f":"F5","v":"FY 2015"},"Interest","Interest","of Unamort.","Allocation","Amortization","of Unamort.",{"$f":"H5","v":"FY 2015"},{"$f":"O5","v":"FY 2015"}]
[null,null,"Academic","Debt","of ","Principal ","Debt","Interest","Payable","Payable","Premium ","of ","of","Premium ","Interest","Capitalized"]
["Project","Institution","/Auxiliary","@ 6/30/14","debt","Paid","@ 6/30/2015","Paid",{"$f":"K7","v":"@ 6/30/14"},{"$f":"N7","v":"@ 6/30/2015"},{"$f":"D7","v":"@ 6/30/14"},"Premium ","Premium",{"$f":"G7","v":"@ 6/30/2015"},"Expense","Interest"]
[]
["Academic"]
["Emergency Projects","UMCP","Academic",{"v":8684,"d":"8,684"},null,334,{"$f":"D10+E10-F10","v":{"v":8350,"d":"8,350"}},{"$f":"153+153","v":306},{"v":76.5,"d":"77"},{"$f":"145/2","v":{"v":72.5,"d":"73"}},686,null,{"$f":"19+19","v":38},{"$f":"K10+L10-M10","v":648},{"$f":"H10+J10-I10-M10","v":264}]
["Facilities Renewal","UMCP","Academic",{"v":1765790,"d":"1,765,790"},null,{"v":67816,"d":"67,816"},{"$f":"D11+E11-F11","v":{"v":1697974,"d":"1,697,974"}},{"$f":"31160+31160","v":{"v":62320,"d":"62,320"}},{"v":15580,"d":"15,580"},{"$f":"29465/2","v":{"v":14732.5,"d":"14,733"}},{"v":139419,"d":"139,419"},null,{"$f":"3873+3873","v":{"v":7746,"d":"7,746"}},{"$f":"K11+L11-M11","v":{"v":131673,"d":"131,673"}},{"$f":"H11+J11-I11-M11","v":{"v":53726.5,"d":"53,727"}}]
["UMBI","UMCP","Academic",{"v":9765,"d":"9,765"},null,375,{"v":9390,"d":"9,390"},{"$f":"172+172","v":344},86,{"$f":"163/2","v":{"v":81.5,"d":"82"}},772,null,{"$f":"21+21","v":42},{"$f":"K12+L12-M12","v":730},{"$f":"H12+J12-I12-M12","v":{"v":297.5,"d":"298"}}]
["Emergency Funds","UMB","Academic",{"v":111491,"d":"111,491"},null,{"v":4282,"d":"4,282"},{"v":107209,"d":"107,209"},{"$f":"1967+1967","v":{"v":3934,"d":"3,934"}},{"v":983.5,"d":"984"},{"$f":"1860/2","v":930},{"v":8802,"d":"8,802"},null,{"$f":"245+245","v":490},{"v":8312,"d":"8,312"},{"v":3390.5,"d":"3,391"}]
["Facilities Renewal","UMB","Academic",{"v":416592,"d":"416,592"},null,{"v":15999,"d":"15,999"},{"v":400593,"d":"400,593"},{"$f":"7351+7351","v":{"v":14702,"d":"14,702"}},{"v":3675.5,"d":"3,676"},{"$f":"6951/2","v":{"v":3475.5,"d":"3,476"}},{"v":32892,"d":"32,892"},null,{"$f":"914+914","v":{"v":1828,"d":"1,828"}},{"$f":"K14+L14-M14","v":{"v":31064,"d":"31,064"}},{"$f":"H14+J14-I14-M14","v":{"v":12674,"d":"12,674"}}]
["Pharmacy Hall Addition","UMB","Academic",{"v":102360,"d":"102,360"},null,{"v":3931,"d":"3,931"},{"v":98429,"d":"98,429"},{"$f":"1806+1806","v":{"v":3612,"d":"3,612"}},903,{"$f":"1708/2","v":854},{"v":8083,"d":"8,083"},null,{"$f":"224+224","v":448},{"$f":"K15+L15-M15","v":{"v":7635,"d":"7,635"}},{"$f":"H15+J15-I15-M15","v":{"v":3115,"d":"3,115"}}]
["Facilities Renewal","UMES","Academic",{"v":179607,"d":"179,607"},null,{"v":6898,"d":"6,898"},{"v":172709,"d":"172,709"},{"$f":"3169+3169","v":{"v":6338,"d":"6,338"}},{"v":1584.5,"d":"1,585"},{"$f":"2997/2","v":{"v":1498.5,"d":"1,499"}},{"v":14181,"d":"14,181"},null,{"$f":"394+394","v":788},{"v":13393,"d":"13,393"},{"v":5464,"d":"5,464"}]
["Facilities Renewal","UMBC","Academic",{"v":985168,"d":"985,168"},null,{"v":37836,"d":"37,836"},{"v":947332,"d":"947,332"},{"$f":"17385+17385","v":{"v":34770,"d":"34,770"}},{"v":8692.5,"d":"8,693"},{"$f":"16439/2","v":{"v":8219.5,"d":"8,220"}},{"v":77784,"d":"77,784"},null,{"$f":"2161+2161","v":{"v":4322,"d":"4,322"}},{"v":73462,"d":"73,462"},{"v":29975,"d":"29,975"}]
["UMBI","UMBC","Academic",{"v":90093,"d":"90,093"},null,{"v":3460,"d":"3,460"},{"v":86633,"d":"86,633"},{"$f":"1590+1590","v":{"v":3180,"d":"3,180"}},795,{"$f":"1503/2","v":{"v":751.5,"d":"752"}},{"v":7113,"d":"7,113"},null,{"$f":"198+198","v":396},{"v":6717,"d":"6,717"},{"v":2740.5,"d":"2,741"}]
["Emergency Funds","CEES","Academic",{"v":28302,"d":"28,302"},null,{"v":1087,"d":"1,087"},{"v":27215,"d":"27,215"},{"$f":"499+499","v":998},{"v":249.5,"d":"250"},{"$f":"472/2","v":236},{"v":2235,"d":"2,235"},null,{"$f":"62+62","v":124},{"$f":"K19+L19-M19","v":{"v":2111,"d":"2,111"}},{"$f":"H19+J19-I19-M19","v":{"v":860.5,"d":"861"}}]
["Facilities Renewal","CEES","Academic",{"v":413840,"d":"413,840"},null,{"v":15894,"d":"15,894"},{"v":397946,"d":"397,946"},{"$f":"7303+7303","v":{"v":14606,"d":"14,606"}},{"v":3651.5,"d":"3,652"},{"$f":"6905/2","v":{"v":3452.5,"d":"3,453"}},{"v":32674,"d":"32,674"},null,{"$f":"908+908","v":{"v":1816,"d":"1,816"}},{"v":30858,"d":"30,858"},{"v":12591,"d":"12,591"}]
["Facilities Renewal","BSU","Academic",{"v":381365,"d":"381,365"},null,{"v":14646,"d":"14,646"},{"v":366719,"d":"366,719"},{"$f":"6730+6730","v":{"v":13460,"d":"13,460"}},{"v":3365,"d":"3,365"},{"$f":"6364/2","v":{"v":3182,"d":"3,182"}},{"v":30112,"d":"30,112"},null,{"$f":"836+836","v":{"v":1672,"d":"1,672"}},{"v":28440,"d":"28,440"},{"v":11605,"d":"11,605"}]
["Fine & Performing Arts Center","BSU","Academic",{"v":4686,"d":"4,686"},null,180,{"v":4506,"d":"4,506"},{"$f":"83+83","v":166},{"v":41.5,"d":"42"},{"$f":"78/2","v":39},371,null,{"$f":"10+10","v":20},{"$f":"K22+L22-M22","v":351},{"$f":"H22+J22-I22-M22","v":{"v":143.5,"d":"144"}}]
["Emergency Projects","CSU","Academic",{"v":18788,"d":"18,788"},null,722,{"v":18066,"d":"18,066"},{"$f":"332+332","v":664},166,{"$f":"313/2","v":{"v":156.5,"d":"157"}},{"v":1484,"d":"1,484"},null,{"$f":"41+41","v":82},{"$f":"K23+L23-M23","v":{"v":1402,"d":"1,402"}},{"$f":"H23+J23-I23-M23","v":{"v":572.5,"d":"573"}}]
["Facilities Renewal","CSU","Academic",{"v":511305,"d":"511,305"},null,{"v":19637,"d":"19,637"},{"v":491668,"d":"491,668"},{"$f":"9023+9023","v":{"v":18046,"d":"18,046"}},{"v":4511.5,"d":"4,512"},{"$f":"8532/2","v":{"v":4266,"d":"4,266"}},{"v":40371,"d":"40,371"},null,{"$f":"1121+1121","v":{"v":2242,"d":"2,242"}},{"$f":"K24+L24-M24","v":{"v":38129,"d":"38,129"}},{"$f":"H24+J24-I24-M24","v":{"v":15558.5,"d":"15,559"}}]
["New Physical Education Complex","CSU","Academic",{"v":60153,"d":"60,153"},null,{"v":2310,"d":"2,310"},{"v":57843,"d":"57,843"},{"$f":"1061+1061","v":{"v":2122,"d":"2,122"}},{"v":530.5,"d":"531"},{"$f":"1004/2","v":502},{"v":4749,"d":"4,749"},null,{"$f":"132+132","v":264},{"v":4485,"d":"4,485"},{"v":1829.5,"d":"1,830"}]
["Facilities Renewal","FSU","Academic",{"v":436559,"d":"436,559"},null,{"v":16766,"d":"16,766"},{"v":419793,"d":"419,793"},{"$f":"7704+7704","v":{"v":15408,"d":"15,408"}},{"v":3852,"d":"3,852"},{"$f":"7285/2","v":{"v":3642.5,"d":"3,643"}},{"v":34470,"d":"34,470"},null,{"$f":"957+957","v":{"v":1914,"d":"1,914"}},{"v":32556,"d":"32,556"},{"v":13284.5,"d":"13,285"}]
["Facilities Renewal","SU","Academic",{"v":224446,"d":"224,446"},null,{"v":8620,"d":"8,620"},{"v":215826,"d":"215,826"},{"$f":"3961+3961","v":{"v":7922,"d":"7,922"}},{"v":1980.5,"d":"1,981"},{"$f":"3745/2","v":{"v":1872.5,"d":"1,873"}},{"v":17722,"d":"17,722"},null,{"$f":"492+492","v":984},{"v":16738,"d":"16,738"},{"v":6830,"d":"6,830"}]
["New College of Liberal Arts","TU","Academic",{"v":171612,"d":"171,612"},null,{"v":6591,"d":"6,591"},{"v":165021,"d":"165,021"},{"$f":"3028+3028","v":{"v":6056,"d":"6,056"}},{"v":1514,"d":"1,514"},{"$f":"2864/2","v":{"v":1432,"d":"1,432"}},{"v":13550,"d":"13,550"},null,{"$f":"376+376","v":752},{"$f":"K28+L28-M28","v":{"v":12798,"d":"12,798"}},{"$f":"H28+J28-I28-M28","v":{"v":5222,"d":"5,222"}}]
["Facilities Renewal","TU","Academic",{"v":83168,"d":"83,168"},null,{"v":3194,"d":"3,194"},{"v":79974,"d":"79,974"},{"$f":"1468+1468","v":{"v":2936,"d":"2,936"}},734,{"$f":"1388/2","v":694},{"v":6567,"d":"6,567"},null,{"$f":"182+182","v":364},{"v":6203,"d":"6,203"},{"v":2532,"d":"2,532"}]
["Emergency Projects","UB","Academic",{"v":41682,"d":"41,682"},null,{"$f":"1601-1","v":{"v":1600,"d":"1,600"}},{"v":40082,"d":"40,082"},{"$f":"736+736","v":{"v":1472,"d":"1,472"}},368,{"$f":"696/2","v":348},{"v":3292,"d":"3,292"},null,{"$f":"91+91","v":182},{"$f":"K30+L30-M30","v":{"v":3110,"d":"3,110"}},{"$f":"H30+J30-I30-M30","v":{"v":1270,"d":"1,270"}}]
["Facilities Renewal","UB","Academic",{"v":1277281,"d":"1,277,281"},null,{"v":49054,"d":"49,054"},{"v":1228227,"d":"1,228,227"},{"$f":"22540+22540","v":{"v":45080,"d":"45,080"}},{"v":11270,"d":"11,270"},{"$f":"21313/2","v":{"v":10656.5,"d":"10,657"}},{"v":100849,"d":"100,849"},null,{"$f":"2801+2801","v":{"v":5602,"d":"5,602"}},{"$f":"K31+L31-M31","v":{"v":95247,"d":"95,247"}},{"$f":"H31+J31-I31-M31","v":{"v":38864.5,"d":"38,865"}}]
["Auxiliary",{"$nulls":9},0,null,null,0,0]
["Fraternity/Sorority House Renov","UMCP","Auxiliary",{"v":1245233,"d":"1,245,233"},null,{"v":47823,"d":"47,823"},{"$f":"D33+E33-F33","v":{"v":1197410,"d":"1,197,410"}},{"$f":"21974+21974","v":{"v":43948,"d":"43,948"}},{"v":10987,"d":"10,987"},{"$f":"20778/2","v":{"v":10389,"d":"10,389"}},{"v":98318,"d":"98,318"},null,{"$f":"2731+2731","v":{"v":5462,"d":"5,462"}},{"v":92856,"d":"92,856"},{"v":37888,"d":"37,888"}]
["High Rise Residence Hall A/C","UMCP","Auxiliary",{"v":7341632,"d":"7,341,632"},null,{"v":281957,"d":"281,957"},{"$f":"D34+E34-F34","v":{"v":7059675,"d":"7,059,675"}},{"$f":"129554+129554","v":{"v":259108,"d":"259,108"}},{"v":64777,"d":"64,777"},{"$f":"122505/2","v":{"v":61252.5,"d":"61,253"}},{"v":579663,"d":"579,663"},null,{"$f":"16102+16102","v":{"v":32204,"d":"32,204"}},{"$f":"K34+L34-M34","v":{"v":547459,"d":"547,459"}},{"$f":"H34+J34-I34-M34","v":{"v":223379.5,"d":"223,380"}}]
["Replace Carroll, Caroline, Wiicomico & Scub","UMCP","Auxiliary",{"v":25206318,"d":"25,206,318"},null,{"v":968054,"d":"968,054"},{"$f":"D35+E35-F35","v":{"v":24238264,"d":"24,238,264"}},{"$f":"444804+444804","v":{"v":889608,"d":"889,608"}},{"v":222402,"d":"222,402"},{"$f":"420603/2","v":{"v":210301.5,"d":"210,302"}},{"v":1990182,"d":"1,990,182"},null,{"$f":"55283+55283","v":{"v":110566,"d":"110,566"}},{"$f":"K35+L35-M35","v":{"v":1879616,"d":"1,879,616"}},{"$f":"H35+J35-I35-M35","v":{"v":766941.5,"d":"766,942"}}]
["Residence Halls SCUB","UMCP","Auxiliary",{"v":842218,"d":"842,218"},null,{"v":32346,"d":"32,346"},{"$f":"D36+E36-F36","v":{"v":809872,"d":"809,872"}},{"$f":"14862+14862","v":{"v":29724,"d":"29,724"}},{"v":7431,"d":"7,431"},{"$f":"14054/2","v":{"v":7027,"d":"7,027"}},{"v":66498,"d":"66,498"},null,{"$f":"1847+1847","v":{"v":3694,"d":"3,694"}},{"$f":"K36+L36-M36","v":{"v":62804,"d":"62,804"}},{"$f":"H36+J36-I36-M36","v":{"v":25626,"d":"25,626"}}]
["Elevator & Fire Alarm improvement","UMB","Auxiliary",{"v":22611,"d":"22,611"},null,868,{"$f":"D37+E37-F37","v":{"v":21743,"d":"21,743"}},{"$f":"399+399","v":798},{"v":199.5,"d":"200"},{"$f":"377/2","v":{"v":188.5,"d":"189"}},{"v":1784,"d":"1,784"},null,{"$f":"50+50","v":100},{"$f":"K37+L37-M37","v":{"v":1684,"d":"1,684"}},{"$f":"H37+J37-I37-M37","v":687}]
["New Campus Center","UMB","Auxiliary",{"v":36996,"d":"36,996"},null,{"v":1421,"d":"1,421"},{"$f":"D38+E38-F38","v":{"v":35575,"d":"35,575"}},{"$f":"653+653","v":{"v":1306,"d":"1,306"}},{"v":326.5,"d":"327"},{"$f":"617/2","v":{"v":308.5,"d":"309"}},{"v":2921,"d":"2,921"},null,{"$f":"81+81","v":162},{"$f":"K38+L38-M38","v":{"v":2759,"d":"2,759"}},{"$f":"H38+J38-I38-M38","v":{"v":1126,"d":"1,126"}}]
["Pratt Street Garage Renov","UMB","Auxiliary",{"v":1848237,"d":"1,848,237"},null,{"v":70982,"d":"70,982"},{"v":1777255,"d":"1,777,255"},{"$f":"32615+32615","v":{"v":65230,"d":"65,230"}},{"v":16307.5,"d":"16,308"},{"$f":"30840/2","v":{"v":15420,"d":"15,420"}},{"v":145928,"d":"145,928"},null,{"$f":"4054+4054","v":{"v":8108,"d":"8,108"}},{"v":137820,"d":"137,820"},{"v":56234.5,"d":"56,235"}]
["Residence Hall Renov","UMBC","Auxiliary",{"v":12356611,"d":"12,356,611"},null,{"v":474558,"d":"474,558"},{"v":11882053,"d":"11,882,053"},{"$f":"218051+218051","v":{"v":436102,"d":"436,102"}},{"v":109025.5,"d":"109,026"},{"$f":"206187/2","v":{"v":103093.5,"d":"103,094"}},{"v":975624,"d":"975,624"},null,{"$f":"27101+27101","v":{"v":54202,"d":"54,202"}},{"v":921422,"d":"921,422"},{"v":375968,"d":"375,968"}]
["Replace Communication Tower","UMBC","Auxiliary",{"v":16352,"d":"16,352"},null,628,{"v":15724,"d":"15,724"},{"$f":"289+289","v":578},{"v":144.5,"d":"145"},{"$f":"273/2","v":{"v":136.5,"d":"137"}},{"v":1291,"d":"1,291"},null,{"$f":"36+36","v":72},{"v":1219,"d":"1,219"},498]
["Dining Hall: Upgrades","UMBC","Auxiliary",{"v":3430,"d":"3,430"},null,132,{"v":3298,"d":"3,298"},{"$f":"61+61","v":122},{"v":30.5,"d":"31"},{"$f":"57/2","v":{"v":28.5,"d":"29"}},270,null,{"$f":"8+8","v":16},254,104]
["Surface Lots","UMBC","Auxiliary",{"v":4096,"d":"4,096"},null,{"$f":"157-1","v":156},{"v":3940,"d":"3,940"},{"$f":"72+72","v":144},36,{"$f":"68/2","v":34},323,null,{"$f":"9+9","v":18},305,124]
["New Student Center","BSU","Auxiliary",{"v":20201346,"d":"20,201,346"},null,{"v":775837,"d":"775,837"},{"v":19425509,"d":"19,425,509"},{"$f":"356484+356484","v":{"v":712968,"d":"712,968"}},{"v":178242,"d":"178,242"},{"$f":"337088/2","v":{"v":168544,"d":"168,544"}},{"v":1595011,"d":"1,595,011"},null,{"$f":"44306+44306","v":{"v":88612,"d":"88,612"}},{"v":1506399,"d":"1,506,399"},{"v":614658,"d":"614,658"}]
["Parking Garage","CSU","Auxiliary",{"v":8411,"d":"8,411"},null,{"$f":"323-1","v":322},{"v":8089,"d":"8,089"},{"$f":"148+148","v":296},74,{"$f":"140/2","v":70},665,null,{"$f":"18+18","v":36},629,256]
["Dormitory Renov","SU","Auxiliary",{"v":14518087,"d":"14,518,087"},null,{"v":557570,"d":"557,570"},{"v":13960517,"d":"13,960,517"},{"$f":"256194+256194","v":{"v":512388,"d":"512,388"}},{"v":128097,"d":"128,097"},{"$f":"242255/2","v":{"v":121127.5,"d":"121,128"}},{"v":1146286,"d":"1,146,286"},null,{"$f":"31841+31841","v":{"v":63682,"d":"63,682"}},{"v":1082604,"d":"1,082,604"},{"v":441736.5,"d":"441,737"}]
["Mixed-Use Development-Student Housing","SU","Auxiliary",{"v":2752,"d":"2,752"},null,106,{"$f":"D47+E47-F47","v":{"v":2646,"d":"2,646"}},{"$f":"49+49","v":98},{"v":24.5,"d":"25"},{"$f":"46/2","v":23},217,null,{"$f":"6+6","v":12},{"$f":"K47+L47-M47","v":205},{"$f":"H47+J47-I47-M47","v":{"v":84.5,"d":"85"}}]
["Burdick Renov","TU","Auxiliary",{"v":1121748,"d":"1,121,748"},null,{"v":43081,"d":"43,081"},{"$f":"D48+E48-F48","v":{"v":1078667,"d":"1,078,667"}},{"$f":"19795+19795","v":{"v":39590,"d":"39,590"}},{"v":9897.5,"d":"9,898"},{"$f":"18718/2","v":{"v":9359,"d":"9,359"}},{"v":88569,"d":"88,569"},null,{"$f":"2460+2460","v":{"v":4920,"d":"4,920"}},{"$f":"K48+L48-M48","v":{"v":83649,"d":"83,649"}},{"$f":"H48+J48-I48-M48","v":{"v":34131.5,"d":"34,132"}}]
["Residence Halls Renov","TU","Auxiliary",{"v":1434671,"d":"1,434,671"},null,{"v":55099,"d":"55,099"},{"$f":"D49+E49-F49","v":{"v":1379572,"d":"1,379,572"}},{"$f":"25317+25317","v":{"v":50634,"d":"50,634"}},{"v":12658.5,"d":"12,659"},{"$f":"23939/2","v":{"v":11969.5,"d":"11,970"}},{"v":113274,"d":"113,274"},null,{"$f":"3147+3147","v":{"v":6294,"d":"6,294"}},{"$f":"K49+L49-M49","v":{"v":106980,"d":"106,980"}},{"$f":"H49+J49-I49-M49","v":{"v":43651,"d":"43,651"}}]
["Student Housing-West Village PHII","TU","Auxiliary",{"v":18908,"d":"18,908"},null,726,{"$f":"D50+E50-F50","v":{"v":18182,"d":"18,182"}},{"$f":"334+334","v":668},167,{"$f":"316/2","v":158},{"v":1494,"d":"1,494"},null,{"$f":"41+41","v":82},{"$f":"K50+L50-M50","v":{"v":1412,"d":"1,412"}},{"$f":"H50+J50-I50-M50","v":577}]
["Towson Center","TU","Auxiliary",{"v":15084510,"d":"15,084,510"},null,{"v":579324,"d":"579,324"},{"v":14505186,"d":"14,505,186"},{"$f":"266189+266189","v":{"v":532378,"d":"532,378"}},{"v":133094.5,"d":"133,095"},{"$f":"251706/2","v":{"v":125853,"d":"125,853"}},{"v":1191007,"d":"1,191,007"},null,{"$f":"33084+33084","v":{"v":66168,"d":"66,168"}},{"v":1124839,"d":"1,124,839"},{"v":458968.5,"d":"458,969"}]
["West Village Parking Structure","TU","Auxiliary",{"v":575325,"d":"575,325"},null,{"v":22095,"d":"22,095"},{"$f":"D52+E52-F52","v":{"v":553230,"d":"553,230"}},{"$f":"10152+10152","v":{"v":20304,"d":"20,304"}},{"v":5076,"d":"5,076"},{"$f":"9600/2","v":{"v":4800,"d":"4,800"}},{"v":45425,"d":"45,425"},null,{"$f":"1262+1262","v":{"v":2524,"d":"2,524"}},{"$f":"K52+L52-M52","v":{"v":42901,"d":"42,901"}},{"$f":"H52+J52-I52-M52","v":{"v":17504,"d":"17,504"}}]
["West Village Dining Commons","TU","Auxiliary",{"v":13992,"d":"13,992"},null,537,{"$f":"D53+E53-F53","v":{"v":13455,"d":"13,455"}},{"$f":"247+247","v":494},{"v":123.5,"d":"124"},{"$f":"233/2","v":{"v":116.5,"d":"117"}},{"v":1104,"d":"1,104"},null,{"$f":"31+31","v":62},{"$f":"K53+L53-M53","v":{"v":1042,"d":"1,042"}},{"$f":"H53+J53-I53-M53","v":425}]
["West Village Infrastructure & Site Improv","TU","Auxiliary",{"v":3790,"d":"3,790"},null,146,{"v":3644,"d":"3,644"},{"$f":"67+67","v":134},{"v":33.5,"d":"34"},{"$f":"63/2","v":{"v":31.5,"d":"32"}},300,null,{"$f":"8+8","v":16},284,116]
["Unallocated","USM","Auxiliary",{"v":-11,"d":"(11)"},null,null,{"v":-11,"d":"(11)"},{"$nulls":3},{"v":-2.349999999627471,"d":"(2)"},null,null,{"v":-2.349999999627471,"d":"(2)"},0]
[]
[]
["Total",null,null,{"$f":"SUM(D8:D57)","v":{"v":109230000,"d":"109,230,000"}},0,{"v":4195000,"d":"4,195,000"},{"v":105035000,"d":"105,035,000"},{"v":3855062,"d":"3,855,062"},{"v":963765.5,"d":"963,766"},{"v":911326.5,"d":"911,327"},{"v":8624329.65,"d":"8,624,330"},0,{"v":479128,"d":"479,128"},{"v":8145201.65,"d":"8,145,202"},{"v":3323495,"d":"3,323,495"},0]
[]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"D15+D13+D14","v":{"v":630443,"d":"630,443 "}},{"v":0,"d":"0 "},{"v":24212,"d":"24,212 "},{"v":606231,"d":"606,231 "},{"v":22248,"d":"22,248 "},{"v":5562,"d":"5,562 "},{"v":5259.5,"d":"5,260 "},{"v":49777,"d":"49,777 "},{"v":0,"d":"0 "},{"v":2766,"d":"2,766"},{"v":47011,"d":"47,011 "},{"v":19179.5,"d":"19,180 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D11+D10+D12","v":{"v":1784239,"d":"1,784,239 "}},{"v":0,"d":"0 "},{"v":68525,"d":"68,525 "},{"v":1715714,"d":"1,715,714 "},{"v":62970,"d":"62,970 "},{"v":15742.5,"d":"15,743 "},{"v":14886.5,"d":"14,887 "},{"v":140877,"d":"140,877 "},{"v":0,"d":"0 "},{"v":7826,"d":"7,826"},{"v":133051,"d":"133,051 "},{"v":54288,"d":"54,288 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D21+D22","v":{"v":386051,"d":"386,051 "}},{"v":0,"d":"0 "},{"v":14826,"d":"14,826 "},{"v":371225,"d":"371,225 "},{"v":13626,"d":"13,626 "},{"v":3406.5,"d":"3,407 "},{"v":3221,"d":"3,221 "},{"v":30483,"d":"30,483 "},{"v":0,"d":"0 "},{"v":1692,"d":"1,692"},{"v":28791,"d":"28,791 "},{"v":11748.5,"d":"11,749 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D29+D28","v":{"v":254780,"d":"254,780 "}},{"$f":"E29+E28","v":{"v":0,"d":"0 "}},{"v":9785,"d":"9,785 "},{"v":244995,"d":"244,995 "},{"v":8992,"d":"8,992 "},{"v":2248,"d":"2,248 "},{"v":2126,"d":"2,126 "},{"v":20117,"d":"20,117 "},{"v":0,"d":"0 "},{"v":1116,"d":"1,116 "},{"v":19001,"d":"19,001 "},{"v":7754,"d":"7,754 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D16","v":{"v":179607,"d":"179,607 "}},{"v":0,"d":"0 "},{"v":6898,"d":"6,898 "},{"v":172709,"d":"172,709 "},{"v":6338,"d":"6,338 "},{"v":1584.5,"d":"1,585 "},{"v":1498.5,"d":"1,499 "},{"v":14181,"d":"14,181 "},{"v":0,"d":"0 "},788,{"v":13393,"d":"13,393 "},{"v":5464,"d":"5,464 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D26","v":{"v":436559,"d":"436,559 "}},{"v":0,"d":"0 "},{"v":16766,"d":"16,766 "},{"v":419793,"d":"419,793 "},{"v":15408,"d":"15,408 "},{"v":3852,"d":"3,852 "},{"v":3642.5,"d":"3,643 "},{"v":34470,"d":"34,470 "},{"v":0,"d":"0 "},{"v":1914,"d":"1,914"},{"v":32556,"d":"32,556 "},{"v":13284.5,"d":"13,285 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D25+D23+D24","v":{"v":590246,"d":"590,246 "}},{"v":0,"d":"0 "},{"v":22669,"d":"22,669 "},{"v":567577,"d":"567,577 "},{"v":20832,"d":"20,832 "},{"v":5208,"d":"5,208 "},{"v":4924.5,"d":"4,925 "},{"v":46604,"d":"46,604 "},{"v":0,"d":"0 "},{"v":2588,"d":"2,588"},{"v":44016,"d":"44,016 "},{"v":17960.5,"d":"17,961 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D30+D31","v":{"v":1318963,"d":"1,318,963 "}},{"v":0,"d":"0 "},{"v":50654,"d":"50,654 "},{"v":1268309,"d":"1,268,309 "},{"v":46552,"d":"46,552 "},{"v":11638,"d":"11,638 "},{"v":11004.5,"d":"11,005 "},{"v":104141,"d":"104,141 "},{"v":0,"d":"0 "},{"v":5784,"d":"5,784"},{"v":98357,"d":"98,357 "},{"v":40134.5,"d":"40,135 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D27","v":{"v":224446,"d":"224,446 "}},{"v":0,"d":"0 "},{"v":8620,"d":"8,620 "},{"v":215826,"d":"215,826 "},{"v":7922,"d":"7,922 "},{"v":1980.5,"d":"1,981 "},{"v":1872.5,"d":"1,873 "},{"v":17722,"d":"17,722 "},{"v":0,"d":"0 "},984,{"v":16738,"d":"16,738 "},{"v":6830,"d":"6,830 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D18+D17","v":{"v":1075261,"d":"1,075,261 "}},{"v":0,"d":"0 "},{"v":41296,"d":"41,296 "},{"v":1033965,"d":"1,033,965 "},{"v":37950,"d":"37,950 "},{"v":9487.5,"d":"9,488 "},{"v":8971,"d":"8,971 "},{"v":84897,"d":"84,897 "},{"v":0,"d":"0 "},{"v":4718,"d":"4,718"},{"v":80179,"d":"80,179 "},{"v":32715.5,"d":"32,716 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D20+D19","v":{"v":442142,"d":"442,142 "}},{"v":0,"d":"0 "},{"v":16981,"d":"16,981 "},{"v":425161,"d":"425,161 "},{"v":15604,"d":"15,604 "},{"v":3901,"d":"3,901 "},{"v":3688.5,"d":"3,689 "},{"v":34909,"d":"34,909 "},{"v":0,"d":"0 "},{"v":1940,"d":"1,940"},{"v":32969,"d":"32,969 "},{"v":13451.5,"d":"13,452 "},{"v":0,"d":"0 "}]
[null,"USM Office"]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D63:D75)","v":{"v":7322737,"d":"7,322,737 "}},{"v":0,"d":"0 "},{"v":281232,"d":"281,232 "},{"v":7041505,"d":"7,041,505 "},{"v":258442,"d":"258,442 "},{"v":64610.5,"d":"64,611 "},{"v":61095,"d":"61,095 "},{"v":578178,"d":"578,178 "},{"v":0,"d":"0 "},{"v":32116,"d":"32,116"},{"v":546062,"d":"546,062 "},{"v":222810.5,"d":"222,811 "},{"v":0,"d":"0 "}]
[]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"D39+D38+D37","v":{"v":1907844,"d":"1,907,844 "}},{"v":0,"d":"0 "},{"v":73271,"d":"73,271 "},{"v":1834573,"d":"1,834,573 "},{"v":67334,"d":"67,334 "},{"v":16833.5,"d":"16,834 "},{"v":15917,"d":"15,917 "},{"v":150633,"d":"150,633 "},{"v":0,"d":"0 "},{"v":8370,"d":"8,370 "},{"v":142263,"d":"142,263 "},{"v":58047.5,"d":"58,048 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D34+D36+D35+D33","v":{"v":34635401,"d":"34,635,401 "}},{"v":0,"d":"0 "},{"v":1330180,"d":"1,330,180 "},{"v":33305221,"d":"33,305,221 "},{"v":1222388,"d":"1,222,388 "},{"v":305597,"d":"305,597 "},{"v":288970,"d":"288,970 "},{"v":2734661,"d":"2,734,661 "},{"v":0,"d":"0 "},{"v":151926,"d":"151,926"},{"v":2582735,"d":"2,582,735 "},{"v":1053835,"d":"1,053,835 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D44","v":{"v":20201346,"d":"20,201,346 "}},{"v":0,"d":"0 "},{"v":775837,"d":"775,837 "},{"v":19425509,"d":"19,425,509 "},{"v":712968,"d":"712,968 "},{"v":178242,"d":"178,242 "},{"v":168544,"d":"168,544 "},{"v":1595011,"d":"1,595,011 "},{"v":0,"d":"0 "},{"v":88612,"d":"88,612"},{"v":1506399,"d":"1,506,399 "},{"v":614658,"d":"614,658 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D51+D49+D50+D54+D52+D53+D48","v":{"v":18252944,"d":"18,252,944 "}},{"$f":"E51+E49+E50+E54+E52+E53+E48","v":{"v":0,"d":"0 "}},{"v":701008,"d":"701,008 "},{"v":17551936,"d":"17,551,936 "},{"v":644202,"d":"644,202 "},{"v":161050.5,"d":"161,051 "},{"v":152287.5,"d":"152,288 "},{"v":1441173,"d":"1,441,173 "},{"v":0,"d":"0 "},{"v":80066,"d":"80,066"},{"v":1361107,"d":"1,361,107 "},{"v":555373,"d":"555,373 "},{"v":0,"d":"0 "}]
[null,"UMES"]
[null,"FSU"]
[null,"CSU",null,{"$f":"D45","v":{"v":8411,"d":"8,411 "}},{"v":0,"d":"0 "},{"v":322,"d":"322 "},{"v":8089,"d":"8,089 "},{"v":296,"d":"296 "},{"v":74,"d":"74 "},{"v":70,"d":"70 "},{"v":665,"d":"665 "},{"v":0,"d":"0 "},36,{"v":629,"d":"629 "},{"v":256,"d":"256 "},{"v":0,"d":"0 "}]
[null,"UB"]
[null,"SU",null,{"$f":"D46+D47","v":{"v":14520839,"d":"14,520,839 "}},{"$f":"E46+E47","v":{"v":0,"d":"0 "}},{"v":557676,"d":"557,676 "},{"v":13963163,"d":"13,963,163 "},{"v":512486,"d":"512,486 "},{"v":128121.5,"d":"128,122 "},{"v":121150.5,"d":"121,151 "},{"v":1146503,"d":"1,146,503 "},{"v":0,"d":"0 "},{"v":63694,"d":"63,694"},{"v":1082809,"d":"1,082,809 "},{"v":441821,"d":"441,821 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D40+D41+D42+D43","v":{"v":12380489,"d":"12,380,489 "}},{"v":0,"d":"0 "},{"v":475474,"d":"475,474 "},{"v":11905015,"d":"11,905,015 "},{"v":436946,"d":"436,946 "},{"v":109236.5,"d":"109,237 "},{"v":103292.5,"d":"103,293 "},{"v":977508,"d":"977,508 "},{"v":0,"d":"0 "},{"v":54308,"d":"54,308 "},{"v":923200,"d":"923,200 "},{"v":376694,"d":"376,694 "},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office",null,{"$f":"D55","v":{"v":-11,"d":"(11)"}},{"$f":"E55","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":-11,"d":"(11)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-2.349999999627471,"d":"(2)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-2.349999999627471,"d":"(2)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D82:D94)","v":{"v":101907263,"d":"101,907,263 "}},{"v":0,"d":"0 "},{"v":3913768,"d":"3,913,768 "},{"v":97993495,"d":"97,993,495 "},{"v":3596620,"d":"3,596,620 "},{"v":899155,"d":"899,155 "},{"v":850231.5,"d":"850,232 "},{"v":8046151.65,"d":"8,046,152 "},{"v":0,"d":"0 "},{"v":447012,"d":"447,012"},{"v":7599139.65,"d":"7,599,140 "},{"v":3100684.5,"d":"3,100,685 "},{"v":0,"d":"0 "}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"D63+D82","v":{"v":2538287,"d":"2,538,287 "}},{"v":0,"d":"0 "},{"v":97483,"d":"97,483 "},{"v":2440804,"d":"2,440,804 "},{"v":89582,"d":"89,582 "},{"v":22395.5,"d":"22,396 "},{"v":21176.5,"d":"21,177 "},{"v":200410,"d":"200,410 "},{"v":0,"d":"0 "},{"v":11136,"d":"11,136"},{"v":189274,"d":"189,274 "},{"v":77227,"d":"77,227 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":36419640,"d":"36,419,640 "},{"v":0,"d":"0 "},{"v":1398705,"d":"1,398,705 "},{"v":35020935,"d":"35,020,935 "},{"v":1285358,"d":"1,285,358 "},{"v":321339.5,"d":"321,340 "},{"v":303856.5,"d":"303,857 "},{"v":2875538,"d":"2,875,538 "},{"v":0,"d":"0 "},{"v":159752,"d":"159,752"},{"v":2715786,"d":"2,715,786 "},{"v":1108123,"d":"1,108,123 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":20587397,"d":"20,587,397 "},{"v":0,"d":"0 "},{"v":790663,"d":"790,663 "},{"v":19796734,"d":"19,796,734 "},{"v":726594,"d":"726,594 "},{"v":181648.5,"d":"181,649 "},{"v":171765,"d":"171,765 "},{"v":1625494,"d":"1,625,494 "},{"v":0,"d":"0 "},{"v":90304,"d":"90,304"},{"v":1535190,"d":"1,535,190 "},{"v":626406.5,"d":"626,407 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":18507724,"d":"18,507,724 "},{"v":0,"d":"0 "},{"v":710793,"d":"710,793 "},{"v":17796931,"d":"17,796,931 "},{"v":653194,"d":"653,194 "},{"v":163298.5,"d":"163,299 "},{"v":154413.5,"d":"154,414 "},{"v":1461290,"d":"1,461,290 "},{"v":0,"d":"0 "},{"v":81182,"d":"81,182"},{"v":1380108,"d":"1,380,108 "},{"v":563127,"d":"563,127 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":179607,"d":"179,607 "},{"v":0,"d":"0 "},{"v":6898,"d":"6,898 "},{"v":172709,"d":"172,709 "},{"v":6338,"d":"6,338 "},{"v":1584.5,"d":"1,585 "},{"v":1498.5,"d":"1,499 "},{"v":14181,"d":"14,181 "},{"v":0,"d":"0 "},788,{"v":13393,"d":"13,393 "},{"v":5464,"d":"5,464 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":436559,"d":"436,559 "},{"v":0,"d":"0 "},{"v":16766,"d":"16,766 "},{"v":419793,"d":"419,793 "},{"v":15408,"d":"15,408 "},{"v":3852,"d":"3,852 "},{"v":3642.5,"d":"3,643 "},{"v":34470,"d":"34,470 "},{"v":0,"d":"0 "},{"v":1914,"d":"1,914"},{"v":32556,"d":"32,556 "},{"v":13284.5,"d":"13,285 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":598657,"d":"598,657 "},{"v":0,"d":"0 "},{"v":22991,"d":"22,991 "},{"v":575666,"d":"575,666 "},{"v":21128,"d":"21,128 "},{"v":5282,"d":"5,282 "},{"v":4994.5,"d":"4,995 "},{"v":47269,"d":"47,269 "},{"v":0,"d":"0 "},{"v":2624,"d":"2,624"},{"v":44645,"d":"44,645 "},{"v":18216.5,"d":"18,217 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":1318963,"d":"1,318,963 "},{"v":0,"d":"0 "},{"v":50654,"d":"50,654 "},{"v":1268309,"d":"1,268,309 "},{"v":46552,"d":"46,552 "},{"v":11638,"d":"11,638 "},{"v":11004.5,"d":"11,005 "},{"v":104141,"d":"104,141 "},{"v":0,"d":"0 "},{"v":5784,"d":"5,784"},{"v":98357,"d":"98,357 "},{"v":40134.5,"d":"40,135 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":14745285,"d":"14,745,285 "},{"v":0,"d":"0 "},{"v":566296,"d":"566,296 "},{"v":14178989,"d":"14,178,989 "},{"v":520408,"d":"520,408 "},{"v":130102,"d":"130,102 "},{"v":123023,"d":"123,023 "},{"v":1164225,"d":"1,164,225 "},{"v":0,"d":"0 "},{"v":64678,"d":"64,678"},{"v":1099547,"d":"1,099,547 "},{"v":448651,"d":"448,651 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":13455750,"d":"13,455,750 "},{"v":0,"d":"0 "},{"v":516770,"d":"516,770 "},{"v":12938980,"d":"12,938,980 "},{"v":474896,"d":"474,896 "},{"v":118724,"d":"118,724 "},{"v":112263.5,"d":"112,264 "},{"v":1062405,"d":"1,062,405 "},{"v":0,"d":"0 "},{"v":59026,"d":"59,026"},{"v":1003379,"d":"1,003,379 "},{"v":409409.5,"d":"409,410 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":442142,"d":"442,142 "},{"v":0,"d":"0 "},{"v":16981,"d":"16,981 "},{"v":425161,"d":"425,161 "},{"v":15604,"d":"15,604 "},{"v":3901,"d":"3,901 "},{"v":3688.5,"d":"3,689 "},{"v":34909,"d":"34,909 "},{"v":0,"d":"0 "},{"v":1940,"d":"1,940"},{"v":32969,"d":"32,969 "},{"v":13451.5,"d":"13,452 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":-11,"d":"(11)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-11,"d":"(11)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-2.349999999627471,"d":"(2)"},{"v":0,"d":"0 "},0,{"v":-2.349999999627471,"d":"(2)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
["Total  Projects",null,null,{"$f":"SUM(D101:D113)","v":{"v":109230000,"d":"109,230,000 "}},{"v":0,"d":"0 "},{"v":4195000,"d":"4,195,000 "},{"v":105035000,"d":"105,035,000 "},{"v":3855062,"d":"3,855,062 "},{"v":963765.5,"d":"963,766 "},{"v":911326.5,"d":"911,327 "},{"v":8624329.65,"d":"8,624,330 "},{"v":0,"d":"0 "},{"v":479128,"d":"479,128"},{"v":8145201.65,"d":"8,145,202 "},{"v":3323495,"d":"3,323,495 "},{"v":0,"d":"0 "}]

{"sheet":"12D","index":19,"n_rows":157,"n_cols":22,"rows_kept":157}
["University System of Maryland"]
["2012 Series D Revenue Bonds"]
["FYE June 30, 2015"]
[{"$nulls":8},{"$f":"O4","v":"@ 06/30/14"},{"$f":"N4","v":"@ 6/30/2015"},{"$f":"D7","v":"@ 06/30/14"},null,{"$f":"F5","v":"FY 2015"},{"$f":"G7","v":"@ 6/30/2015"},{"$f":"K4","v":"@ 06/30/14"},null,{"$f":"M4","v":"FY 2015"},{"$f":"N4","v":"@ 6/30/2015"}]
[{"$nulls":5},"FY 2015",null,{"$f":"F5","v":"FY 2015"},"Accrued ","Accrued ","Allocation",null,"Amortization","Allocation","Allocation",null,"Amortization","Allocation",null,"Capitalize"]
[null,null,"Academic","Debt ","Debt Assigned","Principal ","Debt","Interest","Interest","Interest","of Unamort.","Prem Assigned","of","of Unamort.","of Unamort.","Loss Assigned","of ","of Unamort.","Interest","Interest / "]
["Project","Institution","/Auxiliary","@ 06/30/14","to 2012D","Paid","@ 6/30/2015","Paid","Payable","Payable","Premium","to 2012D","Premium",{"$f":"K7","v":"Premium"},"Loss(gain)","to 2012D","Loss(gain)","Loss(gain)","Expense","Expense"]
[]
["2005 Series A"]
["Facilities Renewal","BSU","Academic",{"v":46878,"d":"46,878 "},null,null,{"$f":"D10+E10-F10","v":{"v":46878,"d":"46,878 "}},{"$f":"998+998","v":{"v":1996,"d":"1,996 "}},{"v":499,"d":"499 "},{"$f":"998/2","v":{"v":499,"d":"499 "}},{"v":8220,"d":"8,220 "},null,{"$f":"391+391","v":{"v":782,"d":"782 "}},{"$f":"K10+L10-M10","v":{"v":7438,"d":"7,438 "}},{"v":3189,"d":"3,189 "},null,{"$f":"152+152","v":{"v":304,"d":"304 "}},{"$f":"O10+P10-Q10","v":{"v":2885,"d":"2,885 "}},{"$f":"H10-M10+Q10-I10+J10","v":{"v":1518,"d":"1,518 "}}]
["Facilities Renewal","CSU","Academic",{"v":67923,"d":"67,923 "},null,null,{"$f":"D11+E11-F11","v":{"v":67923,"d":"67,923 "}},{"$f":"1447+1447","v":{"v":2894,"d":"2,894 "}},{"v":723.5,"d":"724 "},{"$f":"1447/2","v":{"v":723.5,"d":"724 "}},{"v":11908,"d":"11,908 "},null,{"$f":"567+567","v":{"v":1134,"d":"1,134 "}},{"$f":"K11+L11-M11","v":{"v":10774,"d":"10,774 "}},{"v":4622,"d":"4,622 "},null,{"$f":"220+220","v":{"v":440,"d":"440 "}},{"$f":"O11+P11-Q11","v":{"v":4182,"d":"4,182 "}},{"v":2200,"d":"2,200 "}]
["Facilities Renewal","FSU","Academic",{"v":85942,"d":"85,942 "},null,null,{"v":85942,"d":"85,942 "},{"$f":"1830+1830","v":{"v":3660,"d":"3,660 "}},{"v":915,"d":"915 "},{"$f":"1830/2","v":{"v":915,"d":"915 "}},{"v":15068,"d":"15,068 "},null,{"$f":"717+717","v":{"v":1434,"d":"1,434 "}},{"v":13634,"d":"13,634 "},{"v":5849,"d":"5,849 "},null,{"$f":"278+278","v":{"v":556,"d":"556 "}},{"v":5293,"d":"5,293 "},{"v":2782,"d":"2,782 "}]
["Facilities Renewal","SU","Academic",{"v":7994,"d":"7,994 "},null,null,{"v":7994,"d":"7,994 "},{"$f":"170+170","v":{"v":340,"d":"340 "}},{"v":85,"d":"85 "},{"$f":"170/2","v":{"v":85,"d":"85 "}},{"v":1401,"d":"1,401 "},null,{"$f":"67+67","v":{"v":134,"d":"134 "}},{"v":1267,"d":"1,267 "},{"v":544,"d":"544 "},null,{"$f":"26+26","v":{"v":52,"d":"52 "}},{"v":492,"d":"492 "},{"v":258,"d":"258 "}]
["Facilities Renewal","TU","Academic",{"v":151042,"d":"151,042 "},null,null,{"v":151042,"d":"151,042 "},{"$f":"3217+3217","v":{"v":6434,"d":"6,434 "}},{"v":1608.5,"d":"1,609 "},{"$f":"3217/2","v":{"v":1608.5,"d":"1,609 "}},{"v":26480,"d":"26,480 "},null,{"$f":"1261+1261","v":{"v":2522,"d":"2,522 "}},{"v":23958,"d":"23,958 "},{"v":10278,"d":"10,278 "},null,{"$f":"489+489","v":{"v":978,"d":"978 "}},{"v":9300,"d":"9,300 "},{"v":4890,"d":"4,890 "}]
["Fine Arts Center","TU","Academic",{"v":391866,"d":"391,866 "},null,null,{"v":391866,"d":"391,866 "},{"$f":"8346+8346","v":{"v":16692,"d":"16,692 "}},{"v":4173,"d":"4,173 "},{"$f":"8346/2","v":{"v":4173,"d":"4,173 "}},{"v":68701,"d":"68,701 "},null,{"$f":"3271+3271","v":{"v":6542,"d":"6,542 "}},{"v":62159,"d":"62,159 "},{"v":26662,"d":"26,662 "},null,{"$f":"1270+1270","v":{"v":2540,"d":"2,540 "}},{"v":24122,"d":"24,122 "},{"v":12690,"d":"12,690 "}]
["Facilities Renewal","UB","Academic",{"v":28867,"d":"28,867 "},null,null,{"v":28867,"d":"28,867 "},{"$f":"615+615","v":{"v":1230,"d":"1,230 "}},{"v":307.5,"d":"308 "},{"$f":"615/2","v":{"v":307.5,"d":"308 "}},{"v":5061,"d":"5,061 "},null,{"$f":"241+241","v":{"v":482,"d":"482 "}},{"v":4579,"d":"4,579 "},{"v":1963,"d":"1,963 "},null,{"$f":"94+94","v":{"v":188,"d":"188 "}},{"v":1775,"d":"1,775 "},{"v":936,"d":"936 "}]
["New Dental School","UMB","Academic",{"v":2074929,"d":"2,074,929 "},null,null,{"v":2074929,"d":"2,074,929 "},{"$f":"44193+44193","v":{"v":88386,"d":"88,386 "}},{"v":22096.5,"d":"22,097 "},{"$f":"44193/2","v":{"v":22096.5,"d":"22,097 "}},{"v":363769,"d":"363,769 "},null,{"$f":"17322+17322","v":{"v":34644,"d":"34,644 "}},{"v":329125,"d":"329,125 "},{"v":141183,"d":"141,183 "},null,{"$f":"6723+6723","v":{"v":13446,"d":"13,446 "}},{"v":127737,"d":"127,737 "},{"v":67188,"d":"67,188 "}]
["Facilities Renewal","UMB ","Academic",{"v":247757,"d":"247,757 "},null,null,{"v":247757,"d":"247,757 "},{"$f":"5277+5277","v":{"v":10554,"d":"10,554 "}},{"v":2638.5,"d":"2,639 "},{"$f":"5277/2","v":{"v":2638.5,"d":"2,639 "}},{"v":43436,"d":"43,436 "},null,{"$f":"2068+2068","v":{"v":4136,"d":"4,136 "}},{"v":39300,"d":"39,300 "},{"v":16857,"d":"16,857 "},null,{"$f":"803+803","v":{"v":1606,"d":"1,606 "}},{"v":15251,"d":"15,251 "},{"v":8024,"d":"8,024 "}]
["Facilities Renewal","UMBC","Academic",{"v":128042,"d":"128,042 "},null,null,{"v":128042,"d":"128,042 "},{"$f":"2727+2727","v":{"v":5454,"d":"5,454 "}},{"v":1363.5,"d":"1,364 "},{"$f":"2727/2","v":{"v":1363.5,"d":"1,364 "}},{"v":22448,"d":"22,448 "},null,{"$f":"1069+1069","v":{"v":2138,"d":"2,138 "}},{"v":20310,"d":"20,310 "},{"v":8712,"d":"8,712 "},null,{"$f":"415+415","v":{"v":830,"d":"830 "}},{"v":7882,"d":"7,882 "},{"v":4146,"d":"4,146 "}]
["Emergency Project","UMBC","Academic",{"v":23222,"d":"23,222 "},null,null,{"v":23222,"d":"23,222 "},{"$f":"495+495","v":{"v":990,"d":"990 "}},{"v":247.5,"d":"248 "},{"$f":"495/2","v":{"v":247.5,"d":"248 "}},{"v":4071,"d":"4,071 "},null,{"$f":"194+194","v":{"v":388,"d":"388 "}},{"v":3683,"d":"3,683 "},{"v":1581,"d":"1,581 "},null,{"$f":"75+75","v":{"v":150,"d":"150 "}},{"v":1431,"d":"1,431 "},{"v":752,"d":"752 "}]
["Information Technology Building equipment","UMBC","Academic",{"v":21468,"d":"21,468 "},null,null,{"v":21468,"d":"21,468 "},{"$f":"457+457","v":{"v":914,"d":"914 "}},{"v":228.5,"d":"229 "},{"$f":"457/2","v":{"v":228.5,"d":"229 "}},{"v":3764,"d":"3,764 "},null,{"$f":"179+179","v":{"v":358,"d":"358 "}},{"v":3406,"d":"3,406 "},{"v":1459,"d":"1,459 "},null,{"$f":"70+70","v":{"v":140,"d":"140 "}},{"v":1319,"d":"1,319 "},{"v":696,"d":"696 "}]
["Facilities Renewal","UMCES","Academic",{"v":44347,"d":"44,347 "},null,null,{"v":44347,"d":"44,347 "},{"$f":"945+945","v":{"v":1890,"d":"1,890 "}},{"v":472.5,"d":"473 "},{"$f":"945/2","v":{"v":472.5,"d":"473 "}},{"v":7775,"d":"7,775 "},null,{"$f":"370+370","v":{"v":740,"d":"740 "}},{"v":7035,"d":"7,035 "},{"v":3016,"d":"3,016 "},null,{"$f":"144+144","v":{"v":288,"d":"288 "}},{"v":2728,"d":"2,728 "},{"v":1438,"d":"1,438 "}]
["Aquaculture Building","UMCES","Academic",{"v":7365,"d":"7,365 "},null,null,{"v":7365,"d":"7,365 "},{"$f":"157+157","v":{"v":314,"d":"314 "}},{"v":78.5,"d":"79 "},{"$f":"157/2","v":{"v":78.5,"d":"79 "}},{"v":1293,"d":"1,293 "},null,{"$f":"61+61","v":{"v":122,"d":"122 "}},{"v":1171,"d":"1,171 "},{"v":501,"d":"501 "},null,{"$f":"24+24","v":{"v":48,"d":"48 "}},{"v":453,"d":"453 "},{"v":240,"d":"240 "}]
["Facilities Renewal","UMCP","Academic",{"v":823292,"d":"823,292 "},null,null,{"v":823292,"d":"823,292 "},{"$f":"17535+17535","v":{"v":35070,"d":"35,070 "}},{"v":8767.5,"d":"8,768 "},{"$f":"17535/2","v":{"v":8767.5,"d":"8,768 "}},{"v":144337,"d":"144,337 "},null,{"$f":"6873+6873","v":{"v":13746,"d":"13,746 "}},{"v":130591,"d":"130,591 "},{"v":56018,"d":"56,018 "},null,{"$f":"2668+2668","v":{"v":5336,"d":"5,336 "}},{"v":50682,"d":"50,682 "},{"v":26660,"d":"26,660 "}]
["Emergency Fund Projects","UMCP","Academic",{"v":7736,"d":"7,736 "},null,null,{"v":7736,"d":"7,736 "},{"$f":"165+165","v":{"v":330,"d":"330 "}},{"v":82.5,"d":"83 "},{"$f":"165/2","v":{"v":82.5,"d":"83 "}},{"v":1355,"d":"1,355 "},null,{"$f":"65+65","v":{"v":130,"d":"130 "}},{"v":1225,"d":"1,225 "},{"v":527,"d":"527 "},null,{"$f":"25+25","v":{"v":50,"d":"50 "}},{"v":477,"d":"477 "},{"v":250,"d":"250 "}]
["Facilities Renewal","UMES","Academic",{"v":537053,"d":"537,053 "},null,null,{"v":537053,"d":"537,053 "},{"$f":"11438+11438","v":{"v":22876,"d":"22,876 "}},{"v":5719,"d":"5,719 "},{"$f":"11438/2","v":{"v":5719,"d":"5,719 "}},{"v":94153,"d":"94,153 "},null,{"$f":"4484+4484","v":{"v":8968,"d":"8,968 "}},{"v":85185,"d":"85,185 "},{"v":36542,"d":"36,542 "},null,{"$f":"1740+1740","v":{"v":3480,"d":"3,480 "}},{"v":33062,"d":"33,062 "},{"v":17388,"d":"17,388 "}]
["Social Science, Education and Health","UMES","Academic",{"v":55931,"d":"55,931 "},null,null,{"v":55931,"d":"55,931 "},{"$f":"1191+1191","v":{"v":2382,"d":"2,382 "}},{"v":595.5,"d":"596 "},{"$f":"1191/2","v":{"v":595.5,"d":"596 "}},{"v":9805,"d":"9,805 "},null,{"$f":"467+467","v":{"v":934,"d":"934 "}},{"v":8871,"d":"8,871 "},{"v":3806,"d":"3,806 "},null,{"$f":"181+181","v":{"v":362,"d":"362 "}},{"v":3444,"d":"3,444 "},{"v":1810,"d":"1,810 "}]
["Utilities Upgrade / Site Improvement","UMES","Academic",{"v":363628,"d":"363,628 "},null,null,{"v":363628,"d":"363,628 "},{"$f":"7745+7745","v":{"v":15490,"d":"15,490 "}},{"v":3872.5,"d":"3,873 "},{"$f":"7745/2","v":{"v":3872.5,"d":"3,873 "}},{"v":63749,"d":"63,749 "},null,{"$f":"3036+3036","v":{"v":6072,"d":"6,072 "}},{"v":57677,"d":"57,677 "},{"v":24742,"d":"24,742 "},null,{"$f":"1178+1178","v":{"v":2356,"d":"2,356 "}},{"v":22386,"d":"22,386 "},{"v":11774,"d":"11,774 "}]
["Emergency Project","USM","Academic",{"v":126,"d":"126 "},null,null,{"v":126,"d":"126 "},{"$f":"3+3","v":{"v":6,"d":"6 "}},{"v":1.5,"d":"2 "},{"$f":"3/2","v":{"v":1.5,"d":"2 "}},{"v":21,"d":"21 "},null,{"$f":"1+1","v":{"v":2,"d":"2 "}},{"v":19,"d":"19 "},{"v":10,"d":"10 "},null,null,{"v":10,"d":"10 "},{"v":4,"d":"4 "}]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Health Center","UMCP","Aux",{"v":68208,"d":"68,208 "},null,null,{"v":68208,"d":"68,208 "},{"$f":"1453+1453","v":{"v":2906,"d":"2,906 "}},{"v":726.5,"d":"727 "},{"$f":"1453/2","v":{"v":726.5,"d":"727 "}},{"v":11959,"d":"11,959 "},null,{"$f":"569+569","v":{"v":1138,"d":"1,138 "}},{"v":10821,"d":"10,821 "},{"v":4641,"d":"4,641 "},null,{"$f":"221+221","v":{"v":442,"d":"442 "}},{"v":4199,"d":"4,199 "},{"v":2210,"d":"2,210 "}]
["Queen Anne's Hall","UMCP","Aux",{"v":31282,"d":"31,282 "},null,null,{"v":31282,"d":"31,282 "},{"$f":"666+666","v":{"v":1332,"d":"1,332 "}},{"v":333,"d":"333 "},{"$f":"666/2","v":{"v":333,"d":"333 "}},{"v":5485,"d":"5,485 "},null,{"$f":"261+261","v":{"v":522,"d":"522 "}},{"v":4963,"d":"4,963 "},{"v":2130,"d":"2,130 "},null,{"$f":"101+101","v":{"v":202,"d":"202 "}},{"v":1928,"d":"1,928 "},{"v":1012,"d":"1,012 "}]
["South Campus Parking #5","UMCP","Aux",{"v":6478,"d":"6,478 "},null,null,{"v":6478,"d":"6,478 "},{"$f":"138+138","v":{"v":276,"d":"276 "}},{"v":69,"d":"69 "},{"$f":"138/2","v":{"v":69,"d":"69 "}},{"v":1136,"d":"1,136 "},null,{"$f":"54+54","v":{"v":108,"d":"108 "}},{"v":1028,"d":"1,028 "},{"v":441,"d":"441 "},null,{"$f":"21+21","v":{"v":42,"d":"42 "}},{"v":399,"d":"399 "},{"v":210,"d":"210 "}]
["New Campus Center","UMB","Aux",{"v":692538,"d":"692,538 "},null,null,{"v":692538,"d":"692,538 "},{"$f":"14750+14750","v":{"v":29500,"d":"29,500 "}},{"v":7375,"d":"7,375 "},{"$f":"14750/2","v":{"v":7375,"d":"7,375 "}},{"v":121413,"d":"121,413 "},null,{"$f":"5782+5782","v":{"v":11564,"d":"11,564 "}},{"v":109849,"d":"109,849 "},{"v":47121,"d":"47,121 "},null,{"$f":"2244+2244","v":{"v":4488,"d":"4,488 "}},{"v":42633,"d":"42,633 "},{"v":22424,"d":"22,424 "}]
["Pine Street Annex","UMB","Aux",{"v":3809,"d":"3,809 "},null,null,{"v":3809,"d":"3,809 "},{"$f":"81+81","v":{"v":162,"d":"162 "}},{"v":40.5,"d":"41 "},{"$f":"81/2","v":{"v":40.5,"d":"41 "}},{"v":667,"d":"667 "},null,{"$f":"32+32","v":{"v":64,"d":"64 "}},{"v":603,"d":"603 "},{"v":260,"d":"260 "},null,{"$f":"12+12","v":{"v":24,"d":"24 "}},{"v":236,"d":"236 "},{"v":122,"d":"122 "}]
["Murphy Hall Annex Renov","UMES","Aux",{"v":4021,"d":"4,021 "},null,null,{"v":4021,"d":"4,021 "},{"$f":"86+86","v":{"v":172,"d":"172 "}},{"v":43,"d":"43 "},{"$f":"86/2","v":{"v":43,"d":"43 "}},{"v":704,"d":"704 "},null,{"$f":"34+34","v":{"v":68,"d":"68 "}},{"v":636,"d":"636 "},{"v":274,"d":"274 "},null,{"$f":"13+13","v":{"v":26,"d":"26 "}},{"v":248,"d":"248 "},{"v":130,"d":"130 "}]
["New Residence Hall","UMES","Aux",{"v":1128,"d":"1,128 "},null,null,{"v":1128,"d":"1,128 "},{"$f":"24+24","v":{"v":48,"d":"48 "}},{"v":12,"d":"12 "},{"$f":"24/2","v":{"v":12,"d":"12 "}},{"v":199,"d":"199 "},null,{"$f":"9+9","v":{"v":18,"d":"18 "}},{"v":181,"d":"181 "},{"v":76,"d":"76 "},null,{"$f":"4+4","v":{"v":8,"d":"8 "}},{"v":68,"d":"68 "},{"v":38,"d":"38 "}]
["Student Services Center","UMES","Aux",{"v":20783,"d":"20,783 "},null,null,{"v":20783,"d":"20,783 "},{"$f":"443+443","v":{"v":886,"d":"886 "}},{"v":221.5,"d":"222 "},{"$f":"443/2","v":{"v":221.5,"d":"222 "}},{"v":3642,"d":"3,642 "},null,{"$f":"174+174","v":{"v":348,"d":"348 "}},{"v":3294,"d":"3,294 "},{"v":1415,"d":"1,415 "},null,{"$f":"67+67","v":{"v":134,"d":"134 "}},{"v":1281,"d":"1,281 "},{"v":672,"d":"672 "}]
["New Parking Lot","UMBC","Aux",{"v":30979,"d":"30,979 "},null,null,{"$f":"D39+E39-F39","v":{"v":30979,"d":"30,979 "}},{"$f":"660+660","v":{"v":1320,"d":"1,320 "}},{"v":330,"d":"330 "},{"$f":"660/2","v":{"v":330,"d":"330 "}},{"v":5430,"d":"5,430 "},null,{"$f":"259+259","v":{"v":518,"d":"518 "}},{"$f":"K39+L39-M39","v":{"v":4912,"d":"4,912 "}},{"v":2109,"d":"2,109 "},null,{"$f":"100+100","v":{"v":200,"d":"200 "}},{"$f":"O39+P39-Q39","v":{"v":1909,"d":"1,909 "}},{"$f":"H39-M39+Q39-I39+J39","v":{"v":1002,"d":"1,002 "}}]
["Residence Hall Renov","UMBC","Aux",{"v":365000,"d":"365,000 "},null,null,{"v":365000,"d":"365,000 "},{"$f":"7774+7774","v":{"v":15548,"d":"15,548 "}},{"v":3887,"d":"3,887 "},{"$f":"7774/2","v":{"v":3887,"d":"3,887 "}},{"v":63990,"d":"63,990 "},null,{"$f":"3047+3047","v":{"v":6094,"d":"6,094 "}},{"v":57896,"d":"57,896 "},{"v":24835,"d":"24,835 "},null,{"$f":"1183+1183","v":{"v":2366,"d":"2,366 "}},{"v":22469,"d":"22,469 "},{"v":11820,"d":"11,820 "}]
["Dining Hall HVAC Upgrade","UMBC","Aux",{"v":18106,"d":"18,106 "},null,null,{"v":18106,"d":"18,106 "},{"$f":"386+386","v":{"v":772,"d":"772 "}},{"v":193,"d":"193 "},{"$f":"386/2","v":{"v":193,"d":"193 "}},{"v":3175,"d":"3,175 "},null,{"$f":"151+151","v":{"v":302,"d":"302 "}},{"v":2873,"d":"2,873 "},{"v":1231,"d":"1,231 "},null,{"$f":"59+59","v":{"v":118,"d":"118 "}},{"v":1113,"d":"1,113 "},{"v":588,"d":"588 "}]
["New Recreation & Athletic","UMBC","Aux",{"v":144749,"d":"144,749 "},null,null,{"v":144749,"d":"144,749 "},{"$f":"3083+3083","v":{"v":6166,"d":"6,166 "}},{"v":1541.5,"d":"1,542 "},{"$f":"3083/2","v":{"v":1541.5,"d":"1,542 "}},{"v":25377,"d":"25,377 "},null,{"$f":"1208+1208","v":{"v":2416,"d":"2,416 "}},{"v":22961,"d":"22,961 "},{"v":9849,"d":"9,849 "},null,{"$f":"469+469","v":{"v":938,"d":"938 "}},{"v":8911,"d":"8,911 "},{"v":4688,"d":"4,688 "}]
["Holmes Hall & Tubman Hall","BSU","Aux",{"v":7861,"d":"7,861 "},null,null,{"v":7861,"d":"7,861 "},{"$f":"167+167","v":{"v":334,"d":"334 "}},{"v":83.5,"d":"84 "},{"$f":"167/2","v":{"v":83.5,"d":"84 "}},{"v":1377,"d":"1,377 "},null,{"$f":"66+66","v":{"v":132,"d":"132 "}},{"v":1245,"d":"1,245 "},{"v":536,"d":"536 "},null,{"$f":"25+25","v":{"v":50,"d":"50 "}},{"v":486,"d":"486 "},{"v":252,"d":"252 "}]
["New Child Care Center","TU","Aux",{"v":558477,"d":"558,477 "},null,null,{"v":558477,"d":"558,477 "},{"$f":"11895+11895","v":{"v":23790,"d":"23,790 "}},{"v":5947.5,"d":"5,948 "},{"$f":"11895/2","v":{"v":5947.5,"d":"5,948 "}},{"v":97911,"d":"97,911 "},null,{"$f":"4662+4662","v":{"v":9324,"d":"9,324 "}},{"v":88587,"d":"88,587 "},{"v":37999,"d":"37,999 "},null,{"$f":"1810+1810","v":{"v":3620,"d":"3,620 "}},{"v":34379,"d":"34,379 "},{"v":18086,"d":"18,086 "}]
["7800 York Road Garage","TU","Aux",{"v":23599,"d":"23,599 "},null,null,{"v":23599,"d":"23,599 "},{"$f":"503+503","v":{"v":1006,"d":"1,006 "}},{"v":251.5,"d":"252 "},{"$f":"503/2","v":{"v":251.5,"d":"252 "}},{"v":4137,"d":"4,137 "},null,{"$f":"197+197","v":{"v":394,"d":"394 "}},{"v":3743,"d":"3,743 "},{"v":1607,"d":"1,607 "},null,{"$f":"76+76","v":{"v":152,"d":"152 "}},{"v":1455,"d":"1,455 "},{"v":764,"d":"764 "}]
["Towsontown Garage Expansion","TU","Aux",{"v":131679,"d":"131,679 "},null,null,{"v":131679,"d":"131,679 "},{"$f":"2805+2805","v":{"v":5610,"d":"5,610 "}},{"v":1402.5,"d":"1,403 "},{"$f":"2805/2","v":{"v":1402.5,"d":"1,403 "}},{"v":23087,"d":"23,087 "},null,{"$f":"1099+1099","v":{"v":2198,"d":"2,198 "}},{"v":20889,"d":"20,889 "},{"v":8959,"d":"8,959 "},null,{"$f":"427+427","v":{"v":854,"d":"854 "}},{"v":8105,"d":"8,105 "},{"v":4266,"d":"4,266 "}]
["Towson Center Arena","TU","Aux",{"v":21925,"d":"21,925 "},null,null,{"v":21925,"d":"21,925 "},{"$f":"467+467","v":{"v":934,"d":"934 "}},{"v":233.5,"d":"234 "},{"$f":"467/2","v":{"v":233.5,"d":"234 "}},{"v":3844,"d":"3,844 "},null,{"$f":"183+183","v":{"v":366,"d":"366 "}},{"v":3478,"d":"3,478 "},{"v":1492,"d":"1,492 "},null,{"$f":"71+71","v":{"v":142,"d":"142 "}},{"v":1350,"d":"1,350 "},{"v":710,"d":"710 "}]
["New Student Center","UB","Aux",{"v":1799730,"d":"1,799,730 "},null,null,{"v":1799730,"d":"1,799,730 "},{"$f":"38332+38332","v":{"v":76664,"d":"76,664 "}},{"v":19166,"d":"19,166 "},{"$f":"38332/2","v":{"v":19166,"d":"19,166 "}},{"v":315521,"d":"315,521 "},null,{"$f":"15025+15025","v":{"v":30050,"d":"30,050 "}},{"v":285471,"d":"285,471 "},{"v":122458,"d":"122,458 "},null,{"$f":"5831+5831","v":{"v":11662,"d":"11,662 "}},{"v":110796,"d":"110,796 "},{"v":58276,"d":"58,276 "}]
["Shady Grove Parking Lot #2","USM","Aux",{"v":79240,"d":"79,240 "},null,null,{"v":79240,"d":"79,240 "},{"$f":"1688+1688","v":{"v":3376,"d":"3,376 "}},{"v":844,"d":"844 "},{"$f":"1688/2","v":{"v":844,"d":"844 "}},{"v":13892,"d":"13,892 "},null,{"$f":"662+662","v":{"v":1324,"d":"1,324 "}},{"v":12568,"d":"12,568 "},{"v":5392,"d":"5,392 "},null,{"$f":"257+257","v":{"v":514,"d":"514 "}},{"v":4878,"d":"4,878 "},{"v":2566,"d":"2,566 "}]
[{"$nulls":3},0,null,null,{"v":0,"d":"0 "},{"$nulls":3},0,null,null,{"v":0,"d":"0 "},0,null,null,{"v":0,"d":"0 "}]
["2006 Series A"]
[]
["Academic"]
["New Dental School ","UMB","Academic",{"v":1256912,"d":"1,256,912 "},null,{"v":2807,"d":"2,807 "},{"$f":"D54+E54-F54","v":{"v":1254105,"d":"1,254,105 "}},{"$f":"27476+27420","v":{"v":54896,"d":"54,896 "}},{"v":13738,"d":"13,738 "},{"$f":"27420/2","v":{"v":13710,"d":"13,710 "}},{"v":225358,"d":"225,358 "},null,{"$f":"9014+9014","v":{"v":18028,"d":"18,028 "}},{"$f":"K54+L54-M54","v":{"v":207330,"d":"207,330 "}},{"v":168700,"d":"168,700 "},null,{"$f":"6748+6748","v":{"v":13496,"d":"13,496 "}},{"$f":"O54+P54-Q54","v":{"v":155204,"d":"155,204 "}},{"$f":"H54-M54+Q54-I54+J54","v":{"v":50336,"d":"50,336 "}}]
["Facilities Renewal ","UMB","Academic",{"v":1250051,"d":"1,250,051 "},null,{"v":2792,"d":"2,792 "},{"v":1247259,"d":"1,247,259 "},{"$f":"27326+27271","v":{"v":54597,"d":"54,597 "}},{"v":13663,"d":"13,663 "},{"$f":"27271/2","v":{"v":13635.5,"d":"13,636 "}},{"v":224127,"d":"224,127 "},null,{"$f":"8965+8965","v":{"v":17930,"d":"17,930 "}},{"v":206197,"d":"206,197 "},{"v":168350,"d":"168,350 "},null,{"$f":"6734+6734","v":{"v":13468,"d":"13,468 "}},{"v":154882,"d":"154,882 "},{"v":50107.5,"d":"50,108 "}]
["Facilities Renewal ","UMCP","Academic",{"v":581490,"d":"581,490 "},null,{"v":1299,"d":"1,299 "},{"v":580191,"d":"580,191 "},{"$f":"12712+12686","v":{"v":25398,"d":"25,398 "}},{"v":6356,"d":"6,356 "},{"$f":"12686/2","v":{"v":6343,"d":"6,343 "}},{"v":104259,"d":"104,259 "},null,{"$f":"4170+4170","v":{"v":8340,"d":"8,340 "}},{"v":95919,"d":"95,919 "},{"v":78200,"d":"78,200 "},null,{"$f":"3128+3128","v":{"v":6256,"d":"6,256 "}},{"v":71944,"d":"71,944 "},{"v":23301,"d":"23,301 "}]
["UMBI closeout","UMCP","Academic",{"v":184861,"d":"184,861 "},null,{"v":413,"d":"413 "},{"v":184448,"d":"184,448 "},{"$f":"4041+4033","v":{"v":8074,"d":"8,074 "}},{"v":2020.5,"d":"2,021 "},{"$f":"4033/2","v":{"v":2016.5,"d":"2,017 "}},{"v":33144,"d":"33,144 "},null,{"$f":"1326+1326","v":{"v":2652,"d":"2,652 "}},{"v":30492,"d":"30,492 "},{"v":24875,"d":"24,875 "},null,{"$f":"995+995","v":{"v":1990,"d":"1,990 "}},{"v":22885,"d":"22,885 "},{"v":7408,"d":"7,408 "}]
["Emergency Fund Projects","BSU","Academic",{"v":32671,"d":"32,671 "},null,{"v":73,"d":"73 "},{"v":32598,"d":"32,598 "},{"$f":"714+713","v":{"v":1427,"d":"1,427 "}},{"v":357,"d":"357 "},{"$f":"713/2","v":{"v":356.5,"d":"357 "}},{"v":5859,"d":"5,859 "},null,{"$f":"234+234","v":{"v":468,"d":"468 "}},{"v":5391,"d":"5,391 "},{"v":4400,"d":"4,400 "},null,{"$f":"176+176","v":{"v":352,"d":"352 "}},{"v":4048,"d":"4,048 "},{"v":1310.5,"d":"1,311 "}]
["Facilities Renewal ","BSU","Academic",{"v":194059,"d":"194,059 "},null,{"v":433,"d":"433 "},{"v":193626,"d":"193,626 "},{"$f":"4242+4233","v":{"v":8475,"d":"8,475 "}},{"v":2121,"d":"2,121 "},{"$f":"4233/2","v":{"v":2116.5,"d":"2,117 "}},{"v":34793,"d":"34,793 "},null,{"$f":"1392+1392","v":{"v":2784,"d":"2,784 "}},{"v":32009,"d":"32,009 "},{"v":26150,"d":"26,150 "},null,{"$f":"1046+1046","v":{"v":2092,"d":"2,092 "}},{"v":24058,"d":"24,058 "},{"v":7778.5,"d":"7,779 "}]
["Emergency Project","TU","Academic",{"v":4482,"d":"4,482 "},null,{"v":10,"d":"10 "},{"v":4472,"d":"4,472 "},{"$f":"98+98","v":{"v":196,"d":"196 "}},{"v":49,"d":"49 "},{"$f":"98/2","v":{"v":49,"d":"49 "}},{"v":804,"d":"804 "},null,{"$f":"32+32","v":{"v":64,"d":"64 "}},{"v":740,"d":"740 "},{"v":600,"d":"600 "},null,{"$f":"24+24","v":{"v":48,"d":"48 "}},{"v":552,"d":"552 "},{"v":180,"d":"180 "}]
["Facilities Renewal ","TU","Academic",{"v":820298,"d":"820,298 "},null,{"v":1832,"d":"1,832 "},{"v":818466,"d":"818,466 "},{"$f":"17932+17895","v":{"v":35827,"d":"35,827 "}},{"v":8966,"d":"8,966 "},{"$f":"17895/2","v":{"v":8947.5,"d":"8,948 "}},{"v":147075,"d":"147,075 "},null,{"$f":"5883+5883","v":{"v":11766,"d":"11,766 "}},{"v":135309,"d":"135,309 "},{"v":110400,"d":"110,400 "},null,{"$f":"4416+4416","v":{"v":8832,"d":"8,832 "}},{"v":101568,"d":"101,568 "},{"v":32874.5,"d":"32,875 "}]
["Facilities Renewal ","CSU","Academic",{"v":167092,"d":"167,092 "},null,{"v":373,"d":"373 "},{"v":166719,"d":"166,719 "},{"$f":"3653+3645","v":{"v":7298,"d":"7,298 "}},{"v":1826.5,"d":"1,827 "},{"$f":"3645/2","v":{"v":1822.5,"d":"1,823 "}},{"v":29960,"d":"29,960 "},null,{"$f":"1198+1198","v":{"v":2396,"d":"2,396 "}},{"v":27564,"d":"27,564 "},{"v":22550,"d":"22,550 "},null,{"$f":"902+902","v":{"v":1804,"d":"1,804 "}},{"v":20746,"d":"20,746 "},{"v":6702,"d":"6,702 "}]
["Health/Human Service Building","CSU","Academic",{"v":173294,"d":"173,294 "},null,{"v":387,"d":"387 "},{"v":172907,"d":"172,907 "},{"$f":"3788+3781","v":{"v":7569,"d":"7,569 "}},{"v":1894,"d":"1,894 "},{"$f":"3781/2","v":{"v":1890.5,"d":"1,891 "}},{"v":31070,"d":"31,070 "},null,{"$f":"1243+1243","v":{"v":2486,"d":"2,486 "}},{"v":28584,"d":"28,584 "},{"v":23350,"d":"23,350 "},null,{"$f":"934+934","v":{"v":1868,"d":"1,868 "}},{"v":21482,"d":"21,482 "},{"v":6947.5,"d":"6,948 "}]
["Utilities Upgrade/Site Improvement","UMES","Academic",{"v":570358,"d":"570,358 "},null,{"v":1274,"d":"1,274 "},{"v":569084,"d":"569,084 "},{"$f":"12468+12443","v":{"v":24911,"d":"24,911 "}},{"v":6234,"d":"6,234 "},{"$f":"12443/2","v":{"v":6221.5,"d":"6,222 "}},{"v":102262,"d":"102,262 "},null,{"$f":"4090+4090","v":{"v":8180,"d":"8,180 "}},{"v":94082,"d":"94,082 "},{"v":76775,"d":"76,775 "},null,{"$f":"3071+3071","v":{"v":6142,"d":"6,142 "}},{"v":70633,"d":"70,633 "},{"v":22860.5,"d":"22,861 "}]
["Social Sci,  Edu & Health Sci","UMES","Academic",{"v":914,"d":"914 "},null,{"v":2,"d":"2 "},{"v":912,"d":"912 "},{"$f":"20+20","v":{"v":40,"d":"40 "}},{"v":10,"d":"10 "},{"$f":"20/2","v":{"v":10,"d":"10 "}},{"v":162,"d":"162 "},null,{"$f":"7+7","v":{"v":14,"d":"14 "}},{"v":148,"d":"148 "},{"v":150,"d":"150 "},null,{"$f":"6+6","v":{"v":12,"d":"12 "}},{"v":138,"d":"138 "},{"v":38,"d":"38 "}]
["Facilities Renewal ","UMBC","Academic",{"v":345195,"d":"345,195 "},null,{"v":771,"d":"771 "},{"v":344424,"d":"344,424 "},{"$f":"7546+7531","v":{"v":15077,"d":"15,077 "}},{"v":3773,"d":"3,773 "},{"$f":"7531/2","v":{"v":3765.5,"d":"3,766 "}},{"v":61891,"d":"61,891 "},null,{"$f":"2476+2476","v":{"v":4952,"d":"4,952 "}},{"v":56939,"d":"56,939 "},{"v":46500,"d":"46,500 "},null,{"$f":"1860+1860","v":{"v":3720,"d":"3,720 "}},{"v":42780,"d":"42,780 "},{"v":13837.5,"d":"13,838 "}]
["UMBI closeout","UMBC","Academic",{"v":211501,"d":"211,501 "},null,{"v":472,"d":"472 "},{"v":211029,"d":"211,029 "},{"$f":"4623+4614","v":{"v":9237,"d":"9,237 "}},{"v":2311.5,"d":"2,312 "},{"$f":"4614/2","v":{"v":2307,"d":"2,307 "}},{"v":37920,"d":"37,920 "},null,{"$f":"1517+1517","v":{"v":3034,"d":"3,034 "}},{"v":34886,"d":"34,886 "},{"v":28450,"d":"28,450 "},null,{"$f":"1138+1138","v":{"v":2276,"d":"2,276 "}},{"v":26174,"d":"26,174 "},{"v":8474.5,"d":"8,475 "}]
["Emergency Fund Projects","UB","Academic",{"v":2696,"d":"2,696 "},null,{"v":6,"d":"6 "},{"v":2690,"d":"2,690 "},{"$f":"59+59","v":{"v":118,"d":"118 "}},{"v":29.5,"d":"30 "},{"$f":"59/2","v":{"v":29.5,"d":"30 "}},{"v":484,"d":"484 "},null,{"$f":"19+19","v":{"v":38,"d":"38 "}},{"v":446,"d":"446 "},{"v":350,"d":"350 "},null,{"$f":"14+14","v":{"v":28,"d":"28 "}},{"v":322,"d":"322 "},{"v":108,"d":"108 "}]
["Facilities Renewal ","UB","Academic",{"v":62629,"d":"62,629 "},null,{"v":140,"d":"140 "},{"v":62489,"d":"62,489 "},{"$f":"1369+1366","v":{"v":2735,"d":"2,735 "}},{"v":684.5,"d":"685 "},{"$f":"1366/2","v":{"v":683,"d":"683 "}},{"v":11230,"d":"11,230 "},null,{"$f":"449+449","v":{"v":898,"d":"898 "}},{"v":10332,"d":"10,332 "},{"v":8425,"d":"8,425 "},null,{"$f":"337+337","v":{"v":674,"d":"674 "}},{"v":7751,"d":"7,751 "},{"v":2509.5,"d":"2,510 "}]
["Emergency Fund Projects","FSU","Academic",{"v":83147,"d":"83,147 "},null,{"v":186,"d":"186 "},{"v":82961,"d":"82,961 "},{"$f":"1818+1814","v":{"v":3632,"d":"3,632 "}},{"v":909,"d":"909 "},{"$f":"1814/2","v":{"v":907,"d":"907 "}},{"v":14909,"d":"14,909 "},null,{"$f":"596+596","v":{"v":1192,"d":"1,192 "}},{"v":13717,"d":"13,717 "},{"v":11300,"d":"11,300 "},null,{"$f":"452+452","v":{"v":904,"d":"904 "}},{"v":10396,"d":"10,396 "},{"v":3342,"d":"3,342 "}]
["Facilities Renewal ","FSU","Academic",{"v":565853,"d":"565,853 "},null,{"v":1264,"d":"1,264 "},{"v":564589,"d":"564,589 "},{"$f":"12370+12344","v":{"v":24714,"d":"24,714 "}},{"v":6185,"d":"6,185 "},{"$f":"12344/2","v":{"v":6172,"d":"6,172 "}},{"v":101455,"d":"101,455 "},null,{"$f":"4058+4058","v":{"v":8116,"d":"8,116 "}},{"v":93339,"d":"93,339 "},{"v":76325,"d":"76,325 "},null,{"$f":"3053+3053","v":{"v":6106,"d":"6,106 "}},{"v":70219,"d":"70,219 "},{"v":22691,"d":"22,691 "}]
["Facilities Renewal ","SU","Academic",{"v":342970,"d":"342,970 "},null,{"v":766,"d":"766 "},{"v":342204,"d":"342,204 "},{"$f":"7497+7482","v":{"v":14979,"d":"14,979 "}},{"v":3748.5,"d":"3,749 "},{"$f":"7482/2","v":{"v":3741,"d":"3,741 "}},{"v":61492,"d":"61,492 "},null,{"$f":"2460+2460","v":{"v":4920,"d":"4,920 "}},{"v":56572,"d":"56,572 "},{"v":46500,"d":"46,500 "},null,{"$f":"1860+1860","v":{"v":3720,"d":"3,720 "}},{"v":42780,"d":"42,780 "},{"v":13771.5,"d":"13,772 "}]
["Facilities Renewal ","UMCES","Academic",{"v":116563,"d":"116,563 "},null,{"v":260,"d":"260 "},{"v":116303,"d":"116,303 "},{"$f":"2548+2543","v":{"v":5091,"d":"5,091 "}},{"v":1274,"d":"1,274 "},{"$f":"2543/2","v":{"v":1271.5,"d":"1,272 "}},{"v":20899,"d":"20,899 "},null,{"$f":"836+836","v":{"v":1672,"d":"1,672 "}},{"v":19227,"d":"19,227 "},{"v":15675,"d":"15,675 "},null,{"$f":"627+627","v":{"v":1254,"d":"1,254 "}},{"v":14421,"d":"14,421 "},{"v":4670.5,"d":"4,671 "}]
["Aquaculture Building","UMCES","Academic",{"v":92153,"d":"92,153 "},null,{"v":206,"d":"206 "},{"v":91947,"d":"91,947 "},{"$f":"2014+2010","v":{"v":4024,"d":"4,024 "}},{"v":1007,"d":"1,007 "},{"$f":"2010/2","v":{"v":1005,"d":"1,005 "}},{"v":16522,"d":"16,522 "},null,{"$f":"661+661","v":{"v":1322,"d":"1,322 "}},{"v":15200,"d":"15,200 "},{"v":12450,"d":"12,450 "},null,{"$f":"498+498","v":{"v":996,"d":"996 "}},{"v":11454,"d":"11,454 "},{"v":3696,"d":"3,696 "}]
["Shady Grove Edu. Center III","USM Office","Academic",{"v":483190,"d":"483,190 "},null,{"v":1079,"d":"1,079 "},{"v":482111,"d":"482,111 "},{"$f":"10563+10541","v":{"v":21104,"d":"21,104 "}},{"v":5281.5,"d":"5,282 "},{"$f":"10541/2","v":{"v":5270.5,"d":"5,271 "}},{"v":86634,"d":"86,634 "},null,{"$f":"3465+3465","v":{"v":6930,"d":"6,930 "}},{"v":79704,"d":"79,704 "},{"v":65250,"d":"65,250 "},null,{"$f":"2610+2610","v":{"v":5220,"d":"5,220 "}},{"v":60030,"d":"60,030 "},{"v":19383,"d":"19,383 "}]
["Auxiliary",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["New Campus Center","UMB","Auxiliary",{"v":13313215,"d":"13,313,215 "},null,{"v":29730,"d":"29,730 "},{"v":13283485,"d":"13,283,485 "},{"$f":"291030+290435","v":{"v":581465,"d":"581,465 "}},{"v":145515,"d":"145,515 "},{"$f":"290435/2","v":{"v":145217.5,"d":"145,218 "}},{"v":2386985,"d":"2,386,985 "},null,{"$f":"95479+95479","v":{"v":190958,"d":"190,958 "}},{"v":2196027,"d":"2,196,027 "},{"v":1792250,"d":"1,792,250 "},null,{"$f":"71690+71690","v":{"v":143380,"d":"143,380 "}},{"v":1648870,"d":"1,648,870 "},{"v":533589.5,"d":"533,590 "}]
["Fraternity/Sorority House","UMCP","Auxiliary",{"v":125299,"d":"125,299 "},null,{"v":280,"d":"280 "},{"v":125019,"d":"125,019 "},{"$f":"2739+2733","v":{"v":5472,"d":"5,472 "}},{"v":1369.5,"d":"1,370 "},{"$f":"2733/2","v":{"v":1366.5,"d":"1,367 "}},{"v":22464,"d":"22,464 "},null,{"$f":"899+899","v":{"v":1798,"d":"1,798 "}},{"v":20666,"d":"20,666 "},{"v":17000,"d":"17,000 "},null,{"$f":"680+680","v":{"v":1360,"d":"1,360 "}},{"v":15640,"d":"15,640 "},{"v":5031,"d":"5,031 "}]
["Golf Course","UMCP","Auxiliary",{"v":674382,"d":"674,382 "},null,{"v":1506,"d":"1,506 "},{"v":672876,"d":"672,876 "},{"$f":"14742+14712","v":{"v":29454,"d":"29,454 "}},{"v":7371,"d":"7,371 "},{"$f":"14712/2","v":{"v":7356,"d":"7,356 "}},{"v":120912,"d":"120,912 "},null,{"$f":"4837+4837","v":{"v":9674,"d":"9,674 "}},{"v":111238,"d":"111,238 "},{"v":91325,"d":"91,325 "},null,{"$f":"3653+3653","v":{"v":7306,"d":"7,306 "}},{"v":84019,"d":"84,019 "},{"v":27071,"d":"27,071 "}]
["SCRUB Utilities Facility","UMCP","Auxiliary",{"v":219471,"d":"219,471 "},null,{"v":490,"d":"490 "},{"v":218981,"d":"218,981 "},{"$f":"4798+4788","v":{"v":9586,"d":"9,586 "}},{"v":2399,"d":"2,399 "},{"$f":"4788/2","v":{"v":2394,"d":"2,394 "}},{"v":39350,"d":"39,350 "},null,{"$f":"1574+1574","v":{"v":3148,"d":"3,148 "}},{"v":36202,"d":"36,202 "},{"v":29525,"d":"29,525 "},null,{"$f":"1181+1181","v":{"v":2362,"d":"2,362 "}},{"v":27163,"d":"27,163 "},{"v":8795,"d":"8,795 "}]
["Byrd Stadium","UMCP","Auxiliary",{"v":1057117,"d":"1,057,117 "},null,{"v":2361,"d":"2,361 "},{"v":1054756,"d":"1,054,756 "},{"$f":"23109+23062","v":{"v":46171,"d":"46,171 "}},{"v":11554.5,"d":"11,555 "},{"$f":"23062/2","v":{"v":11531,"d":"11,531 "}},{"v":189536,"d":"189,536 "},null,{"$f":"7581+7581","v":{"v":15162,"d":"15,162 "}},{"v":174374,"d":"174,374 "},{"v":143575,"d":"143,575 "},null,{"$f":"5743+5743","v":{"v":11486,"d":"11,486 "}},{"v":132089,"d":"132,089 "},{"v":42471.5,"d":"42,472 "}]
["Holmes Hall & Tubman Hall","BSU","Auxiliary",{"v":201707,"d":"201,707 "},null,{"v":450,"d":"450 "},{"v":201257,"d":"201,257 "},{"$f":"4409+4400","v":{"v":8809,"d":"8,809 "}},{"v":2204.5,"d":"2,205 "},{"$f":"4400/2","v":{"v":2200,"d":"2,200 "}},{"v":36164,"d":"36,164 "},null,{"$f":"1447+1447","v":{"v":2894,"d":"2,894 "}},{"v":33270,"d":"33,270 "},{"v":27175,"d":"27,175 "},null,{"$f":"1087+1087","v":{"v":2174,"d":"2,174 "}},{"v":25001,"d":"25,001 "},{"v":8084.5,"d":"8,085 "}]
["Wicomico Hall Renovation","UMES","Auxiliary",{"v":73936,"d":"73,936 "},null,{"v":165,"d":"165 "},{"v":73771,"d":"73,771 "},{"$f":"1616+1613","v":{"v":3229,"d":"3,229 "}},{"v":808,"d":"808 "},{"$f":"1613/2","v":{"v":806.5,"d":"807 "}},{"v":13257,"d":"13,257 "},null,{"$f":"530+530","v":{"v":1060,"d":"1,060 "}},{"v":12197,"d":"12,197 "},{"v":9950,"d":"9,950 "},null,{"$f":"398+398","v":{"v":796,"d":"796 "}},{"v":9154,"d":"9,154 "},{"v":2963.5,"d":"2,964 "}]
["West Village Infrastructure & Site Improv.","TU","Auxiliary",{"v":6912030,"d":"6,912,030 "},null,{"v":15436,"d":"15,436 "},{"v":6896594,"d":"6,896,594 "},{"$f":"151098+150790","v":{"v":301888,"d":"301,888 "}},{"v":75549,"d":"75,549 "},{"$f":"150790/2","v":{"v":75395,"d":"75,395 "}},{"v":1239287,"d":"1,239,287 "},null,{"$f":"49572+49572","v":{"v":99144,"d":"99,144 "}},{"v":1140143,"d":"1,140,143 "},{"v":930100,"d":"930,100 "},null,{"$f":"37204+37204","v":{"v":74408,"d":"74,408 "}},{"v":855692,"d":"855,692 "},{"v":276998,"d":"276,998 "}]
["West Village Dining Commons","TU","Auxiliary",{"v":683531,"d":"683,531 "},null,{"v":1526,"d":"1,526 "},{"v":682005,"d":"682,005 "},{"$f":"14942+14912","v":{"v":29854,"d":"29,854 "}},{"v":7471,"d":"7,471 "},{"$f":"14912/2","v":{"v":7456,"d":"7,456 "}},{"v":122554,"d":"122,554 "},null,{"$f":"4902+4902","v":{"v":9804,"d":"9,804 "}},{"v":112750,"d":"112,750 "},{"v":92225,"d":"92,225 "},null,{"$f":"3689+3689","v":{"v":7378,"d":"7,378 "}},{"v":84847,"d":"84,847 "},{"v":27413,"d":"27,413 "}]
["Child Care Center","TU","Auxiliary",{"v":271076,"d":"271,076 "},null,{"v":605,"d":"605 "},{"v":270471,"d":"270,471 "},{"$f":"5926+5914","v":{"v":11840,"d":"11,840 "}},{"v":2963,"d":"2,963 "},{"$f":"5914/2","v":{"v":2957,"d":"2,957 "}},{"v":48603,"d":"48,603 "},null,{"$f":"1944+1944","v":{"v":3888,"d":"3,888 "}},{"v":44715,"d":"44,715 "},{"v":36450,"d":"36,450 "},null,{"$f":"1458+1458","v":{"v":2916,"d":"2,916 "}},{"v":33534,"d":"33,534 "},{"v":10862,"d":"10,862 "}]
["Towsontown Garage Expansion","TU","Auxiliary",{"v":5316022,"d":"5,316,022 "},null,{"v":11871,"d":"11,871 "},{"v":5304151,"d":"5,304,151 "},{"$f":"116209+115972","v":{"v":232181,"d":"232,181 "}},{"v":58104.5,"d":"58,105 "},{"$f":"115972/2","v":{"v":57986,"d":"57,986 "}},{"v":953133,"d":"953,133 "},null,{"$f":"38125+38125","v":{"v":76250,"d":"76,250 "}},{"v":876883,"d":"876,883 "},{"v":715000,"d":"715,000 "},null,{"$f":"28600+28600","v":{"v":57200,"d":"57,200 "}},{"v":657800,"d":"657,800 "},{"v":213012.5,"d":"213,013 "}]
["Towson Center Arena Improvements","TU","Auxiliary",{"v":272616,"d":"272,616 "},null,{"v":609,"d":"609 "},{"v":272007,"d":"272,007 "},{"$f":"5959+5947","v":{"v":11906,"d":"11,906 "}},{"v":2979.5,"d":"2,980 "},{"$f":"5947/2","v":{"v":2973.5,"d":"2,974 "}},{"v":48879,"d":"48,879 "},null,{"$f":"1955+1955","v":{"v":3910,"d":"3,910 "}},{"v":44969,"d":"44,969 "},{"v":36650,"d":"36,650 "},null,{"$f":"1466+1466","v":{"v":2932,"d":"2,932 "}},{"v":33718,"d":"33,718 "},{"v":10922,"d":"10,922 "}]
["Parking Garage","CSU","Auxiliary",{"v":134909,"d":"134,909 "},null,{"v":301,"d":"301 "},{"v":134608,"d":"134,608 "},{"$f":"2949+2943","v":{"v":5892,"d":"5,892 "}},{"v":1474.5,"d":"1,475 "},{"$f":"2943/2","v":{"v":1471.5,"d":"1,472 "}},{"v":24187,"d":"24,187 "},null,{"$f":"968+968","v":{"v":1936,"d":"1,936 "}},{"v":22251,"d":"22,251 "},{"v":18150,"d":"18,150 "},null,{"$f":"726+726","v":{"v":1452,"d":"1,452 "}},{"v":16698,"d":"16,698 "},{"v":5405,"d":"5,405 "}]
["Lane Center Addition","FSU","Auxiliary",{"v":149023,"d":"149,023 "},null,{"v":333,"d":"333 "},{"v":148690,"d":"148,690 "},{"$f":"3258+3251","v":{"v":6509,"d":"6,509 "}},{"v":1629,"d":"1,629 "},{"$f":"3251/2","v":{"v":1625.5,"d":"1,626 "}},{"v":26718,"d":"26,718 "},null,{"$f":"1069+1069","v":{"v":2138,"d":"2,138 "}},{"v":24580,"d":"24,580 "},{"v":20125,"d":"20,125 "},null,{"$f":"805+805","v":{"v":1610,"d":"1,610 "}},{"v":18515,"d":"18,515 "},{"v":5977.5,"d":"5,978 "}]
["Parking Garage","SU","Auxiliary",{"v":1816156,"d":"1,816,156 "},null,{"v":4056,"d":"4,056 "},{"v":1812100,"d":"1,812,100 "},{"$f":"39702+39620","v":{"v":79322,"d":"79,322 "}},{"v":19851,"d":"19,851 "},{"$f":"39620/2","v":{"v":19810,"d":"19,810 "}},{"v":325627,"d":"325,627 "},null,{"$f":"13025+13025","v":{"v":26050,"d":"26,050 "}},{"v":299577,"d":"299,577 "},{"v":244275,"d":"244,275 "},null,{"$f":"9771+9771","v":{"v":19542,"d":"19,542 "}},{"v":224733,"d":"224,733 "},{"v":72773,"d":"72,773 "}]
["New Parking Lot","UMBC","Auxiliary",{"v":257472,"d":"257,472 "},null,{"v":575,"d":"575 "},{"v":256897,"d":"256,897 "},{"$f":"5628+5617","v":{"v":11245,"d":"11,245 "}},{"v":2814,"d":"2,814 "},{"$f":"5617/2","v":{"v":2808.5,"d":"2,809 "}},{"v":46162,"d":"46,162 "},null,{"$f":"1847+1847","v":{"v":3694,"d":"3,694 "}},{"v":42468,"d":"42,468 "},{"v":34625,"d":"34,625 "},null,{"$f":"1385+1385","v":{"v":2770,"d":"2,770 "}},{"v":31855,"d":"31,855 "},{"v":10315.5,"d":"10,316 "}]
["Residence Hall renovations","UMBC","Auxiliary",{"v":1969622,"d":"1,969,622 "},null,{"v":4398,"d":"4,398 "},{"v":1965224,"d":"1,965,224 "},{"$f":"43056+42968","v":{"v":86024,"d":"86,024 "}},{"v":21528,"d":"21,528 "},{"$f":"42968/2","v":{"v":21484,"d":"21,484 "}},{"v":353141,"d":"353,141 "},null,{"$f":"14126+14126","v":{"v":28252,"d":"28,252 "}},{"v":324889,"d":"324,889 "},{"v":264900,"d":"264,900 "},null,{"$f":"10596+10596","v":{"v":21192,"d":"21,192 "}},{"v":243708,"d":"243,708 "},{"v":78920,"d":"78,920 "}]
["New Recreation and Athletics","UMBC","Auxiliary",{"v":2807589,"d":"2,807,589 "},null,{"v":6270,"d":"6,270 "},{"v":2801319,"d":"2,801,319 "},{"$f":"61374+61249","v":{"v":122623,"d":"122,623 "}},{"v":30687,"d":"30,687 "},{"$f":"61249/2","v":{"v":30624.5,"d":"30,625 "}},{"v":503385,"d":"503,385 "},null,{"$f":"20135+20135","v":{"v":40270,"d":"40,270 "}},{"v":463115,"d":"463,115 "},{"v":377750,"d":"377,750 "},null,{"$f":"15110+15110","v":{"v":30220,"d":"30,220 "}},{"v":347530,"d":"347,530 "},{"v":112510.5,"d":"112,511 "}]
["Dining Hall: HVAC Upgrades","UMBC","Auxiliary",{"v":620503,"d":"620,503 "},null,{"v":1386,"d":"1,386 "},{"v":619117,"d":"619,117 "},{"$f":"13564+13537","v":{"v":27101,"d":"27,101 "}},{"v":6782,"d":"6,782 "},{"$f":"13537/2","v":{"v":6768.5,"d":"6,769 "}},{"v":111253,"d":"111,253 "},null,{"$f":"4450+4450","v":{"v":8900,"d":"8,900 "}},{"v":102353,"d":"102,353 "},{"v":83450,"d":"83,450 "},null,{"$f":"3338+3338","v":{"v":6676,"d":"6,676 "}},{"v":76774,"d":"76,774 "},{"v":24863.5,"d":"24,864 "}]
["Student Center","UB","Auxiliary",{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Shady Grove Parking Lot 2","USM Office","Auxiliary",{"v":797,"d":"797 "},null,null,{"v":797,"d":"797 "},{"$f":"17+17","v":{"v":34,"d":"34 "}},{"v":8.5,"d":"9 "},{"$f":"17/2","v":{"v":8.5,"d":"9 "}},{"v":142,"d":"142 "},null,{"$f":"6+6","v":{"v":12,"d":"12 "}},{"v":130,"d":"130 "},{"v":100,"d":"100 "},null,{"$f":"4+4","v":{"v":8,"d":"8 "}},{"v":92,"d":"92 "},{"v":30,"d":"30 "}]
["Shady Grove Parking garage","USM Office","Auxiliary",{"v":361148,"d":"361,148 "},null,{"v":807,"d":"807 "},{"v":360341,"d":"360,341 "},{"$f":"7895+7879","v":{"v":15774,"d":"15,774 "}},{"v":3947.5,"d":"3,948 "},{"$f":"7879/2","v":{"v":3939.5,"d":"3,940 "}},{"v":64752,"d":"64,752 "},null,{"$f":"2590+2590","v":{"v":5180,"d":"5,180 "}},{"v":59572,"d":"59,572 "},{"v":48750,"d":"48,750 "},null,{"$f":"1950+1950","v":{"v":3900,"d":"3,900 "}},{"v":44850,"d":"44,850 "},{"v":14486,"d":"14,486 "}]
["Cost of issuance",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":6},{"$f":"+D100-F100","v":{"v":0,"d":"0 "}}]
[]
["Totals",null,null,{"$f":"SUM(D10:D100)","v":{"v":53905000,"d":"53,905,000 "}},{"v":0,"d":"0 "},{"v":100000,"d":"100,000 "},{"v":53805000,"d":"53,805,000 "},{"v":2344502,"d":"2,344,502 "},{"v":586624.5,"d":"586,625 "},{"v":585626.5,"d":"585,627 "},{"v":9628561,"d":"9,628,561 "},{"v":0,"d":"0 "},{"v":794660,"d":"794,660 "},{"v":8833901,"d":"8,833,901 "},{"v":6649961,"d":"6,649,961 "},{"v":0,"d":"0 "},{"v":541458,"d":"541,458 "},{"v":6108503,"d":"6,108,503 "},{"v":2090302,"d":"2,090,302 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":19},{"$f":"SUM(T10:T100)","v":{"v":0,"d":"0 "}},{"$f":"SUM(U10:U100)","v":{"v":0,"d":"0 "}},{"$f":"SUM(V10:V100)","v":{"v":0,"d":"0 "}}]
[]
["Academic"]
["UMB",null,null,{"$f":"D17+D18+D54+D55","v":{"v":4829649,"d":"4,829,649 "}},{"$f":"E17+E18+E54+E55","v":{"v":0,"d":"0 "}},{"v":5599,"d":"5,599 "},{"v":4824050,"d":"4,824,050 "},{"v":208433,"d":"208,433 "},{"v":52136,"d":"52,136 "},{"v":52080.5,"d":"52,081 "},{"v":856690,"d":"856,690 "},{"v":0,"d":"0 "},{"v":74738,"d":"74,738 "},{"v":781952,"d":"781,952 "},{"v":495090,"d":"495,090 "},{"v":0,"d":"0 "},{"v":42016,"d":"42,016 "},{"v":453074,"d":"453,074 "},{"v":175655.5,"d":"175,656 "},{"v":0,"d":"0 "}]
["UMCP",null,null,{"$f":"D24+D25+D56+D57","v":{"v":1597379,"d":"1,597,379 "}},{"$f":"E24+E25+E56+E57","v":{"v":0,"d":"0 "}},{"v":1712,"d":"1,712 "},{"v":1595667,"d":"1,595,667 "},{"v":68872,"d":"68,872 "},{"v":17226.5,"d":"17,227 "},{"v":17209.5,"d":"17,210 "},{"v":283095,"d":"283,095 "},{"v":0,"d":"0 "},{"v":24868,"d":"24,868 "},{"v":258227,"d":"258,227 "},{"v":159620,"d":"159,620 "},{"v":0,"d":"0 "},{"v":13632,"d":"13,632 "},{"v":145988,"d":"145,988 "},{"v":57619,"d":"57,619 "},{"v":0,"d":"0 "}]
["BSU",null,null,{"$f":"D10+D58+D59","v":{"v":273608,"d":"273,608 "}},{"$f":"E10+E58+E59","v":{"v":0,"d":"0 "}},{"v":506,"d":"506 "},{"v":273102,"d":"273,102 "},{"v":11898,"d":"11,898 "},{"v":2977,"d":"2,977 "},{"v":2972,"d":"2,972 "},{"v":48872,"d":"48,872 "},{"v":0,"d":"0 "},{"v":4034,"d":"4,034 "},{"v":44838,"d":"44,838 "},{"v":33739,"d":"33,739 "},{"v":0,"d":"0 "},{"v":2748,"d":"2,748 "},{"v":30991,"d":"30,991 "},{"v":10607,"d":"10,607 "},{"v":0,"d":"0 "}]
["TU",null,null,{"$f":"D14+D15+D60+D61","v":{"v":1367688,"d":"1,367,688 "}},{"$f":"E14+E15+E60+E61","v":{"v":0,"d":"0 "}},{"v":1842,"d":"1,842 "},{"v":1365846,"d":"1,365,846 "},{"v":59149,"d":"59,149 "},{"v":14796.5,"d":"14,797 "},{"v":14778,"d":"14,778 "},{"v":243060,"d":"243,060 "},{"v":0,"d":"0 "},{"v":20894,"d":"20,894 "},{"v":222166,"d":"222,166 "},{"v":147940,"d":"147,940 "},{"v":0,"d":"0 "},{"v":12398,"d":"12,398 "},{"v":135542,"d":"135,542 "},{"v":50634.5,"d":"50,635 "},{"v":0,"d":"0 "}]
["UMES",null,null,{"$f":"D26+D27+D28+D64+D65","v":{"v":1527884,"d":"1,527,884 "}},{"$f":"E26+E27+E28+E64+E65","v":{"v":0,"d":"0 "}},{"v":1276,"d":"1,276 "},{"v":1526608,"d":"1,526,608 "},{"v":65699,"d":"65,699 "},{"v":16431,"d":"16,431 "},{"v":16418.5,"d":"16,419 "},{"v":270131,"d":"270,131 "},{"v":0,"d":"0 "},{"v":24168,"d":"24,168 "},{"v":245963,"d":"245,963 "},{"v":142015,"d":"142,015 "},{"v":0,"d":"0 "},{"v":12352,"d":"12,352 "},{"v":129663,"d":"129,663 "},{"v":53870.5,"d":"53,871 "},{"v":0,"d":"0 "}]
["FSU",null,null,{"$f":"D12+D70+D71","v":{"v":734942,"d":"734,942 "}},{"$f":"E12+E70+E71","v":{"v":0,"d":"0 "}},{"v":1450,"d":"1,450 "},{"v":733492,"d":"733,492 "},{"v":32006,"d":"32,006 "},{"v":8009,"d":"8,009 "},{"v":7994,"d":"7,994 "},{"v":131432,"d":"131,432 "},{"v":0,"d":"0 "},{"v":10742,"d":"10,742 "},{"v":120690,"d":"120,690 "},{"v":93474,"d":"93,474 "},{"v":0,"d":"0 "},{"v":7566,"d":"7,566 "},{"v":85908,"d":"85,908 "},{"v":28815,"d":"28,815 "},{"v":0,"d":"0 "}]
["CSC",null,null,{"$f":"D11+D62+D63","v":{"v":408309,"d":"408,309 "}},{"$f":"E11+E62+E63","v":{"v":0,"d":"0 "}},{"v":760,"d":"760 "},{"v":407549,"d":"407,549 "},{"v":17761,"d":"17,761 "},{"v":4444,"d":"4,444 "},{"v":4436.5,"d":"4,437 "},{"v":72938,"d":"72,938 "},{"v":0,"d":"0 "},{"v":6016,"d":"6,016 "},{"v":66922,"d":"66,922 "},{"v":50522,"d":"50,522 "},{"v":0,"d":"0 "},{"v":4112,"d":"4,112 "},{"v":46410,"d":"46,410 "},{"v":15849.5,"d":"15,850 "},{"v":0,"d":"0 "}]
["UB",null,null,{"$f":"D16+D68+D69","v":{"v":94192,"d":"94,192 "}},{"$f":"E16+E68+E69","v":{"v":0,"d":"0 "}},{"v":146,"d":"146 "},{"v":94046,"d":"94,046 "},{"v":4083,"d":"4,083 "},{"v":1021.5,"d":"1,022 "},{"v":1020,"d":"1,020 "},{"v":16775,"d":"16,775 "},{"v":0,"d":"0 "},{"v":1418,"d":"1,418 "},{"v":15357,"d":"15,357 "},{"v":10738,"d":"10,738 "},{"v":0,"d":"0 "},{"v":890,"d":"890 "},{"v":9848,"d":"9,848 "},{"v":3553.5,"d":"3,554 "},{"v":0,"d":"0 "}]
["SU",null,null,{"$f":"D13+D72","v":{"v":350964,"d":"350,964 "}},{"$f":"E13+E72","v":{"v":0,"d":"0 "}},{"v":766,"d":"766 "},{"v":350198,"d":"350,198 "},{"v":15319,"d":"15,319 "},{"v":3833.5,"d":"3,834 "},{"v":3826,"d":"3,826 "},{"v":62893,"d":"62,893 "},{"v":0,"d":"0 "},{"v":5054,"d":"5,054 "},{"v":57839,"d":"57,839 "},{"v":47044,"d":"47,044 "},{"v":0,"d":"0 "},{"v":3772,"d":"3,772 "},{"v":43272,"d":"43,272 "},{"v":14029.5,"d":"14,030 "},{"v":0,"d":"0 "}]
["UMUC"]
["UMBC",null,null,{"$f":"D19+D20+D21+D66+D67","v":{"v":729428,"d":"729,428 "}},{"$f":"E19+E20+E21+E66+E67","v":{"v":0,"d":"0 "}},{"v":1243,"d":"1,243 "},{"v":728185,"d":"728,185 "},{"v":31672,"d":"31,672 "},{"v":7924,"d":"7,924 "},{"v":7912,"d":"7,912 "},{"v":130094,"d":"130,094 "},{"v":0,"d":"0 "},{"v":10870,"d":"10,870 "},{"v":119224,"d":"119,224 "},{"v":86702,"d":"86,702 "},{"v":0,"d":"0 "},{"v":7116,"d":"7,116 "},{"v":79586,"d":"79,586 "},{"v":27906,"d":"27,906 "},{"v":0,"d":"0 "}]
["UMCES",null,null,{"$f":"D22+D23+D73+D74","v":{"v":260428,"d":"260,428 "}},{"$f":"E22+E23+E73+E74","v":{"v":0,"d":"0 "}},{"v":466,"d":"466 "},{"v":259962,"d":"259,962 "},{"v":11319,"d":"11,319 "},{"v":2832,"d":"2,832 "},{"v":2827.5,"d":"2,828 "},{"v":46489,"d":"46,489 "},{"v":0,"d":"0 "},{"v":3856,"d":"3,856 "},{"v":42633,"d":"42,633 "},{"v":31642,"d":"31,642 "},{"v":0,"d":"0 "},{"v":2586,"d":"2,586 "},{"v":29056,"d":"29,056 "},{"v":10044.5,"d":"10,045 "},{"v":0,"d":"0 "}]
["USM Office",null,null,{"$f":"D29+D75","v":{"v":483316,"d":"483,316 "}},{"$f":"E29+E75","v":{"v":0,"d":"0 "}},{"v":1079,"d":"1,079 "},{"v":482237,"d":"482,237 "},{"v":21110,"d":"21,110 "},{"v":5283,"d":"5,283 "},{"v":5272,"d":"5,272 "},{"v":86655,"d":"86,655 "},{"v":0,"d":"0 "},{"v":6932,"d":"6,932 "},{"v":79723,"d":"79,723 "},{"v":65260,"d":"65,260 "},{"v":0,"d":"0 "},{"v":5220,"d":"5,220 "},{"v":60040,"d":"60,040 "},{"v":19387,"d":"19,387 "},{"v":0,"d":"0 "}]
[]
["Totals",null,null,{"$f":"SUM(D107:D120)","v":{"v":12657787,"d":"12,657,787 "}},{"$f":"SUM(E107:E120)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F107:F120)","v":{"v":16845,"d":"16,845 "}},{"v":12640942,"d":"12,640,942 "},{"v":547321,"d":"547,321 "},{"$f":"SUM(I107:I120)","v":{"v":136914,"d":"136,914 "}},{"$f":"SUM(J107:J120)","v":{"v":136746.5,"d":"136,747 "}},{"v":2249124,"d":"2,249,124 "},{"$f":"SUM(L107:L120)","v":{"v":0,"d":"0 "}},{"v":193590,"d":"193,590 "},{"v":2055534,"d":"2,055,534 "},{"v":1363786,"d":"1,363,786 "},{"$f":"SUM(P107:P120)","v":{"v":0,"d":"0 "}},{"$f":"SUM(Q107:Q120)","v":{"v":114408,"d":"114,408 "}},{"v":1249378,"d":"1,249,378 "},{"v":467971.5,"d":"467,972 "},{"v":0,"d":"0 "}]
[]
[]
["Auxiliary"]
["UMB",null,null,{"$f":"D34+D35+D77","v":{"v":14009562,"d":"14,009,562 "}},{"$f":"E34+E35+E77","v":{"v":0,"d":"0 "}},{"v":29730,"d":"29,730 "},{"v":13979832,"d":"13,979,832 "},{"v":611127,"d":"611,127 "},{"v":152930.5,"d":"152,931 "},{"v":152633,"d":"152,633 "},{"v":2509065,"d":"2,509,065 "},{"v":0,"d":"0 "},{"v":202586,"d":"202,586 "},{"v":2306479,"d":"2,306,479 "},{"v":1839631,"d":"1,839,631 "},{"v":0,"d":"0 "},{"v":147892,"d":"147,892 "},{"v":1691739,"d":"1,691,739 "},{"v":556135.5,"d":"556,136 "},{"v":0,"d":"0 "}]
["UMCP",null,null,{"$f":"D31+D32+D33+D78+D79+D80+D81","v":{"v":2182237,"d":"2,182,237 "}},{"$f":"E31+E32+E33+E78+E79+E80+E81","v":{"v":0,"d":"0 "}},{"v":4637,"d":"4,637 "},{"v":2177600,"d":"2,177,600 "},{"v":95197,"d":"95,197 "},{"v":23822.5,"d":"23,823 "},{"v":23776,"d":"23,776 "},{"v":390842,"d":"390,842 "},{"v":0,"d":"0 "},{"v":31550,"d":"31,550 "},{"v":359292,"d":"359,292 "},{"v":288637,"d":"288,637 "},{"v":0,"d":"0 "},{"v":23200,"d":"23,200 "},{"v":265437,"d":"265,437 "},{"v":86800.5,"d":"86,801 "},{"v":0,"d":"0 "}]
["BSU",null,null,{"$f":"D43+D82","v":{"v":209568,"d":"209,568 "}},{"$f":"E43+E82","v":{"v":0,"d":"0 "}},{"v":450,"d":"450 "},{"v":209118,"d":"209,118 "},{"v":9143,"d":"9,143 "},{"v":2288,"d":"2,288 "},{"v":2283.5,"d":"2,284 "},{"v":37541,"d":"37,541 "},{"v":0,"d":"0 "},{"v":3026,"d":"3,026 "},{"v":34515,"d":"34,515 "},{"v":27711,"d":"27,711 "},{"v":0,"d":"0 "},{"v":2224,"d":"2,224 "},{"v":25487,"d":"25,487 "},{"v":8336.5,"d":"8,337 "},{"v":0,"d":"0 "}]
["TU",null,null,{"$f":"D44+D45+D46+D47+D84+D85+D86+D87+D88","v":{"v":14190955,"d":"14,190,955 "}},{"$f":"E44+E45+E46+E47+E84+E85+E86+E87+E88","v":{"v":0,"d":"0 "}},{"v":30047,"d":"30,047 "},{"v":14160908,"d":"14,160,908 "},{"v":619009,"d":"619,009 "},{"v":154902,"d":"154,902 "},{"v":154602.5,"d":"154,603 "},{"v":2541435,"d":"2,541,435 "},{"v":0,"d":"0 "},{"v":205278,"d":"205,278 "},{"v":2336157,"d":"2,336,157 "},{"v":1860482,"d":"1,860,482 "},{"v":0,"d":"0 "},{"v":149602,"d":"149,602 "},{"v":1710880,"d":"1,710,880 "},{"v":563033.5,"d":"563,034 "},{"v":0,"d":"0 "}]
["UMES",null,null,{"$f":"D36+D37+D38+D83","v":{"v":99868,"d":"99,868 "}},{"$f":"E36+E37+E38+E83","v":{"v":0,"d":"0 "}},{"v":165,"d":"165 "},{"v":99703,"d":"99,703 "},{"v":4335,"d":"4,335 "},{"v":1084.5,"d":"1,085 "},{"v":1083,"d":"1,083 "},{"v":17802,"d":"17,802 "},{"v":0,"d":"0 "},{"v":1494,"d":"1,494 "},{"v":16308,"d":"16,308 "},{"v":11715,"d":"11,715 "},{"v":0,"d":"0 "},{"v":964,"d":"964 "},{"v":10751,"d":"10,751 "},{"v":3803.5,"d":"3,804 "},{"v":0,"d":"0 "}]
["FSU",null,null,{"$f":"D90","v":{"v":149023,"d":"149,023 "}},{"$f":"E90","v":{"v":0,"d":"0 "}},{"v":333,"d":"333 "},{"v":148690,"d":"148,690 "},{"v":6509,"d":"6,509 "},{"v":1629,"d":"1,629 "},{"v":1625.5,"d":"1,626 "},{"v":26718,"d":"26,718 "},{"v":0,"d":"0 "},{"v":2138,"d":"2,138 "},{"v":24580,"d":"24,580 "},{"v":20125,"d":"20,125 "},{"v":0,"d":"0 "},{"v":1610,"d":"1,610 "},{"v":18515,"d":"18,515 "},{"v":5977.5,"d":"5,978 "},{"v":0,"d":"0 "}]
["CSC",null,null,{"$f":"D89","v":{"v":134909,"d":"134,909 "}},{"$f":"E89","v":{"v":0,"d":"0 "}},{"v":301,"d":"301 "},{"v":134608,"d":"134,608 "},{"v":5892,"d":"5,892 "},{"v":1474.5,"d":"1,475 "},{"v":1471.5,"d":"1,472 "},{"v":24187,"d":"24,187 "},{"v":0,"d":"0 "},{"v":1936,"d":"1,936 "},{"v":22251,"d":"22,251 "},{"v":18150,"d":"18,150 "},{"v":0,"d":"0 "},{"v":1452,"d":"1,452 "},{"v":16698,"d":"16,698 "},{"v":5405,"d":"5,405 "},{"v":0,"d":"0 "}]
["UB",null,null,{"$f":"D48+D96","v":{"v":1799730,"d":"1,799,730 "}},{"$f":"E48+E96","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":1799730,"d":"1,799,730 "},{"v":76664,"d":"76,664 "},{"v":19166,"d":"19,166 "},{"v":19166,"d":"19,166 "},{"v":315521,"d":"315,521 "},{"v":0,"d":"0 "},{"v":30050,"d":"30,050 "},{"v":285471,"d":"285,471 "},{"v":122458,"d":"122,458 "},{"v":0,"d":"0 "},{"v":11662,"d":"11,662 "},{"v":110796,"d":"110,796 "},{"v":58276,"d":"58,276 "},{"v":0,"d":"0 "}]
["SU",null,null,{"$f":"D91","v":{"v":1816156,"d":"1,816,156 "}},{"$f":"E91","v":{"v":0,"d":"0 "}},{"v":4056,"d":"4,056 "},{"v":1812100,"d":"1,812,100 "},{"v":79322,"d":"79,322 "},{"v":19851,"d":"19,851 "},{"v":19810,"d":"19,810 "},{"v":325627,"d":"325,627 "},{"v":0,"d":"0 "},{"v":26050,"d":"26,050 "},{"v":299577,"d":"299,577 "},{"v":244275,"d":"244,275 "},{"v":0,"d":"0 "},{"v":19542,"d":"19,542 "},{"v":224733,"d":"224,733 "},{"v":72773,"d":"72,773 "},{"v":0,"d":"0 "}]
["UMUC"]
["UMBC",null,null,{"$f":"D40+D41+D42+D39+D92+D93+D94+D95","v":{"v":6214020,"d":"6,214,020 "}},{"$f":"E40+E41+E42+E39+E92+E93+E94+E95","v":{"v":0,"d":"0 "}},{"v":12629,"d":"12,629 "},{"v":6201391,"d":"6,201,391 "},{"v":270799,"d":"270,799 "},{"v":67762.5,"d":"67,763 "},{"v":67637,"d":"67,637 "},{"v":1111913,"d":"1,111,913 "},{"v":0,"d":"0 "},{"v":90446,"d":"90,446 "},{"v":1021467,"d":"1,021,467 "},{"v":798749,"d":"798,749 "},{"v":0,"d":"0 "},{"v":64480,"d":"64,480 "},{"v":734269,"d":"734,269 "},{"v":244707.5,"d":"244,708 "},{"v":0,"d":"0 "}]
["UMCES"]
["USM Office",null,null,{"$f":"D49+D97+D98+D99","v":{"v":441185,"d":"441,185 "}},{"$f":"E49+E97+E98+E99","v":{"v":0,"d":"0 "}},{"v":807,"d":"807 "},{"v":440378,"d":"440,378 "},{"v":19184,"d":"19,184 "},{"v":4800,"d":"4,800 "},{"v":4792,"d":"4,792 "},{"v":78786,"d":"78,786 "},{"v":0,"d":"0 "},{"v":6516,"d":"6,516 "},{"v":72270,"d":"72,270 "},{"v":54242,"d":"54,242 "},{"v":0,"d":"0 "},{"v":4422,"d":"4,422 "},{"v":49820,"d":"49,820 "},{"v":17082,"d":"17,082 "},{"v":0,"d":"0 "}]
[]
["Totals",null,null,{"$f":"SUM(D125:D138)","v":{"v":41247213,"d":"41,247,213 "}},{"$f":"SUM(E125:E138)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F125:F138)","v":{"v":83155,"d":"83,155 "}},{"v":41164058,"d":"41,164,058 "},{"v":1797181,"d":"1,797,181 "},{"$f":"SUM(I125:I138)","v":{"v":449710.5,"d":"449,711 "}},{"$f":"SUM(J125:J138)","v":{"v":448880,"d":"448,880 "}},{"v":7379437,"d":"7,379,437 "},{"$f":"SUM(L125:L138)","v":{"v":0,"d":"0 "}},{"v":601070,"d":"601,070 "},{"v":6778367,"d":"6,778,367 "},{"v":5286175,"d":"5,286,175 "},{"$f":"SUM(P125:P138)","v":{"v":0,"d":"0 "}},{"$f":"SUM(Q125:Q138)","v":{"v":427050,"d":"427,050 "}},{"v":4859125,"d":"4,859,125 "},{"v":1622330.5,"d":"1,622,331 "},{"v":0,"d":"0 "}]
[]
[]
["Total"]
["UMB",null,null,{"$f":"+D107+D125","v":{"v":18839211,"d":"18,839,211 "}},{"v":0,"d":"0 "},{"v":35329,"d":"35,329 "},{"v":18803882,"d":"18,803,882 "},{"v":819560,"d":"819,560 "},{"v":205066.5,"d":"205,067 "},{"v":204713.5,"d":"204,714 "},{"v":3365755,"d":"3,365,755 "},{"v":0,"d":"0 "},{"v":277324,"d":"277,324 "},{"v":3088431,"d":"3,088,431 "},{"v":2334721,"d":"2,334,721 "},{"v":0,"d":"0 "},{"v":189908,"d":"189,908 "},{"v":2144813,"d":"2,144,813 "},{"v":731791,"d":"731,791 "},{"v":0,"d":"0 "}]
["UMCP",null,null,{"v":3779616,"d":"3,779,616 "},{"v":0,"d":"0 "},{"v":6349,"d":"6,349 "},{"v":3773267,"d":"3,773,267 "},{"v":164069,"d":"164,069 "},{"v":41049,"d":"41,049 "},{"v":40985.5,"d":"40,986 "},{"v":673937,"d":"673,937 "},{"v":0,"d":"0 "},{"v":56418,"d":"56,418 "},{"v":617519,"d":"617,519 "},{"v":448257,"d":"448,257 "},{"v":0,"d":"0 "},{"v":36832,"d":"36,832 "},{"v":411425,"d":"411,425 "},{"v":144419.5,"d":"144,420 "},{"v":0,"d":"0 "}]
["BSU",null,null,{"v":483176,"d":"483,176 "},{"v":0,"d":"0 "},{"v":956,"d":"956 "},{"v":482220,"d":"482,220 "},{"v":21041,"d":"21,041 "},{"v":5265,"d":"5,265 "},{"v":5255.5,"d":"5,256 "},{"v":86413,"d":"86,413 "},{"v":0,"d":"0 "},{"v":7060,"d":"7,060 "},{"v":79353,"d":"79,353 "},{"v":61450,"d":"61,450 "},{"v":0,"d":"0 "},{"v":4972,"d":"4,972 "},{"v":56478,"d":"56,478 "},{"v":18943.5,"d":"18,944 "},{"v":0,"d":"0 "}]
["TU",null,null,{"v":15558643,"d":"15,558,643 "},{"v":0,"d":"0 "},{"v":31889,"d":"31,889 "},{"v":15526754,"d":"15,526,754 "},{"v":678158,"d":"678,158 "},{"v":169698.5,"d":"169,699 "},{"v":169380.5,"d":"169,381 "},{"v":2784495,"d":"2,784,495 "},{"v":0,"d":"0 "},{"v":226172,"d":"226,172 "},{"v":2558323,"d":"2,558,323 "},{"v":2008422,"d":"2,008,422 "},{"v":0,"d":"0 "},{"v":162000,"d":"162,000 "},{"v":1846422,"d":"1,846,422 "},{"v":613668,"d":"613,668 "},{"v":0,"d":"0 "}]
["UMES",null,null,{"v":1627752,"d":"1,627,752 "},{"v":0,"d":"0 "},{"v":1441,"d":"1,441 "},{"v":1626311,"d":"1,626,311 "},{"v":70034,"d":"70,034 "},{"v":17515.5,"d":"17,516 "},{"v":17501.5,"d":"17,502 "},{"v":287933,"d":"287,933 "},{"v":0,"d":"0 "},{"v":25662,"d":"25,662 "},{"v":262271,"d":"262,271 "},{"v":153730,"d":"153,730 "},{"v":0,"d":"0 "},{"v":13316,"d":"13,316 "},{"v":140414,"d":"140,414 "},{"v":57674,"d":"57,674 "},{"v":0,"d":"0 "}]
["FSU",null,null,{"v":883965,"d":"883,965 "},{"v":0,"d":"0 "},{"v":1783,"d":"1,783 "},{"v":882182,"d":"882,182 "},{"v":38515,"d":"38,515 "},{"v":9638,"d":"9,638 "},{"v":9619.5,"d":"9,620 "},{"v":158150,"d":"158,150 "},{"v":0,"d":"0 "},{"v":12880,"d":"12,880 "},{"v":145270,"d":"145,270 "},{"v":113599,"d":"113,599 "},{"v":0,"d":"0 "},{"v":9176,"d":"9,176 "},{"v":104423,"d":"104,423 "},{"v":34792.5,"d":"34,793 "},{"v":0,"d":"0 "}]
["CSC",null,null,{"v":543218,"d":"543,218 "},{"v":0,"d":"0 "},{"v":1061,"d":"1,061 "},{"v":542157,"d":"542,157 "},{"v":23653,"d":"23,653 "},{"v":5918.5,"d":"5,919 "},{"v":5908,"d":"5,908 "},{"v":97125,"d":"97,125 "},{"v":0,"d":"0 "},{"v":7952,"d":"7,952 "},{"v":89173,"d":"89,173 "},{"v":68672,"d":"68,672 "},{"v":0,"d":"0 "},{"v":5564,"d":"5,564 "},{"v":63108,"d":"63,108 "},{"v":21254.5,"d":"21,255 "},{"v":0,"d":"0 "}]
["UB",null,null,{"v":1893922,"d":"1,893,922 "},{"v":0,"d":"0 "},{"v":146,"d":"146 "},{"v":1893776,"d":"1,893,776 "},{"v":80747,"d":"80,747 "},{"v":20187.5,"d":"20,188 "},{"v":20186,"d":"20,186 "},{"v":332296,"d":"332,296 "},{"v":0,"d":"0 "},{"v":31468,"d":"31,468 "},{"v":300828,"d":"300,828 "},{"v":133196,"d":"133,196 "},{"v":0,"d":"0 "},{"v":12552,"d":"12,552 "},{"v":120644,"d":"120,644 "},{"v":61829.5,"d":"61,830 "},{"v":0,"d":"0 "}]
["SU",null,null,{"v":2167120,"d":"2,167,120 "},{"v":0,"d":"0 "},{"v":4822,"d":"4,822 "},{"v":2162298,"d":"2,162,298 "},{"v":94641,"d":"94,641 "},{"v":23684.5,"d":"23,685 "},{"v":23636,"d":"23,636 "},{"v":388520,"d":"388,520 "},{"v":0,"d":"0 "},{"v":31104,"d":"31,104 "},{"v":357416,"d":"357,416 "},{"v":291319,"d":"291,319 "},{"v":0,"d":"0 "},{"v":23314,"d":"23,314 "},{"v":268005,"d":"268,005 "},{"v":86802.5,"d":"86,803 "},{"v":0,"d":"0 "}]
["UMUC",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMBC",null,null,{"v":6943448,"d":"6,943,448 "},{"v":0,"d":"0 "},{"v":13872,"d":"13,872 "},{"v":6929576,"d":"6,929,576 "},{"v":302471,"d":"302,471 "},{"v":75686.5,"d":"75,687 "},{"v":75549,"d":"75,549 "},{"v":1242007,"d":"1,242,007 "},{"v":0,"d":"0 "},{"v":101316,"d":"101,316 "},{"v":1140691,"d":"1,140,691 "},{"v":885451,"d":"885,451 "},{"v":0,"d":"0 "},{"v":71596,"d":"71,596 "},{"v":813855,"d":"813,855 "},{"v":272613.5,"d":"272,614 "},{"v":0,"d":"0 "}]
["UMCES",null,null,{"v":260428,"d":"260,428 "},{"v":0,"d":"0 "},{"v":466,"d":"466 "},{"v":259962,"d":"259,962 "},{"v":11319,"d":"11,319 "},{"v":2832,"d":"2,832 "},{"v":2827.5,"d":"2,828 "},{"v":46489,"d":"46,489 "},{"v":0,"d":"0 "},{"v":3856,"d":"3,856 "},{"v":42633,"d":"42,633 "},{"v":31642,"d":"31,642 "},{"v":0,"d":"0 "},{"v":2586,"d":"2,586 "},{"v":29056,"d":"29,056 "},{"v":10044.5,"d":"10,045 "},{"v":0,"d":"0 "}]
["USM Office",null,null,{"v":924501,"d":"924,501 "},{"v":0,"d":"0 "},{"v":1886,"d":"1,886 "},{"v":922615,"d":"922,615 "},{"v":40294,"d":"40,294 "},{"v":10083,"d":"10,083 "},{"v":10064,"d":"10,064 "},{"v":165441,"d":"165,441 "},{"v":0,"d":"0 "},{"v":13448,"d":"13,448 "},{"v":151993,"d":"151,993 "},{"v":119502,"d":"119,502 "},{"v":0,"d":"0 "},{"v":9642,"d":"9,642 "},{"v":109860,"d":"109,860 "},{"v":36469,"d":"36,469 "},{"v":0,"d":"0 "}]
[]
["Totals",null,null,{"$f":"SUM(D143:D156)","v":{"v":53905000,"d":"53,905,000 "}},{"$f":"SUM(E143:E156)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F143:F156)","v":{"v":100000,"d":"100,000 "}},{"v":53805000,"d":"53,805,000 "},{"v":2344502,"d":"2,344,502 "},{"$f":"SUM(I143:I156)","v":{"v":586624.5,"d":"586,625 "}},{"$f":"SUM(J143:J156)","v":{"v":585626.5,"d":"585,627 "}},{"v":9628561,"d":"9,628,561 "},{"$f":"SUM(L143:L156)","v":{"v":0,"d":"0 "}},{"v":794660,"d":"794,660 "},{"v":8833901,"d":"8,833,901 "},{"v":6649961,"d":"6,649,961 "},{"$f":"SUM(P143:P156)","v":{"v":0,"d":"0 "}},{"$f":"SUM(Q143:Q156)","v":{"v":541458,"d":"541,458 "}},{"v":6108503,"d":"6,108,503 "},{"v":2090302,"d":"2,090,302 "},{"v":0,"d":"0 "}]

{"sheet":"14A","index":20,"n_rows":122,"n_cols":16,"rows_kept":122}
["University System of Maryland"]
["2014 Series A"]
["FYE June 30, 2015"]
[{"$nulls":8},"Accrued ","Accrued ","Allocation",null,{"$f":"F5","v":"FY 2015"},"Allocation"]
[{"$nulls":4},"Allocation","FY 2015",null,{"$f":"F5","v":"FY 2015"},"Interest","Interest","of Unamort.","Allocation","Amortization","of Unamort.",{"$f":"H5","v":"FY 2015"},{"$f":"O5","v":"FY 2015"}]
[null,null,"Academic","Debt","of ","Principal ","Debt","Interest","Payable","Payable","Premium ","of ","of","Premium ","Interest","Capitalized"]
["Project","Institution","/Auxiliary","@ 6/30/14","debt","Paid","@ 6/30/2015","Paid",{"$f":"K7","v":"@ 6/30/14"},{"$f":"N7","v":"@ 6/30/2015"},{"$f":"D7","v":"@ 6/30/14"},"Premium ","Premium",{"$f":"G7","v":"@ 6/30/2015"},"Expense","Interest"]
[]
["Academic",{"$nulls":12},{"$f":"K9+L9-M9","v":0},{"$f":"H9+J9-I9-M9","v":0}]
["Emergency Projects","UMCP","Academic",{"v":13285,"d":"13,285"},{"v":25373,"d":"25,373"},null,{"$f":"D10+E10-F10","v":{"v":38658,"d":"38,658"}},{"$nulls":6},{"$f":"K10+L10-M10","v":0},{"$f":"H10+J10-I10-M10","v":0}]
["Facilities Renewal","UMCP","Academic",{"v":428252,"d":"428,252"},null,null,{"$f":"D11+E11-F11","v":{"v":428252,"d":"428,252"}},{"$nulls":6},{"$f":"K11+L11-M11","v":0},0]
["Campus-Wide Bldg Sys","UMCP","Academic",{"v":96259,"d":"96,259"},null,null,{"v":96259,"d":"96,259"},{"$nulls":6},{"$f":"K12+L12-M12","v":0},0]
["Emergency Funds","UMB","Academic",{"v":483810,"d":"483,810"},null,null,{"v":483810,"d":"483,810"},{"$nulls":6},0,0]
["Facilities Renewal","UMB","Academic",{"v":897851,"d":"897,851"},{"$f":"43731+33888+8640+34837+69728+158472+19958+2967","v":{"v":372221,"d":"372,221"}},null,{"v":1270072,"d":"1,270,072"},{"$nulls":6},{"$f":"K14+L14-M14","v":0},0]
["Emergency Funds","UMB","Academic",0,{"$f":"6102+105217","v":{"v":111319,"d":"111,319"}},null,{"v":111319,"d":"111,319"},{"$nulls":6},{"$f":"K15+L15-M15","v":0},0]
["Facilities Renewal","UMES","Academic",{"v":11336,"d":"11,336"},{"v":31507,"d":"31,507"},null,{"v":42843,"d":"42,843"},{"$nulls":6},0,0]
["Emergency Funds","UMBC","Academic",null,{"v":24985,"d":"24,985"},null,{"v":24985,"d":"24,985"},{"$nulls":6},0,0]
["Facilities Renewal","UMBC","Academic",{"v":204168,"d":"204,168"},{"$f":"1352000+1319734+960982+333834+27678+7829+2024","v":{"v":4004081,"d":"4,004,081"}},null,{"v":4208249,"d":"4,208,249"},{"$nulls":6},0,0]
["Performing Arts","UMBC","Academic",null,{"v":2396022,"d":"2,396,022"},null,{"v":2396022,"d":"2,396,022"},{"$nulls":6},0,0]
["Renov Elec Upgrade","UMBC","Academic",null,{"v":360967,"d":"360,967"},null,{"v":360967,"d":"360,967"},{"$nulls":6},0,0]
["UMBI","UMBC","Academic",{"v":244584,"d":"244,584"},{"v":31344,"d":"31,344"},null,{"v":275928,"d":"275,928"},{"$nulls":6},0,0]
["Emergency Funds","CEES","Academic",0,{"$f":"355253+71795","v":{"v":427048,"d":"427,048"}},null,{"v":427048,"d":"427,048"},{"$nulls":6},{"$f":"K22+L22-M22","v":0},0]
["Facilities Renewal","CEES","Academic",{"v":2613,"d":"2,613"},{"$f":"3881+2000","v":{"v":5881,"d":"5,881"}},null,{"v":8494,"d":"8,494"},{"$nulls":6},0,0]
["Facilities Renewal","BSU","Academic",{"v":20382,"d":"20,382"},{"$f":"21033+3291+61664+69619+328690+129907","v":{"v":614204,"d":"614,204"}},null,{"v":634586,"d":"634,586"},{"$nulls":6},0,0]
["Fine & Performing Arts Center","BSU","Academic",{"v":9464,"d":"9,464"},{"v":41054,"d":"41,054"},null,{"v":50518,"d":"50,518"},{"$nulls":6},{"$f":"K25+L25-M25","v":0},0]
["Emergency Projects","CSU","Academic",{"v":72970,"d":"72,970"},{"$f":"60179+250000","v":{"v":310179,"d":"310,179"}},null,{"v":383149,"d":"383,149"},{"$nulls":6},{"$f":"K26+L26-M26","v":0},0]
["Facilities Renewal","CSU","Academic",{"v":78735,"d":"78,735"},{"$f":"198951+376830+125099+9200","v":{"v":710080,"d":"710,080"}},null,{"v":788815,"d":"788,815"},{"$nulls":6},{"$f":"K27+L27-M27","v":0},0]
["New Science & Tech Center","CSU","Academic",{"v":9429727,"d":"9,429,727"},{"v":9138620,"d":"9,138,620"},null,{"v":18568347,"d":"18,568,347"},{"$nulls":6},0,0]
["Emergency Projects","FSU","Academic",null,{"v":4900,"d":"4,900"},null,{"v":4900,"d":"4,900"},{"$nulls":6},0,0]
["Facilities Renewal","FSU","Academic",{"v":21051,"d":"21,051"},{"$f":"6781+90178+38529+98081","v":{"v":233569,"d":"233,569"}},null,{"v":254620,"d":"254,620"},{"$nulls":6},0,0]
["Facilities Renewal","SU","Academic",{"v":185898,"d":"185,898"},{"$f":"5708+427190+422889+204298","v":{"v":1060085,"d":"1,060,085"}},null,{"v":1245983,"d":"1,245,983"},{"$nulls":6},0,0]
["New College of Liberal Arts","TU","Academic",{"v":40055,"d":"40,055"},null,null,{"v":40055,"d":"40,055"},{"$nulls":6},{"$f":"K32+L32-M32","v":0},0]
["Facilities Renewal","TU","Academic",{"v":2118625,"d":"2,118,625"},{"$f":"84860+1297649+1300000+212182+5748+1915+637236+21706+42224","v":{"v":3603520,"d":"3,603,520"}},null,{"v":5722145,"d":"5,722,145"},{"$nulls":6},0,0]
["Emergency Projects","UB","Academic",0,null,null,0,{"$nulls":6},{"$f":"K34+L34-M34","v":0},0]
["Facilities Renewal","UB","Academic",{"v":64599,"d":"64,599"},{"$f":"229068+106490+100000","v":{"v":435558,"d":"435,558"}},null,{"v":500157,"d":"500,157"},{"$nulls":6},{"$f":"K35+L35-M35","v":0},0]
["Auxiliary",{"$nulls":12},0,0]
["CSS & Residence Halls SCUB","UMCP","Auxiliary",{"v":3065116,"d":"3,065,116"},null,{"v":95305,"d":"95,305"},{"$f":"D37+E37-F37","v":{"v":2969811,"d":"2,969,811"}},{"$f":"67259+67259","v":{"v":134518,"d":"134,518"}},{"$nulls":5},0,{"v":134518,"d":"134,518"}]
["Fraternity/Sorority Houses","UMCP","Auxiliary",{"v":23113,"d":"23,113"},{"v":273849,"d":"273,849"},{"v":3972,"d":"3,972"},{"$f":"D38+E38-F38","v":{"v":292990,"d":"292,990"}},{"$f":"687+2803","v":{"v":3490,"d":"3,490"}},{"$nulls":5},{"$f":"K38+L38-M38","v":0},{"v":3490,"d":"3,490"}]
["High Rise Residence A/C","UMCP","Auxiliary",{"v":1770526,"d":"1,770,526"},{"v":2655015,"d":"2,655,015"},{"v":96258,"d":"96,258"},{"$f":"D39+E39-F39","v":{"v":4329283,"d":"4,329,283"}},{"$f":"44258+67931","v":{"v":112189,"d":"112,189"}},{"$nulls":5},{"$f":"K39+L39-M39","v":0},{"v":112189,"d":"112,189"}]
["Replace Carroll, Carolina, Wic","UMCP","Auxiliary",{"v":27580130,"d":"27,580,130"},{"v":7830258,"d":"7,830,258"},{"v":1067381,"d":"1,067,381"},{"$f":"D40+E40-F40","v":{"v":34343007,"d":"34,343,007"}},{"$f":"661841+753270","v":{"v":1415111,"d":"1,415,111"}},{"$nulls":5},{"$f":"K40+L40-M40","v":0},{"v":1415111,"d":"1,415,111"}]
["Pratt Street Garage Renov","UMB","Auxiliary",{"v":339733,"d":"339,733"},null,{"v":10564,"d":"10,564"},{"$f":"D41+E41-F41","v":{"v":329169,"d":"329,169"}},{"$f":"7455+7455","v":{"v":14910,"d":"14,910"}},{"$nulls":5},{"$f":"K41+L41-M41","v":0},{"v":14910,"d":"14,910"}]
["Elevator & Fire Alarm Improv","UMB","Auxiliary",{"v":166609,"d":"166,609"},{"v":199840,"d":"199,840"},{"v":10401,"d":"10,401"},{"$f":"D42+E42-F42","v":{"v":356048,"d":"356,048"}},{"$f":"4075+7340","v":{"v":11415,"d":"11,415"}},{"$nulls":5},{"$f":"K42+L42-M42","v":0},{"v":11415,"d":"11,415"}]
[null,"UMB","Auxiliary",0,null,null,0,{"$nulls":6},0,0]
["Event Center and Arena","UMBC","Auxiliary",null,{"v":200000,"d":"200,000"},{"v":6219,"d":"6,219"},{"v":193781,"d":"193,781"},{"$f":"4389","v":{"v":4389,"d":"4,389"}},{"$nulls":5},0,{"v":4389,"d":"4,389"}]
["Parking System Improv","UMBC","Auxiliary",null,{"v":216284,"d":"216,284"},{"v":6725,"d":"6,725"},{"v":209559,"d":"209,559"},{"v":4746,"d":"4,746"},{"$nulls":5},0,{"v":4746,"d":"4,746"}]
["Residence Hall Renov","UMBC","Auxiliary",{"v":12340,"d":"12,340"},{"$f":"5965654+523834","v":{"v":6489488,"d":"6,489,488"}},{"v":46544,"d":"46,544"},{"v":6455284,"d":"6,455,284"},{"$f":"1838+32847","v":{"v":34685,"d":"34,685"}},{"$nulls":5},0,{"v":34685,"d":"34,685"}]
["Replace Communication Tower","UMBC","Auxiliary",{"v":82714,"d":"82,714"},{"v":18204,"d":"18,204"},{"v":2977,"d":"2,977"},{"v":97941,"d":"97,941"},{"$f":"1984+2101","v":{"v":4085,"d":"4,085"}},{"$nulls":5},0,{"v":4085,"d":"4,085"}]
["Dining Hall: Upgrades","UMBC","Auxiliary",0,null,null,0,{"$nulls":6},0,0]
["Surface Lots","UMBC","Auxiliary",{"v":17984,"d":"17,984"},{"v":83503,"d":"83,503"},{"v":3155,"d":"3,155"},{"v":98332,"d":"98,332"},{"$f":"394+2227","v":{"v":2621,"d":"2,621"}},{"$nulls":5},0,{"v":2621,"d":"2,621"}]
["New Student Center","BSU","Auxiliary",{"v":104710,"d":"104,710"},{"v":1140000,"d":"1,140,000"},{"v":38702,"d":"38,702"},{"v":1206008,"d":"1,206,008"},{"$f":"2298+27313","v":{"v":29611,"d":"29,611"}},{"$nulls":5},0,{"v":29611,"d":"29,611"}]
["Parking Garage","CSU","Auxiliary",0,null,null,0,{"$nulls":6},0,0]
["Dormitory Renov","SU","Auxiliary",{"v":135807,"d":"135,807"},{"$f":"36587+112168","v":{"v":148755,"d":"148,755"}},{"v":8396,"d":"8,396"},{"v":276166,"d":"276,166"},{"$f":"3783+5925","v":{"v":9708,"d":"9,708"}},{"$nulls":5},0,{"v":9708,"d":"9,708"}]
["Mixed-Use Development-Student Housing","SU","Auxiliary",0,null,null,{"$f":"D53+E53-F53","v":0},{"$nulls":6},{"$f":"K53+L53-M53","v":0},0]
["Rec Bldg Ph 2","TU","Auxiliary",{"v":162644,"d":"162,644"},{"v":2516229,"d":"2,516,229"},{"v":59077,"d":"59,077"},{"$f":"D54+E54-F54","v":{"v":2619796,"d":"2,619,796"}},{"$f":"9564+41692","v":{"v":51256,"d":"51,256"}},{"$nulls":5},{"$f":"K54+L54-M54","v":0},{"v":51256,"d":"51,256"}]
["Burdick Renov","TU","Auxiliary",{"v":7791455,"d":"7,791,455"},{"$f":"4722484+4580","v":{"v":4727064,"d":"4,727,064"}},{"v":371568,"d":"371,568"},{"$f":"D55+E55-F55","v":{"v":12146951,"d":"12,146,951"}},{"$f":"213265+262223","v":{"v":475488,"d":"475,488"}},{"$nulls":5},{"$f":"K55+L55-M55","v":0},{"v":475488,"d":"475,488"}]
["Recreation Bldg 3","TU","Auxiliary",null,{"v":41017,"d":"41,017"},null,{"$f":"D56+E56-F56","v":{"v":41017,"d":"41,017"}},{"$nulls":6},{"$f":"K56+L56-M56","v":0},0]
["Residence Hall Renov","TU","Auxiliary",{"v":1797,"d":"1,797"},{"$f":"1198","v":{"v":1198,"d":"1,198"}},93,{"$f":"D57+E57-F57","v":{"v":2902,"d":"2,902"}},{"$f":"39+66","v":105},{"$nulls":5},{"$f":"K57+L57-M57","v":0},105]
["Student Housing-West Village Ph II","TU","Auxiliary",{"v":1921,"d":"1,921"},{"v":10328,"d":"10,328"},null,{"v":12249,"d":"12,249"},{"$f":"78567","v":{"v":78567,"d":"78,567"}},{"$nulls":5},0,{"v":78567,"d":"78,567"}]
["Towson Center Arena","TU","Auxiliary",{"v":5874,"d":"5,874"},null,183,{"$f":"D59+E59-F59","v":{"v":5691,"d":"5,691"}},{"$f":"129+129","v":258},{"$nulls":5},{"$f":"K59+L59-M59","v":0},258]
["West Village Parking Structure","TU","Auxiliary",{"v":200543,"d":"200,543"},null,{"v":6236,"d":"6,236"},{"$f":"D60+E60-F60","v":{"v":194307,"d":"194,307"}},{"$f":"4401+4401","v":{"v":8802,"d":"8,802"}},{"$nulls":5},{"$f":"K60+L60-M60","v":0},{"v":8802,"d":"8,802"}]
["West Village Housing Ph 3 & 4","TU","Auxiliary",{"v":2648837,"d":"2,648,837"},{"v":15759442,"d":"15,759,442"},{"v":278638,"d":"278,638"},{"v":18129641,"d":"18,129,641"},{"v":196640,"d":"196,640"},{"$nulls":5},0,{"v":196640,"d":"196,640"}]
["Unallocated","USM","Auxiliary",{"v":81364483,"d":"81,364,483"},{"$f":"-65112991-1140000","v":{"v":-66252991,"d":"(66,252,991)"}},{"v":2237606,"d":"2,237,606"},{"v":12873886,"d":"12,873,886"},{"v":3547156,"d":"3,547,156"},{"v":1534938,"d":"1,534,938"},{"v":1480563,"d":"1,480,563"},{"v":13042971,"d":"13,042,971"},null,{"$f":"K62/20","v":{"v":652148.55,"d":"652,149"}},{"v":12390822.45,"d":"12,390,822"},{"v":2840632.45,"d":"2,840,632"}]
[]
[]
["Total",null,null,{"$f":"SUM(D8:D64)","v":{"v":139900000,"d":"139,900,000"}},0,{"v":4350000,"d":"4,350,000"},{"v":135550000,"d":"135,550,000"},{"v":6139750,"d":"6,139,750"},{"v":1534938,"d":"1,534,938"},{"v":1480563,"d":"1,480,563"},{"v":13042971,"d":"13,042,971"},0,{"v":652148.55,"d":"652,149"},{"v":12390822.45,"d":"12,390,822"},{"v":5433226.45,"d":"5,433,226"},0]
[]
[]
["Academic Projects"]
[]
[null,"UMB",null,{"$f":"D15+D13+D14","v":{"v":1381661,"d":"1,381,661 "}},{"v":483540,"d":"483,540 "},{"v":0,"d":"0 "},{"v":1865201,"d":"1,865,201 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O15+O13+O14","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D11+D10+D12","v":{"v":537796,"d":"537,796 "}},{"v":25373,"d":"25,373 "},{"v":0,"d":"0 "},{"v":563169,"d":"563,169 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O11+O10+O12","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D24+D25","v":{"v":29846,"d":"29,846 "}},{"v":655258,"d":"655,258 "},{"v":0,"d":"0 "},{"v":685104,"d":"685,104 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O24+O25","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D33+D32","v":{"v":2158680,"d":"2,158,680 "}},{"$f":"E33+E32","v":{"v":3603520,"d":"3,603,520 "}},{"v":0,"d":"0 "},{"v":5762200,"d":"5,762,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"O33+O32","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D16","v":{"v":11336,"d":"11,336 "}},{"v":31507,"d":"31,507 "},{"v":0,"d":"0 "},{"v":42843,"d":"42,843 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O16","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D30+D29","v":{"v":21051,"d":"21,051 "}},{"$f":"E30+E29","v":{"v":238469,"d":"238,469 "}},{"v":0,"d":"0 "},{"v":259520,"d":"259,520 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"O30+O29","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"CSU",null,{"$f":"D28+D26+D27","v":{"v":9581432,"d":"9,581,432 "}},{"v":10158879,"d":"10,158,879 "},{"v":0,"d":"0 "},{"v":19740311,"d":"19,740,311 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O28+O26+O27","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D34+D35","v":{"v":64599,"d":"64,599 "}},{"v":435558,"d":"435,558 "},{"v":0,"d":"0 "},{"v":500157,"d":"500,157 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O34+O35","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"SU",null,{"$f":"D31","v":{"v":185898,"d":"185,898 "}},{"v":1060085,"d":"1,060,085 "},{"v":0,"d":"0 "},{"v":1245983,"d":"1,245,983 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O31","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D21+D18+D17+D19+D20","v":{"v":448752,"d":"448,752 "}},{"$f":"E21+E18+E17+E19+E20","v":{"v":6817399,"d":"6,817,399 "}},{"v":0,"d":"0 "},{"v":7266151,"d":"7,266,151 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"O21+O18+O17+O19+O20","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"$f":"D23+D22","v":{"v":2613,"d":"2,613 "}},{"v":432929,"d":"432,929 "},{"v":0,"d":"0 "},{"v":435542,"d":"435,542 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O23+O22","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"USM Office"]
[]
["Total Academic Projects",null,null,{"$f":"SUM(D70:D82)","v":{"v":14423664,"d":"14,423,664 "}},{"v":23942517,"d":"23,942,517 "},{"v":0,"d":"0 "},{"v":38366181,"d":"38,366,181 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"SUM(O70:O82)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[]
[]
["Auxiliary Projects"]
[]
[null,"UMB",null,{"$f":"D43+D42+D41","v":{"v":506342,"d":"506,342 "}},{"v":199840,"d":"199,840 "},{"v":20965,"d":"20,965 "},{"v":685217,"d":"685,217 "},{"v":26325,"d":"26,325 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"O43+O42+O41","v":{"v":26325,"d":"26,325 "}},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D38+D40+D39+D37","v":{"v":32438885,"d":"32,438,885 "}},{"v":10759122,"d":"10,759,122 "},{"v":1262916,"d":"1,262,916 "},{"v":41935091,"d":"41,935,091 "},{"v":1665308,"d":"1,665,308 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O38+O40+O39+O37","v":{"v":1665308,"d":"1,665,308 "}},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D50","v":{"v":104710,"d":"104,710 "}},{"v":1140000,"d":"1,140,000 "},{"v":38702,"d":"38,702 "},{"v":1206008,"d":"1,206,008 "},{"v":29611,"d":"29,611 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O50","v":{"v":29611,"d":"29,611 "}},{"v":0,"d":"0 "}]
[null,"TU",null,{"$f":"D58+D55+D57+D61+D59+D60+D54+D56","v":{"v":10813071,"d":"10,813,071 "}},{"$f":"E58+E55+E57+E61+E59+E60+E54+E56","v":{"v":23055278,"d":"23,055,278 "}},{"v":715795,"d":"715,795 "},{"v":33152554,"d":"33,152,554 "},{"v":811116,"d":"811,116 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"O58+O55+O57+O61+O59+O60+O54+O56","v":{"v":811116,"d":"811,116 "}},{"v":0,"d":"0 "}]
[null,"UMES"]
[null,"FSU"]
[null,"CSU",null,{"$f":"D51","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O51","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UB"]
[null,"SU",null,{"$f":"D52+D53","v":{"v":135807,"d":"135,807 "}},{"$f":"E52+E53","v":{"v":148755,"d":"148,755 "}},{"v":8396,"d":"8,396 "},{"v":276166,"d":"276,166 "},{"v":9708,"d":"9,708 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O52+O53","v":{"v":9708,"d":"9,708 "}},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D46+D47+D48+D49+D44+D45","v":{"v":113038,"d":"113,038 "}},{"$f":"E46+E47+E48+E49+E44+E45","v":{"v":7007479,"d":"7,007,479 "}},{"v":65620,"d":"65,620 "},{"v":7054897,"d":"7,054,897 "},{"v":50526,"d":"50,526 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"O46+O47+O48+O49+O44+O45","v":{"v":50526,"d":"50,526 "}},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office",null,{"$f":"D62","v":{"v":81364483,"d":"81,364,483 "}},{"$f":"E62","v":{"v":-66252991,"d":"(66,252,991)"}},{"v":2237606,"d":"2,237,606 "},{"v":12873886,"d":"12,873,886 "},{"v":3547156,"d":"3,547,156 "},{"v":1534938,"d":"1,534,938 "},{"v":1480563,"d":"1,480,563 "},{"v":13042971,"d":"13,042,971 "},{"v":0,"d":"0 "},{"v":652148.55,"d":"652,149 "},{"v":12390822.45,"d":"12,390,822 "},{"$f":"O62","v":{"v":2840632.45,"d":"2,840,632 "}},{"v":0,"d":"0 "}]
[]
["Total Auxiliary Projects",null,null,{"$f":"SUM(D89:D101)","v":{"v":125476336,"d":"125,476,336 "}},{"v":-23942517,"d":"(23,942,517)"},{"v":4350000,"d":"4,350,000 "},{"v":97183819,"d":"97,183,819 "},{"v":6139750,"d":"6,139,750 "},{"v":1534938,"d":"1,534,938 "},{"v":1480563,"d":"1,480,563 "},{"v":13042971,"d":"13,042,971 "},{"v":0,"d":"0 "},{"v":652148.55,"d":"652,149"},{"v":12390822.45,"d":"12,390,822 "},{"$f":"SUM(O89:O101)","v":{"v":5433226.45,"d":"5,433,226 "}},{"v":0,"d":"0 "}]
[]
[]
["Total Projects"]
[]
[null,"UMB",null,{"$f":"D70+D89","v":{"v":1888003,"d":"1,888,003 "}},{"v":683380,"d":"683,380 "},{"v":20965,"d":"20,965 "},{"v":2550418,"d":"2,550,418 "},{"v":26325,"d":"26,325 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O70+O89","v":{"v":26325,"d":"26,325 "}},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":32976681,"d":"32,976,681 "},{"v":10784495,"d":"10,784,495 "},{"v":1262916,"d":"1,262,916 "},{"v":42498260,"d":"42,498,260 "},{"v":1665308,"d":"1,665,308 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O71+O90","v":{"v":1665308,"d":"1,665,308 "}},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":134556,"d":"134,556 "},{"v":1795258,"d":"1,795,258 "},{"v":38702,"d":"38,702 "},{"v":1891112,"d":"1,891,112 "},{"v":29611,"d":"29,611 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O72+O91","v":{"v":29611,"d":"29,611 "}},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":12971751,"d":"12,971,751 "},{"v":26658798,"d":"26,658,798 "},{"v":715795,"d":"715,795 "},{"v":38914754,"d":"38,914,754 "},{"v":811116,"d":"811,116 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O73+O92","v":{"v":811116,"d":"811,116 "}},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":11336,"d":"11,336 "},{"v":31507,"d":"31,507 "},{"v":0,"d":"0 "},{"v":42843,"d":"42,843 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O74+O93","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":21051,"d":"21,051 "},{"v":238469,"d":"238,469 "},{"v":0,"d":"0 "},{"v":259520,"d":"259,520 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O75+O94","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":9581432,"d":"9,581,432 "},{"v":10158879,"d":"10,158,879 "},{"v":0,"d":"0 "},{"v":19740311,"d":"19,740,311 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O76+O95","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":64599,"d":"64,599 "},{"v":435558,"d":"435,558 "},{"v":0,"d":"0 "},{"v":500157,"d":"500,157 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O77+O96","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":321705,"d":"321,705 "},{"v":1208840,"d":"1,208,840 "},{"v":8396,"d":"8,396 "},{"v":1522149,"d":"1,522,149 "},{"v":9708,"d":"9,708 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O78+O97","v":{"v":9708,"d":"9,708 "}},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O79+O98","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":561790,"d":"561,790 "},{"v":13824878,"d":"13,824,878 "},{"v":65620,"d":"65,620 "},{"v":14321048,"d":"14,321,048 "},{"v":50526,"d":"50,526 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O80+O99","v":{"v":50526,"d":"50,526 "}},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":2613,"d":"2,613 "},{"v":432929,"d":"432,929 "},{"v":0,"d":"0 "},{"v":435542,"d":"435,542 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"$f":"O81+O100","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":81364483,"d":"81,364,483 "},{"v":-66252991,"d":"(66,252,991)"},{"v":2237606,"d":"2,237,606 "},{"v":12873886,"d":"12,873,886 "},{"v":3547156,"d":"3,547,156 "},{"v":1534938,"d":"1,534,938 "},{"v":1480563,"d":"1,480,563 "},{"v":13042971,"d":"13,042,971 "},{"v":0,"d":"0 "},{"v":652148.55,"d":"652,149"},{"v":12390822.45,"d":"12,390,822 "},{"$f":"O82+O101","v":{"v":2840632.45,"d":"2,840,632 "}},{"v":0,"d":"0 "}]
[]
["Total  Projects",null,null,{"$f":"SUM(D108:D120)","v":{"v":139900000,"d":"139,900,000 "}},{"v":0,"d":"0 "},{"v":4350000,"d":"4,350,000 "},{"v":135550000,"d":"135,550,000 "},{"v":6139750,"d":"6,139,750 "},{"v":1534938,"d":"1,534,938 "},{"v":1480563,"d":"1,480,563 "},{"v":13042971,"d":"13,042,971 "},{"v":0,"d":"0 "},{"v":652148.55,"d":"652,149"},{"v":12390822.45,"d":"12,390,822 "},{"$f":"SUM(O108:O120)","v":{"v":5433226.45,"d":"5,433,226 "}},{"v":0,"d":"0 "}]

{"sheet":"14B","index":21,"n_rows":81,"n_cols":21,"rows_kept":81}
["University System of Maryland"]
["2014 Series B Revenue Bonds"]
["FYE June 30, 2015"]
[{"$nulls":8},{"$f":"D7","v":"@ 6/30/14"},null,{"$f":"H5","v":"FY 2015"},{"$f":"G7","v":"@ 6/30/15"},{"$f":"I4","v":"@ 6/30/14"},null,{"$f":"K4","v":"FY 2015"},{"$f":"L4","v":"@ 6/30/15"},{"$f":"M4","v":"@ 6/30/14"},{"$f":"P4","v":"@ 6/30/15"}]
[{"$nulls":5},"FY 2015",null,{"$f":"F5","v":"FY 2015"},"Allocation",null,"Amort.","Allocation","Allocation",null,"Amort.","Allocation","Accrued ","Accrued ",{"$f":"O4","v":"FY 2015"},"Capitalize"]
[null,null,"Academic","Debt at ","Debt Assigned","Principal ","Debt at","Interest","of Unamort.","Premium assigned","of","of Unamort.","of Unamort.","Loss Assigned","of","of Unamort.","Interest","Interest","Interest","Interest / "]
["Project","Institution","/Auxiliary","@ 6/30/14","2014B","Paid","@ 6/30/15","Paid","Premium",{"$f":"E7","v":"2014B"},"Premium","Premium","(Gain)/Loss",{"$f":"J7","v":"2014B"},"(Gain)/Loss","(Gain)Loss","Payable","Payable","Expense","Expense"]
[]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"$f":"D9+E9-F9","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},null,null,{"$f":"I9+J9-K9","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,null,{"$f":"M9+N9-O9","v":{"v":0,"d":"0 "}},null,null,{"$f":"H9-K9+O9+R9-Q9","v":{"v":0,"d":"0 "}}]
["Refunding - 1995 Series A",null,null,{"v":0,"d":"0 "},null,null,{"$f":"D10+E10-F10","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},null,null,{"$f":"I10+J10-K10","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,null,{"$f":"M10+N10-O10","v":{"v":0,"d":"0 "}},null,null,{"v":0,"d":"0 "}]
["Field House","UMBC","Auxiliary",{"v":282976,"d":"282,976 "},null,{"$f":"138732-1","v":{"v":138731,"d":"138,731 "}},{"v":144245,"d":"144,245 "},{"$f":"5660+5660","v":{"v":11320,"d":"11,320 "}},{"v":14294,"d":"14,294 "},null,{"$f":"3573+3573","v":{"v":7146,"d":"7,146 "}},{"v":7148,"d":"7,148 "},{"v":3451,"d":"3,451 "},null,{"$f":"863+863","v":{"v":1726,"d":"1,726 "}},{"v":1725,"d":"1,725 "},{"v":2830,"d":"2,830 "},{"$f":"2885/2","v":{"v":1442.5,"d":"1,443 "}},{"v":4512.5,"d":"4,513 "},null,"UBIT"]
["Dining Facility","SSU","Auxiliary",{"v":1694950,"d":"1,694,950 "},null,{"v":830965,"d":"830,965 "},{"v":863985,"d":"863,985 "},{"$f":"33899+33899","v":{"v":67798,"d":"67,798 "}},{"v":85616,"d":"85,616 "},null,{"$f":"21404+21404","v":{"v":42808,"d":"42,808 "}},{"v":42808,"d":"42,808 "},{"v":20670,"d":"20,670 "},null,{"$f":"5167+5167","v":{"v":10334,"d":"10,334 "}},{"v":10336,"d":"10,336 "},{"v":16949.5,"d":"16,950 "},{"$f":"17280/2","v":{"v":8640,"d":"8,640 "}},{"v":27014.5,"d":"27,015 "}]
["Recreation Fields","UMCP","Auxiliary",{"v":28206,"d":"28,206 "},null,{"v":13828,"d":"13,828 "},{"v":14378,"d":"14,378 "},{"$f":"564+564","v":{"v":1128,"d":"1,128 "}},{"v":1425,"d":"1,425 "},null,{"$f":"356+356","v":{"v":712,"d":"712 "}},{"v":713,"d":"713 "},{"v":344,"d":"344 "},null,{"$f":"86+86","v":{"v":172,"d":"172 "}},{"v":172,"d":"172 "},{"v":282,"d":"282 "},{"$f":"288/2","v":{"v":144,"d":"144 "}},{"v":450,"d":"450 "}]
["Fraternity Row PH V","UMCP","Auxiliary",{"v":293560,"d":"293,560 "},null,{"v":143921,"d":"143,921 "},{"v":149639,"d":"149,639 "},{"$f":"5871+5871","v":{"v":11742,"d":"11,742 "}},{"v":14829,"d":"14,829 "},null,{"$f":"3707+3707","v":{"v":7414,"d":"7,414 "}},{"v":7415,"d":"7,415 "},{"v":3580,"d":"3,580 "},null,{"$f":"895+895","v":{"v":1790,"d":"1,790 "}},{"v":1790,"d":"1,790 "},{"v":2935.5,"d":"2,936 "},{"$f":"2993/2","v":{"v":1496.5,"d":"1,497 "}},{"v":4679,"d":"4,679 "}]
["Ritchie Coliseum","UMCP","Auxiliary",{"v":662240,"d":"662,240 "},null,{"v":324670,"d":"324,670 "},{"v":337570,"d":"337,570 "},{"$f":"13245+13245","v":{"v":26490,"d":"26,490 "}},{"v":33451,"d":"33,451 "},null,{"$f":"8363+8363","v":{"v":16726,"d":"16,726 "}},{"v":16725,"d":"16,725 "},{"v":8076,"d":"8,076 "},null,{"$f":"2019+2019","v":{"v":4038,"d":"4,038 "}},{"v":4038,"d":"4,038 "},{"v":6622.5,"d":"6,623 "},{"$f":"6751/2","v":{"v":3375.5,"d":"3,376 "}},{"v":10555,"d":"10,555 "},null,"UBIT"]
["Health & Human Perform.","UMCP","Auxiliary",{"v":302984,"d":"302,984 "},null,{"v":148541,"d":"148,541 "},{"v":154443,"d":"154,443 "},{"$f":"6060+6060","v":{"v":12120,"d":"12,120 "}},{"v":15305,"d":"15,305 "},null,{"$f":"3826+3826","v":{"v":7652,"d":"7,652 "}},{"v":7653,"d":"7,653 "},{"v":3695,"d":"3,695 "},null,{"$f":"924+924","v":{"v":1848,"d":"1,848 "}},{"v":1847,"d":"1,847 "},{"v":3030,"d":"3,030 "},{"$f":"3089/2","v":{"v":1544.5,"d":"1,545 "}},{"v":4830.5,"d":"4,831 "},null,"UBIT"]
["Byrd Stadium","UMCP","Auxiliary",{"v":1324180,"d":"1,324,180 "},null,{"v":649192,"d":"649,192 "},{"v":674988,"d":"674,988 "},{"$f":"26484+26484","v":{"v":52968,"d":"52,968 "}},{"v":66888,"d":"66,888 "},null,{"$f":"16722+16722","v":{"v":33444,"d":"33,444 "}},{"v":33444,"d":"33,444 "},{"v":16148,"d":"16,148 "},null,{"$f":"4037+4037","v":{"v":8074,"d":"8,074 "}},{"v":8074,"d":"8,074 "},{"v":13242,"d":"13,242 "},{"$f":"13500/2","v":{"v":6750,"d":"6,750 "}},{"v":21106,"d":"21,106 "}]
["Track & Field","UMCP","Auxiliary",{"v":88037,"d":"88,037 "},null,{"v":43161,"d":"43,161 "},{"v":44876,"d":"44,876 "},{"$f":"1761+1761","v":{"v":3522,"d":"3,522 "}},{"v":4447,"d":"4,447 "},null,{"$f":"1112+1112","v":{"v":2224,"d":"2,224 "}},{"v":2223,"d":"2,223 "},{"v":1074,"d":"1,074 "},null,{"$f":"268+268","v":{"v":536,"d":"536 "}},{"v":538,"d":"538 "},{"v":880.5,"d":"881 "},{"$f":"898/2","v":{"v":449,"d":"449 "}},{"v":1402.5,"d":"1,403 "}]
["Parking Garage","UMCP","Auxiliary",{"v":59257,"d":"59,257 "},null,{"v":29052,"d":"29,052 "},{"v":30205,"d":"30,205 "},{"$f":"1185+1185","v":{"v":2370,"d":"2,370 "}},{"v":2994,"d":"2,994 "},null,{"$f":"748+748","v":{"v":1496,"d":"1,496 "}},{"v":1498,"d":"1,498 "},{"v":722,"d":"722 "},null,{"$f":"181+181","v":{"v":362,"d":"362 "}},{"v":360,"d":"360 "},{"v":592.5,"d":"593 "},{"$f":"604/2","v":{"v":302,"d":"302 "}},{"v":945.5,"d":"946 "}]
["Health Sci Library (Constr)","UMB","Academic",{"v":438609,"d":"438,609 "},null,{"$f":"215033-1","v":{"v":215032,"d":"215,032 "}},{"v":223577,"d":"223,577 "},{"$f":"8772+8772","v":{"v":17544,"d":"17,544 "}},{"v":22158,"d":"22,158 "},null,{"$f":"5539+5539","v":{"v":11078,"d":"11,078 "}},{"v":11080,"d":"11,080 "},{"v":5349,"d":"5,349 "},null,{"$f":"1337+1337","v":{"v":2674,"d":"2,674 "}},{"v":2675,"d":"2,675 "},{"v":4386,"d":"4,386 "},{"$f":"4472/2","v":{"v":2236,"d":"2,236 "}},{"v":6990,"d":"6,990 "}]
["Health Sci Library (Equip)Academic","UMB","Academic",{"v":283747,"d":"283,747 "},null,{"v":139110,"d":"139,110 "},{"v":144637,"d":"144,637 "},{"$f":"5675+5675","v":{"v":11350,"d":"11,350 "}},{"v":14333,"d":"14,333 "},null,{"$f":"3583+3583","v":{"v":7166,"d":"7,166 "}},{"v":7167,"d":"7,167 "},{"v":3460,"d":"3,460 "},null,{"$f":"865+865","v":{"v":1730,"d":"1,730 "}},{"v":1730,"d":"1,730 "},{"v":2837.5,"d":"2,838 "},{"$f":"2893/2","v":{"v":1446.5,"d":"1,447 "}},{"v":4523,"d":"4,523 "}]
["Performing Arts Ctr./Academic","UMCP","Academic",{"v":1316063,"d":"1,316,063 "},null,{"v":645213,"d":"645,213 "},{"v":670850,"d":"670,850 "},{"$f":"26321+26321","v":{"v":52642,"d":"52,642 "}},{"v":66478,"d":"66,478 "},null,{"$f":"16619+16619","v":{"v":33238,"d":"33,238 "}},{"v":33240,"d":"33,240 "},{"v":16050,"d":"16,050 "},null,{"$f":"4012+4012","v":{"v":8024,"d":"8,024 "}},{"v":8026,"d":"8,026 "},{"v":13160.5,"d":"13,161 "},{"$f":"13417/2","v":{"v":6708.5,"d":"6,709 "}},{"v":20976,"d":"20,976 "},null,"UBIT"]
["Holloway Hall Renov./ Academic","SU","Academic",{"v":862160,"d":"862,160 "},null,{"v":422682,"d":"422,682 "},{"v":439478,"d":"439,478 "},{"$f":"17243+17243","v":{"v":34486,"d":"34,486 "}},{"v":43549,"d":"43,549 "},null,{"$f":"10888+10888","v":{"v":21776,"d":"21,776 "}},{"v":21773,"d":"21,773 "},{"v":10515,"d":"10,515 "},null,{"$f":"2628+2628","v":{"v":5256,"d":"5,256 "}},{"v":5259,"d":"5,259 "},{"v":8621.5,"d":"8,622 "},{"$f":"8790/2","v":{"v":4395,"d":"4,395 "}},{"v":13739.5,"d":"13,740 "}]
["Facilities Renewal Projs./Academic","UMCP","Academic",{"v":63032,"d":"63,032 "},null,{"v":30902,"d":"30,902 "},{"v":32130,"d":"32,130 "},{"$f":"1261+1261","v":{"v":2522,"d":"2,522 "}},{"v":3184,"d":"3,184 "},null,{"$f":"796+796","v":{"v":1592,"d":"1,592 "}},{"v":1592,"d":"1,592 "},{"v":769,"d":"769 "},null,{"$f":"192+192","v":{"v":384,"d":"384 "}},{"v":385,"d":"385 "},{"v":630.5,"d":"631 "},{"$f":"643/2","v":{"v":321.5,"d":"322 "}},{"v":1005,"d":"1,005 "}]
[{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"$f":"M25-O25","v":{"v":0,"d":"0 "}},null,null,{"v":0,"d":"0 "}]
[{"$nulls":6},{"$f":"+D26-F26","v":{"v":0,"d":"0 "}}]
[]
["Totals",null,null,{"$f":"SUM(D9:D26)","v":{"v":7700001,"d":"7,700,001 "}},{"v":0,"d":"0 "},{"v":3775000,"d":"3,775,000 "},{"v":3925001,"d":"3,925,001 "},{"v":308002,"d":"308,002 "},{"v":388951,"d":"388,951 "},{"v":0,"d":"0 "},{"v":194472,"d":"194,472 "},{"v":194479,"d":"194,479 "},{"v":93903,"d":"93,903 "},{"v":0,"d":"0 "},{"v":46948,"d":"46,948 "},{"v":46955,"d":"46,955 "},{"v":77000.5,"d":"77,001 "},{"v":39251.5,"d":"39,252 "},{"v":122729,"d":"122,729 "},{"v":0,"d":"0 "}]
[]
[]
["Academic","UMB",null,{"$f":"D20+D21","v":{"v":722356,"d":"722,356 "}},{"$f":"E20+E21","v":{"v":0,"d":"0 "}},{"v":354142,"d":"354,142 "},{"v":368214,"d":"368,214 "},{"v":28894,"d":"28,894 "},{"v":36491,"d":"36,491 "},{"v":0,"d":"0 "},{"v":18244,"d":"18,244 "},{"v":18247,"d":"18,247 "},{"v":8809,"d":"8,809 "},{"v":0,"d":"0 "},{"v":4404,"d":"4,404 "},{"v":4405,"d":"4,405 "},{"v":7223.5,"d":"7,224 "},{"v":3682.5,"d":"3,683 "},{"v":11513,"d":"11,513 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D22+D24","v":{"v":1379095,"d":"1,379,095 "}},{"$f":"E22+E24","v":{"v":0,"d":"0 "}},{"v":676115,"d":"676,115 "},{"v":702980,"d":"702,980 "},{"v":55164,"d":"55,164 "},{"v":69662,"d":"69,662 "},{"v":0,"d":"0 "},{"v":34830,"d":"34,830 "},{"v":34832,"d":"34,832 "},{"v":16819,"d":"16,819 "},{"v":0,"d":"0 "},{"v":8408,"d":"8,408 "},{"v":8411,"d":"8,411 "},{"v":13791,"d":"13,791 "},{"v":7030,"d":"7,030 "},{"v":21981,"d":"21,981 "},{"v":0,"d":"0 "}]
[null,"BSU"]
[null,"TU"]
[null,"UMES"]
[null,"FSU"]
[null,"CSU"]
[null,"UB"]
[null,"SU",null,{"$f":"+D23","v":{"v":862160,"d":"862,160 "}},{"$f":"+E23","v":{"v":0,"d":"0 "}},{"v":422682,"d":"422,682 "},{"v":439478,"d":"439,478 "},{"v":34486,"d":"34,486 "},{"v":43549,"d":"43,549 "},{"v":0,"d":"0 "},{"v":21776,"d":"21,776 "},{"v":21773,"d":"21,773 "},{"v":10515,"d":"10,515 "},{"v":0,"d":"0 "},{"v":5256,"d":"5,256 "},{"v":5259,"d":"5,259 "},{"v":8621.5,"d":"8,622 "},{"v":4395,"d":"4,395 "},{"v":13739.5,"d":"13,740 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC"]
[null,"UMCES"]
[null,"USM Office"]
[]
[{"$nulls":3},{"$f":"SUM(D31:D43)","v":{"v":2963611,"d":"2,963,611 "}},{"$f":"SUM(E31:E43)","v":{"v":0,"d":"0 "}},{"v":1452939,"d":"1,452,939 "},{"v":1510672,"d":"1,510,672 "},{"v":118544,"d":"118,544 "},{"v":149702,"d":"149,702 "},{"v":0,"d":"0 "},{"v":74850,"d":"74,850 "},{"v":74852,"d":"74,852 "},{"v":36143,"d":"36,143 "},{"v":0,"d":"0 "},{"v":18068,"d":"18,068 "},{"v":18075,"d":"18,075 "},{"v":29636,"d":"29,636 "},{"v":15107.5,"d":"15,108 "},{"v":47233.5,"d":"47,234 "},{"v":0,"d":"0 "}]
[]
[]
[]
["Auxiliary","UMB"]
[null,"UMCP",null,{"$f":"D13+D14+D15+D16+D17+D18+D19","v":{"v":2758464,"d":"2,758,464 "}},{"$f":"E13+E14+E15+E16+E17+E18+E19","v":{"v":0,"d":"0 "}},{"v":1352365,"d":"1,352,365 "},{"v":1406099,"d":"1,406,099 "},{"v":110340,"d":"110,340 "},{"v":139339,"d":"139,339 "},{"v":0,"d":"0 "},{"v":69668,"d":"69,668 "},{"v":69671,"d":"69,671 "},{"v":33639,"d":"33,639 "},{"v":0,"d":"0 "},{"v":16820,"d":"16,820 "},{"v":16819,"d":"16,819 "},{"v":27585,"d":"27,585 "},{"v":14061.5,"d":"14,062 "},{"v":43968.5,"d":"43,969 "},{"v":0,"d":"0 "}]
[null,"BSU"]
[null,"TU"]
[null,"UMES"]
[null,"FSU"]
[null,"CSU"]
[null,"UB"]
[null,"SU",null,{"$f":"D12","v":{"v":1694950,"d":"1,694,950 "}},{"$f":"E12","v":{"v":0,"d":"0 "}},{"v":830965,"d":"830,965 "},{"v":863985,"d":"863,985 "},{"v":67798,"d":"67,798 "},{"v":85616,"d":"85,616 "},{"v":0,"d":"0 "},{"v":42808,"d":"42,808 "},{"v":42808,"d":"42,808 "},{"v":20670,"d":"20,670 "},{"v":0,"d":"0 "},{"v":10334,"d":"10,334 "},{"v":10336,"d":"10,336 "},{"v":16949.5,"d":"16,950 "},{"v":8640,"d":"8,640 "},{"v":27014.5,"d":"27,015 "},{"v":0,"d":"0 "}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D11","v":{"v":282976,"d":"282,976 "}},{"$f":"E11","v":{"v":0,"d":"0 "}},{"v":138731,"d":"138,731 "},{"v":144245,"d":"144,245 "},{"v":11320,"d":"11,320 "},{"v":14294,"d":"14,294 "},{"v":0,"d":"0 "},{"v":7146,"d":"7,146 "},{"v":7148,"d":"7,148 "},{"v":3451,"d":"3,451 "},{"v":0,"d":"0 "},{"v":1726,"d":"1,726 "},{"v":1725,"d":"1,725 "},{"v":2830,"d":"2,830 "},{"v":1442.5,"d":"1,443 "},{"v":4512.5,"d":"4,513 "},{"v":0,"d":"0 "}]
[null,"UMCES"]
[null,"USM Office"]
[]
[{"$nulls":3},{"$f":"SUM(D49:D61)","v":{"v":4736390,"d":"4,736,390 "}},{"$f":"SUM(E49:E61)","v":{"v":0,"d":"0 "}},{"v":2322061,"d":"2,322,061 "},{"v":2414329,"d":"2,414,329 "},{"v":189458,"d":"189,458 "},{"v":239249,"d":"239,249 "},{"v":0,"d":"0 "},{"v":119622,"d":"119,622 "},{"v":119627,"d":"119,627 "},{"v":57760,"d":"57,760 "},{"v":0,"d":"0 "},{"v":28880,"d":"28,880 "},{"v":28880,"d":"28,880 "},{"v":47364.5,"d":"47,365 "},{"v":24144,"d":"24,144 "},{"v":75495.5,"d":"75,496 "},{"v":0,"d":"0 "}]
[]
[]
[]
["Total","UMB",null,{"$f":"D31+D49","v":{"v":722356,"d":"722,356 "}},{"v":0,"d":"0 "},{"v":354142,"d":"354,142 "},{"v":368214,"d":"368,214 "},{"v":28894,"d":"28,894 "},{"v":36491,"d":"36,491 "},{"v":0,"d":"0 "},{"v":18244,"d":"18,244 "},{"v":18247,"d":"18,247 "},{"v":8809,"d":"8,809 "},{"v":0,"d":"0 "},{"v":4404,"d":"4,404 "},{"v":4405,"d":"4,405 "},{"v":7223.5,"d":"7,224 "},{"v":3682.5,"d":"3,683 "},{"v":11513,"d":"11,513 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":4137559,"d":"4,137,559 "},{"v":0,"d":"0 "},{"v":2028480,"d":"2,028,480 "},{"v":2109079,"d":"2,109,079 "},{"v":165504,"d":"165,504 "},{"v":209001,"d":"209,001 "},{"v":0,"d":"0 "},{"v":104498,"d":"104,498 "},{"v":104503,"d":"104,503 "},{"v":50458,"d":"50,458 "},{"v":0,"d":"0 "},{"v":25228,"d":"25,228 "},{"v":25230,"d":"25,230 "},{"v":41376,"d":"41,376 "},{"v":21091.5,"d":"21,092 "},{"v":65949.5,"d":"65,950 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"CSU",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SU",null,{"v":2557110,"d":"2,557,110 "},{"v":0,"d":"0 "},{"v":1253647,"d":"1,253,647 "},{"v":1303463,"d":"1,303,463 "},{"v":102284,"d":"102,284 "},{"v":129165,"d":"129,165 "},{"v":0,"d":"0 "},{"v":64584,"d":"64,584 "},{"v":64581,"d":"64,581 "},{"v":31185,"d":"31,185 "},{"v":0,"d":"0 "},{"v":15590,"d":"15,590 "},{"v":15595,"d":"15,595 "},{"v":25571,"d":"25,571 "},{"v":13035,"d":"13,035 "},{"v":40754,"d":"40,754 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":282976,"d":"282,976 "},{"v":0,"d":"0 "},{"v":138731,"d":"138,731 "},{"v":144245,"d":"144,245 "},{"v":11320,"d":"11,320 "},{"v":14294,"d":"14,294 "},{"v":0,"d":"0 "},{"v":7146,"d":"7,146 "},{"v":7148,"d":"7,148 "},{"v":3451,"d":"3,451 "},{"v":0,"d":"0 "},{"v":1726,"d":"1,726 "},{"v":1725,"d":"1,725 "},{"v":2830,"d":"2,830 "},{"v":1442.5,"d":"1,443 "},{"v":4512.5,"d":"4,513 "},{"v":0,"d":"0 "}]
[null,"UMCES",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"USM Office",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},{"$f":"SUM(D67:D79)","v":{"v":7700001,"d":"7,700,001 "}},{"$f":"SUM(E67:E79)","v":{"v":0,"d":"0 "}},{"v":3775000,"d":"3,775,000 "},{"v":3925001,"d":"3,925,001 "},{"v":308002,"d":"308,002 "},{"v":388951,"d":"388,951 "},{"v":0,"d":"0 "},{"v":194472,"d":"194,472 "},{"v":194479,"d":"194,479 "},{"v":93903,"d":"93,903 "},{"v":0,"d":"0 "},{"v":46948,"d":"46,948 "},{"v":46955,"d":"46,955 "},{"v":77000.5,"d":"77,001 "},{"v":39251.5,"d":"39,252 "},{"v":122729,"d":"122,729 "},{"v":0,"d":"0 "}]

{"sheet":"15A","index":22,"n_rows":280,"n_cols":26,"rows_kept":280}
["University System of Maryland"]
["Allocation of accrued interest payable, unamortized Premium  - 2015 Series A "]
["As of FYE 6/30/2015"]
[]
[{"$nulls":7},"Interest ","Allocated","Allocated","Allocated",null,null,{"$f":"J5","v":"Allocated"},"Allocated",null,null,{"$f":"N5","v":"Allocated"}]
[{"$nulls":7},"Expense","Accrued Interest","Accrued Interest","Unamortized",null,"FY 2015","Unamortized","Unamortized",null,{"$f":"M6","v":"FY 2015"},"Unamortized",{"$f":"M6","v":"FY 2015"},{"$f":"S6","v":"FY 2015"}]
[{"$nulls":3},"Long-term debt","Debt Assigned","Principal paid","Long-term debt","Paid","Payable","Payable","Premium","Premium Assigned","Premium",{"$f":"M7","v":"Premium"},"Loss/(Gain) on Refunding","Loss/(Gain) Assigned","Loss/(Gain) on Refunding",{"$f":"Q7","v":"Loss/(Gain) on Refunding"},"Interest","Interest"]
["Institution","Project","Type","as of 6/30/2014","2015A","FYE 6/30/2015","as of 6/30/2015",{"$f":"F8","v":"FYE 6/30/2015"},{"$f":"D8","v":"as of 6/30/2014"},{"$f":"G8","v":"as of 6/30/2015"},{"$f":"D8","v":"as of 6/30/2014"},"2015A","Amortization",{"$f":"J8","v":"as of 6/30/2015"},{"$f":"K8","v":"as of 6/30/2014"},"2015A","Amortization",{"$f":"N8","v":"as of 6/30/2015"},"Expense","Cap"]
[]
[null,"1997A/2005A"]
["UMAB","Health Sciences Library","Acad",null,{"v":1259121,"d":"1,259,121"},null,{"$f":"D11+E11-F11","v":{"v":1259121,"d":"1,259,121 "}},null,null,{"$f":"36200/2","v":{"v":18100,"d":"18,100 "}},null,{"v":169287,"d":"169,287 "},null,{"$f":"K11+L11-M11","v":{"v":169287,"d":"169,287 "}},null,{"v":63554,"d":"63,554 "},null,{"$f":"O11+P11-Q11","v":{"v":63554,"d":"63,554 "}},{"$f":"H11-I11+J11-M11+Q11","v":{"v":18100,"d":"18,100 "}}]
["UMAB","Health Sciences  Facility Equip","Acad",null,{"v":35920,"d":"35,920"},null,{"$f":"D12+E12-F12","v":{"v":35920,"d":"35,920 "}},null,null,{"$f":"1033/2","v":{"v":516.5,"d":"517 "}},null,{"v":4829,"d":"4,829 "},null,{"$f":"K12+L12-M12","v":{"v":4829,"d":"4,829 "}},null,{"v":1813,"d":"1,813 "},null,{"$f":"O12+P12-Q12","v":{"v":1813,"d":"1,813 "}},{"$f":"H12-I12+J12-M12+Q12","v":{"v":516.5,"d":"517 "}}]
["UMAB","Facilities Renewal","Acad",null,{"v":6806,"d":"6,806"},null,{"v":6806,"d":"6,806 "},null,null,{"$f":"196/2","v":{"v":98,"d":"98 "}},null,{"v":915,"d":"915 "},null,{"v":915,"d":"915 "},null,{"v":344,"d":"344 "},null,{"v":344,"d":"344 "},{"v":98,"d":"98 "}]
["UMCP","Performing Arts Center","Acad",null,{"v":3573029,"d":"3,573,029"},null,{"v":3573029,"d":"3,573,029 "},null,null,{"$f":"102725/2","v":{"v":51362.5,"d":"51,363 "}},null,{"v":480387,"d":"480,387 "},null,{"v":480387,"d":"480,387 "},null,{"v":180347,"d":"180,347 "},null,{"v":180347,"d":"180,347 "},{"v":51362.5,"d":"51,363 "}]
["UMCP","Facilities Renewal","Acad",null,{"v":565598,"d":"565,598"},null,{"v":565598,"d":"565,598 "},null,null,{"v":8130.5,"d":"8,131 "},null,{"v":76044,"d":"76,044 "},null,{"v":76044,"d":"76,044 "},null,{"v":28548,"d":"28,548 "},null,{"v":28548,"d":"28,548 "},{"v":8130.5,"d":"8,131 "}]
["UMCP","Steam Plant Improvements","Acad",null,174,null,{"v":174,"d":"174 "},null,null,{"$f":"5/2","v":{"v":2.5,"d":"3 "}},null,{"v":23,"d":"23 "},null,{"v":23,"d":"23 "},null,{"v":9,"d":"9 "},null,{"v":9,"d":"9 "},{"v":2.5,"d":"3 "}]
["BSU","Facilities Renewal","Acad",null,{"$f":"22188+1","v":{"v":22189,"d":"22,189"}},null,{"v":22189,"d":"22,189 "},null,null,{"v":319,"d":"319 "},null,{"v":2983,"d":"2,983 "},null,{"v":2983,"d":"2,983 "},null,{"v":1120,"d":"1,120 "},null,{"v":1120,"d":"1,120 "},{"v":319,"d":"319 "}]
["TSU","Facilities Renewal","Acad",null,{"v":120210,"d":"120,210"},null,{"v":120210,"d":"120,210 "},null,null,{"v":1728,"d":"1,728 "},null,{"v":16162,"d":"16,162 "},null,{"v":16162,"d":"16,162 "},null,{"v":6068,"d":"6,068 "},null,{"v":6068,"d":"6,068 "},{"v":1728,"d":"1,728 "}]
["FSU","Facilities Renewal","Acad",null,{"v":20125,"d":"20,125"},null,{"v":20125,"d":"20,125 "},null,null,{"v":289.5,"d":"290 "},null,{"v":2706,"d":"2,706 "},null,{"v":2706,"d":"2,706 "},null,{"v":1016,"d":"1,016 "},null,{"v":1016,"d":"1,016 "},{"v":289.5,"d":"290 "}]
["SSU","Holloway Hall Renovations","Acad",null,{"v":83595,"d":"83,595"},null,{"v":83595,"d":"83,595 "},null,null,{"v":1201.5,"d":"1,202 "},null,{"v":11239,"d":"11,239 "},null,{"v":11239,"d":"11,239 "},null,{"v":4219,"d":"4,219 "},null,{"v":4219,"d":"4,219 "},{"v":1201.5,"d":"1,202 "}]
["SSU","Facilities Renewal","Acad",null,{"v":1278,"d":"1,278"},null,{"v":1278,"d":"1,278 "},null,null,{"v":18.5,"d":"19 "},null,{"v":172,"d":"172 "},null,{"v":172,"d":"172 "},null,{"v":65,"d":"65 "},null,{"v":65,"d":"65 "},{"v":18.5,"d":"19 "}]
["UMBC","Facilities Renewal","Acad",null,620,null,{"v":620,"d":"620 "},null,null,{"v":9,"d":"9 "},null,{"v":83,"d":"83 "},null,{"v":83,"d":"83 "},null,{"v":31,"d":"31 "},null,{"v":31,"d":"31 "},{"v":9,"d":"9 "}]
["CEES","Facilities Renewal","Acad",null,{"$f":"50028+1","v":{"v":50029,"d":"50,029"}},null,{"v":50029,"d":"50,029 "},null,null,{"v":719,"d":"719 "},null,{"v":6726,"d":"6,726 "},null,{"v":6726,"d":"6,726 "},null,{"v":2525,"d":"2,525 "},null,{"v":2525,"d":"2,525 "},{"v":719,"d":"719 "}]
[{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMCP","Byrd Stadium Upper Deck","Auxil",null,{"v":35024,"d":"35,024"},null,{"v":35024,"d":"35,024 "},null,null,{"$f":"1007/2","v":{"v":503.5,"d":"504 "}},null,{"v":4709,"d":"4,709 "},null,{"v":4709,"d":"4,709 "},null,{"v":1768,"d":"1,768 "},null,{"v":1768,"d":"1,768 "},{"v":503.5,"d":"504 "}]
["UMCP","Recreation Fields","Auxil",null,{"v":20457,"d":"20,457"},null,{"v":20457,"d":"20,457 "},null,null,{"v":294,"d":"294 "},null,{"v":2750,"d":"2,750 "},null,{"v":2750,"d":"2,750 "},null,{"v":1033,"d":"1,033 "},null,{"v":1033,"d":"1,033 "},{"v":294,"d":"294 "}]
["UMCP","Ritchie Coliseum Renovations","Auxil",null,{"v":96194,"d":"96,194"},null,{"v":96194,"d":"96,194 "},null,null,{"v":1383,"d":"1,383 "},null,{"v":12933,"d":"12,933 "},null,{"v":12933,"d":"12,933 "},null,{"v":4855,"d":"4,855 "},null,{"v":4855,"d":"4,855 "},{"v":1383,"d":"1,383 "}]
["UMCP","Health & Human Performance","Auxil",null,{"v":1866317,"d":"1,866,317"},null,{"v":1866317,"d":"1,866,317 "},null,null,{"$f":"53657/2","v":{"v":26828.5,"d":"26,829 "}},null,{"v":250923,"d":"250,923 "},null,{"v":250923,"d":"250,923 "},null,{"v":94202,"d":"94,202 "},null,{"v":94202,"d":"94,202 "},{"v":26828.5,"d":"26,829 "}]
["UMCP","Parking Garage - Planning","Auxil",null,{"v":10391,"d":"10,391"},null,{"v":10391,"d":"10,391 "},null,null,{"v":149.5,"d":"150 "},null,{"v":1397,"d":"1,397 "},null,{"v":1397,"d":"1,397 "},null,{"v":524,"d":"524 "},null,{"v":524,"d":"524 "},{"v":149.5,"d":"150 "}]
["UMCP","Parking Garage III","Auxil",null,{"v":1303947,"d":"1,303,947"},null,{"v":1303947,"d":"1,303,947 "},null,null,{"$f":"37488/2","v":{"v":18744,"d":"18,744 "}},null,{"v":175313,"d":"175,313 "},null,{"v":175313,"d":"175,313 "},null,{"v":65816,"d":"65,816 "},null,{"v":65816,"d":"65,816 "},{"v":18744,"d":"18,744 "}]
["UMCP","Golf Course clubhouse","Auxil",null,{"v":20301,"d":"20,301"},null,{"v":20301,"d":"20,301 "},null,null,{"v":292,"d":"292 "},null,{"$f":"2729+1","v":{"v":2730,"d":"2,730 "}},null,{"v":2730,"d":"2,730 "},null,{"v":1025,"d":"1,025 "},null,{"v":1025,"d":"1,025 "},{"v":292,"d":"292 "}]
["UMCP","Stamp Union ","Auxil",null,{"v":142410,"d":"142,410"},null,{"v":142410,"d":"142,410 "},null,null,{"v":2047,"d":"2,047 "},null,{"v":19147,"d":"19,147 "},null,{"v":19147,"d":"19,147 "},null,{"v":7188,"d":"7,188 "},null,{"v":7188,"d":"7,188 "},{"v":2047,"d":"2,047 "}]
["TU","Richmond / Newell Hall Dining'","Auxil",null,{"v":5644,"d":"5,644"},null,{"v":5644,"d":"5,644 "},null,null,{"v":81,"d":"81 "},null,{"$f":"759+1","v":{"v":760,"d":"760 "}},null,{"v":760,"d":"760 "},null,{"v":285,"d":"285 "},null,{"v":285,"d":"285 "},{"v":81,"d":"81 "}]
["SSU","Dining Facility","Auxil",null,{"v":68393,"d":"68,393"},null,{"v":68393,"d":"68,393 "},null,null,{"$f":"1966/2","v":{"v":983,"d":"983 "}},null,{"v":9195,"d":"9,195 "},null,{"v":9195,"d":"9,195 "},null,{"v":3452,"d":"3,452 "},null,{"v":3452,"d":"3,452 "},{"v":983,"d":"983 "}]
["UMBC","Field House","Auxil",null,{"$f":"72227+1","v":{"v":72228,"d":"72,228"}},null,{"v":72228,"d":"72,228 "},null,null,{"$f":"2077/2","v":{"v":1038.5,"d":"1,039 "}},null,{"v":9711,"d":"9,711 "},null,{"v":9711,"d":"9,711 "},null,{"$f":"3646-1","v":{"v":3645,"d":"3,645 "}},null,{"v":3645,"d":"3,645 "},{"v":1038.5,"d":"1,039 "}]
[]
[null,"Total  1997A/2005A",null,{"$f":"SUM(D9:D36)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E9:E36)","v":{"v":9380000,"d":"9,380,000 "}},{"v":0,"d":"0 "},{"v":9380000,"d":"9,380,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":134838.5,"d":"134,839 "},{"v":0,"d":"0 "},{"v":1261124,"d":"1,261,124 "},{"v":0,"d":"0 "},{"v":1261124,"d":"1,261,124 "},{"v":0,"d":"0 "},{"v":473452,"d":"473,452 "},{"v":0,"d":"0 "},{"v":473452,"d":"473,452 "},{"v":134838.5,"d":"134,839 "},{"v":0,"d":"0 "}]
[]
[null,"1998A/2005A"]
["UMB","Facilities Renewal","Acad",null,{"v":254770,"d":"254,770"},null,{"$f":"D40-F40+E40","v":{"v":254770,"d":"254,770 "}},null,null,{"v":3662.5,"d":"3,663 "},null,{"v":34253,"d":"34,253 "},null,{"$f":"K40-M40+L40","v":{"v":34253,"d":"34,253 "}},null,{"v":785,"d":"785 "},null,{"$f":"O40-Q40+P40","v":{"v":785,"d":"785 "}},{"$f":"H40-I40+J40-M40+Q40","v":{"v":3662.5,"d":"3,663 "}}]
["UMB","Health Sciences Library-constr","Acad",null,{"v":661530,"d":"661,530"},null,{"$f":"D41-F41+E41","v":{"v":661530,"d":"661,530 "}},null,null,{"v":9509.5,"d":"9,510 "},null,{"v":88941,"d":"88,941 "},null,{"$f":"K41-M41+L41","v":{"v":88941,"d":"88,941 "}},null,{"v":2039,"d":"2,039 "},null,{"$f":"O41-Q41+P41","v":{"v":2039,"d":"2,039 "}},{"v":9509.5,"d":"9,510 "}]
["UMB","Health Sciences Library-equip","Acad",null,314,null,{"v":314,"d":"314 "},null,null,{"v":4.5,"d":"5 "},null,{"v":42,"d":"42 "},null,{"v":42,"d":"42 "},null,{"v":1,"d":"1 "},null,{"v":1,"d":"1 "},{"v":4.5,"d":"5 "}]
["UMB","School of Nursing equip","Acad",null,{"v":6741,"d":"6,741"},null,{"v":6741,"d":"6,741 "},null,null,{"v":97,"d":"97 "},null,{"v":906,"d":"906 "},null,{"v":906,"d":"906 "},null,{"v":21,"d":"21 "},null,{"v":21,"d":"21 "},{"v":97,"d":"97 "}]
["UMCP","Performing Arts Center","Acad",null,{"v":2656746,"d":"2,656,746"},null,{"v":2656746,"d":"2,656,746 "},null,null,{"$f":"76381/2","v":{"v":38190.5,"d":"38,191 "}},null,{"v":357195,"d":"357,195 "},null,{"v":357195,"d":"357,195 "},null,{"v":8190,"d":"8,190 "},null,{"v":8190,"d":"8,190 "},{"v":38190.5,"d":"38,191 "}]
["UMCP","Facilities Renewal","Acad",null,{"v":1062118,"d":"1,062,118"},null,{"v":1062118,"d":"1,062,118 "},null,null,{"v":15268,"d":"15,268 "},null,{"v":142800,"d":"142,800 "},null,{"v":142800,"d":"142,800 "},null,{"v":3274,"d":"3,274 "},null,{"v":3274,"d":"3,274 "},{"v":15268,"d":"15,268 "}]
["UMCP","Steam Plant Improvements","Acad",null,{"v":20343,"d":"20,343"},null,{"v":20343,"d":"20,343 "},null,null,{"v":292.5,"d":"293 "},null,{"v":2735,"d":"2,735 "},null,{"v":2735,"d":"2,735 "},null,{"v":63,"d":"63 "},null,{"v":63,"d":"63 "},{"v":292.5,"d":"293 "}]
["UMCP","Tech Advance Facility","Acad",null,{"v":111219,"d":"111,219"},null,{"v":111219,"d":"111,219 "},null,null,{"v":1599,"d":"1,599 "},null,{"v":14953,"d":"14,953 "},null,{"v":14953,"d":"14,953 "},null,{"v":343,"d":"343 "},null,{"v":343,"d":"343 "},{"v":1599,"d":"1,599 "}]
["BSU","Facilities Renewal","Acad",null,{"v":94257,"d":"94,257"},null,{"v":94257,"d":"94,257 "},null,null,{"v":1355,"d":"1,355 "},null,{"v":12673,"d":"12,673 "},null,{"v":12673,"d":"12,673 "},null,{"v":291,"d":"291 "},null,{"v":291,"d":"291 "},{"v":1355,"d":"1,355 "}]
["CSC","Facilities Renewal","Acad",null,{"v":30599,"d":"30,599"},null,{"v":30599,"d":"30,599 "},null,null,{"v":440,"d":"440 "},null,{"v":4114,"d":"4,114 "},null,{"v":4114,"d":"4,114 "},null,{"v":94,"d":"94 "},null,{"v":94,"d":"94 "},{"v":440,"d":"440 "}]
["TU","Facilities Renewal","Acad",null,{"v":351043,"d":"351,043"},null,{"v":351043,"d":"351,043 "},null,null,{"v":5046,"d":"5,046 "},null,{"v":47197,"d":"47,197 "},null,{"v":47197,"d":"47,197 "},null,{"v":1082,"d":"1,082 "},null,{"v":1082,"d":"1,082 "},{"v":5046,"d":"5,046 "}]
["TU","7800 York Road renovation","Acad",null,{"v":1600145,"d":"1,600,145"},null,{"v":1600145,"d":"1,600,145 "},null,null,{"$f":"46004/2","v":{"v":23002,"d":"23,002 "}},null,{"v":215137,"d":"215,137 "},null,{"v":215137,"d":"215,137 "},null,{"v":4933,"d":"4,933 "},null,{"v":4933,"d":"4,933 "},{"v":23002,"d":"23,002 "}]
["UMES","Facilities Renewal","Acad",null,{"v":55661,"d":"55,661"},null,{"v":55661,"d":"55,661 "},null,null,{"v":800,"d":"800 "},null,{"v":7483,"d":"7,483 "},null,{"v":7483,"d":"7,483 "},null,{"v":172,"d":"172 "},null,{"v":172,"d":"172 "},{"v":800,"d":"800 "}]
["FSU","Facilities Renewal","Acad",null,{"v":133280,"d":"133,280"},null,{"v":133280,"d":"133,280 "},null,null,{"v":1916,"d":"1,916 "},null,{"v":17919,"d":"17,919 "},null,{"v":17919,"d":"17,919 "},null,{"v":411,"d":"411 "},null,{"v":411,"d":"411 "},{"v":1916,"d":"1,916 "}]
["UB","Facilities Renewal","Acad",null,{"v":21216,"d":"21,216"},null,{"v":21216,"d":"21,216 "},null,null,{"v":305,"d":"305 "},null,{"v":2852,"d":"2,852 "},null,{"v":2852,"d":"2,852 "},null,{"v":65,"d":"65 "},null,{"v":65,"d":"65 "},{"v":305,"d":"305 "}]
["SSU","Facilities Renewal","Acad",null,{"v":178681,"d":"178,681"},null,{"v":178681,"d":"178,681 "},null,null,{"v":2568.5,"d":"2,569 "},null,{"v":24023,"d":"24,023 "},null,{"v":24023,"d":"24,023 "},null,{"v":551,"d":"551 "},null,{"v":551,"d":"551 "},{"v":2568.5,"d":"2,569 "}]
["SSU","Holloway Hall Renovations","Acad",null,{"v":2942,"d":"2,942"},null,{"v":2942,"d":"2,942 "},null,null,{"v":42.5,"d":"43 "},null,{"v":396,"d":"396 "},null,{"v":396,"d":"396 "},null,{"v":9,"d":"9 "},null,{"v":9,"d":"9 "},{"v":42.5,"d":"43 "}]
["UMBC","Facilities Renewal","Acad",null,{"v":89800,"d":"89,800"},null,{"v":89800,"d":"89,800 "},null,null,{"v":1291,"d":"1,291 "},null,{"v":12073,"d":"12,073 "},null,{"v":12073,"d":"12,073 "},null,{"v":277,"d":"277 "},null,{"v":277,"d":"277 "},{"v":1291,"d":"1,291 "}]
["UMBC","Power Plant Expansion","Acad",null,{"v":1558315,"d":"1,558,315"},null,{"v":1558315,"d":"1,558,315 "},null,null,{"$f":"44802/2","v":{"v":22401,"d":"22,401 "}},null,{"v":209513,"d":"209,513 "},null,{"v":209513,"d":"209,513 "},null,{"v":4804,"d":"4,804 "},null,{"v":4804,"d":"4,804 "},{"v":22401,"d":"22,401 "}]
["CEES","Facilities Renewal","Acad",null,{"v":65776,"d":"65,776"},null,{"v":65776,"d":"65,776 "},null,null,{"$f":"1891/2","v":{"v":945.5,"d":"946 "}},null,{"v":8843,"d":"8,843 "},null,{"v":8843,"d":"8,843 "},null,{"v":203,"d":"203 "},null,{"v":203,"d":"203 "},{"v":945.5,"d":"946 "}]
["USMH","Emergency Projects","Acad",null,{"$f":"18490+2","v":{"v":18492,"d":"18,492"}},null,{"v":18492,"d":"18,492 "},null,null,{"v":266,"d":"266 "},null,{"$f":"2486+2","v":{"v":2488,"d":"2,488 "}},null,{"v":2488,"d":"2,488 "},null,{"$f":"57-2","v":{"v":55,"d":"55 "}},null,{"v":55,"d":"55 "},{"v":266,"d":"266 "}]
[{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["UMB","Pascault Row renovation","Auxil",null,{"v":138358,"d":"138,358"},null,{"v":138358,"d":"138,358 "},null,null,{"v":1989,"d":"1,989 "},null,{"v":18602,"d":"18,602 "},null,{"v":18602,"d":"18,602 "},null,{"v":427,"d":"427 "},null,{"v":427,"d":"427 "},{"v":1989,"d":"1,989 "}]
["UMCP","Byrd Stadium Upper Deck","Auxil",null,{"v":2468,"d":"2,468"},null,{"v":2468,"d":"2,468 "},null,null,{"v":35.5,"d":"36 "},null,{"v":332,"d":"332 "},null,{"v":332,"d":"332 "},null,{"v":8,"d":"8 "},null,{"v":8,"d":"8 "},{"v":35.5,"d":"36 "}]
["UMCP","Track & Field","Auxil",null,{"v":3167,"d":"3,167"},null,{"v":3167,"d":"3,167 "},null,null,{"v":45.5,"d":"46 "},null,{"v":426,"d":"426 "},null,{"v":426,"d":"426 "},null,{"v":10,"d":"10 "},null,{"v":10,"d":"10 "},{"v":45.5,"d":"46 "}]
["UMCP","Ritchie Coliseum Renovations","Auxil",null,{"v":31395,"d":"31,395"},null,{"v":31395,"d":"31,395 "},null,null,{"v":451.5,"d":"452 "},null,{"v":4221,"d":"4,221 "},null,{"v":4221,"d":"4,221 "},null,{"v":97,"d":"97 "},null,{"v":97,"d":"97 "},{"v":451.5,"d":"452 "}]
["UMCP","Health & Human Performance","Auxil",null,{"v":338153,"d":"338,153"},null,{"v":338153,"d":"338,153 "},null,null,{"v":4861,"d":"4,861 "},null,{"v":45464,"d":"45,464 "},null,{"v":45464,"d":"45,464 "},null,{"v":1042,"d":"1,042 "},null,{"v":1042,"d":"1,042 "},{"v":4861,"d":"4,861 "}]
["UMCP","Parking Garage III","Auxil",null,{"v":137570,"d":"137,570"},null,{"v":137570,"d":"137,570 "},null,null,{"v":1977.5,"d":"1,978 "},null,{"v":18496,"d":"18,496 "},null,{"v":18496,"d":"18,496 "},null,{"v":424,"d":"424 "},null,{"v":424,"d":"424 "},{"v":1977.5,"d":"1,978 "}]
["UMCP","Golf Course clubhouse","Auxil",null,{"v":387809,"d":"387,809"},null,{"v":387809,"d":"387,809 "},null,null,{"v":5575,"d":"5,575 "},null,{"v":52140,"d":"52,140 "},null,{"v":52140,"d":"52,140 "},null,{"v":1195,"d":"1,195 "},null,{"v":1195,"d":"1,195 "},{"v":5575,"d":"5,575 "}]
["UMCP","Stamp Union ","Auxil",null,{"v":391985,"d":"391,985"},null,{"v":391985,"d":"391,985 "},null,null,{"v":5635,"d":"5,635 "},null,{"v":52702,"d":"52,702 "},null,{"v":52702,"d":"52,702 "},null,{"v":1208,"d":"1,208 "},null,{"v":1208,"d":"1,208 "},{"v":5635,"d":"5,635 "}]
["UMCP","SCUB 3 ","Auxil",null,{"v":143466,"d":"143,466"},null,{"v":143466,"d":"143,466 "},null,null,{"v":2062.5,"d":"2,063 "},null,{"v":19289,"d":"19,289 "},null,{"v":19289,"d":"19,289 "},null,{"v":442,"d":"442 "},null,{"v":442,"d":"442 "},{"v":2062.5,"d":"2,063 "}]
["UMCP","Somerset Hall renovation","Auxil",null,{"v":748141,"d":"748,141"},null,{"v":748141,"d":"748,141 "},null,null,{"v":10754.5,"d":"10,755 "},null,{"v":100586,"d":"100,586 "},null,{"v":100586,"d":"100,586 "},null,{"v":2306,"d":"2,306 "},null,{"v":2306,"d":"2,306 "},{"v":10754.5,"d":"10,755 "}]
["TU","Minnegan stadium restrooms","Auxil",null,{"v":186936,"d":"186,936"},null,{"v":186936,"d":"186,936 "},null,null,{"v":2687,"d":"2,687 "},null,{"v":25133,"d":"25,133 "},null,{"v":25133,"d":"25,133 "},null,{"v":576,"d":"576 "},null,{"v":576,"d":"576 "},{"v":2687,"d":"2,687 "}]
["TU","Richmond / Newell Hall Dining'","Auxil",null,{"v":1038381,"d":"1,038,381"},null,{"v":1038381,"d":"1,038,381 "},null,null,{"v":14926.5,"d":"14,927 "},null,{"v":139608,"d":"139,608 "},null,{"v":139608,"d":"139,608 "},null,{"v":3201,"d":"3,201 "},null,{"v":3201,"d":"3,201 "},{"v":14926.5,"d":"14,927 "}]
["UMES","Student services building","Auxil",null,{"v":1337750,"d":"1,337,750"},null,{"v":1337750,"d":"1,337,750 "},null,null,{"$f":"38460/2","v":{"v":19230,"d":"19,230 "}},null,{"v":179858,"d":"179,858 "},null,{"v":179858,"d":"179,858 "},null,{"v":4124,"d":"4,124 "},null,{"v":4124,"d":"4,124 "},{"v":19230,"d":"19,230 "}]
["FSU","Athletic Facilities","Auxil",null,{"v":57913,"d":"57,913"},null,{"v":57913,"d":"57,913 "},null,null,{"v":832.5,"d":"833 "},null,{"v":7786,"d":"7,786 "},null,{"v":7786,"d":"7,786 "},null,{"v":179,"d":"179 "},null,{"v":179,"d":"179 "},{"v":832.5,"d":"833 "}]
["FSU","Residence Hall Network infra.","Auxil",null,{"v":183562,"d":"183,562"},null,{"v":183562,"d":"183,562 "},null,null,{"v":2638.5,"d":"2,639 "},null,{"v":24680,"d":"24,680 "},null,{"v":24680,"d":"24,680 "},null,{"v":566,"d":"566 "},null,{"v":566,"d":"566 "},{"v":2638.5,"d":"2,639 "}]
["SSU","Dining Facility","Auxil",null,{"v":7426,"d":"7,426"},null,{"v":7426,"d":"7,426 "},null,null,{"v":106.5,"d":"107 "},null,{"v":998,"d":"998 "},null,{"v":998,"d":"998 "},null,{"v":23,"d":"23 "},null,{"v":23,"d":"23 "},{"v":106.5,"d":"107 "}]
["UMBC","University Commons Planning","Auxil",null,{"v":204534,"d":"204,534"},null,{"v":204534,"d":"204,534 "},null,null,{"v":2940,"d":"2,940 "},null,{"v":27499,"d":"27,499 "},null,{"v":27499,"d":"27,499 "},null,{"v":631,"d":"631 "},null,{"v":631,"d":"631 "},{"v":2940,"d":"2,940 "}]
["UMBC","Field House","Auxil",null,{"v":561998,"d":"561,998"},null,{"v":561998,"d":"561,998 "},null,null,{"v":8078.5,"d":"8,079 "},null,{"v":75560,"d":"75,560 "},null,{"v":75560,"d":"75,560 "},null,{"v":1732,"d":"1,732 "},null,{"v":1732,"d":"1,732 "},{"v":8078.5,"d":"8,079 "}]
[]
[null,"Total 1998A/2005A",null,{"$f":"SUM(D40:D80)","v":{"v":0,"d":"0 "}},{"v":14875000,"d":"14,875,000 "},{"v":0,"d":"0 "},{"v":14875000,"d":"14,875,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":213828.5,"d":"213,829 "},{"v":0,"d":"0 "},{"v":1999916,"d":"1,999,916 "},{"v":0,"d":"0 "},{"v":1999916,"d":"1,999,916 "},{"v":0,"d":"0 "},{"v":45854,"d":"45,854 "},{"v":0,"d":"0 "},{"v":45854,"d":"45,854 "},{"v":213828.5,"d":"213,829 "},{"v":0,"d":"0 "}]
[]
[null,"2000A/2005A"]
["UMCP","SCUB 3","Aux",null,{"v":4581,"d":"4,581"},null,{"$f":"D84-F84+E84","v":{"v":4581,"d":"4,581 "}},null,null,{"v":66,"d":"66 "},null,{"v":616,"d":"616 "},null,{"$f":"K84-M84+L84","v":{"v":616,"d":"616 "}},null,{"v":184,"d":"184 "},null,{"$f":"O84-Q84+P84","v":{"v":184,"d":"184 "}},{"$f":"H84-I84+J84-M84+Q84","v":{"v":66,"d":"66 "}}]
["UMCP","Stamp Student Union","Aux",null,{"v":2425064,"d":"2,425,064"},null,{"v":2425064,"d":"2,425,064 "},null,null,{"$f":"69721/2","v":{"v":34860.5,"d":"34,861 "}},null,{"v":326045,"d":"326,045 "},null,{"v":326045,"d":"326,045 "},null,{"v":97443,"d":"97,443 "},null,{"v":97443,"d":"97,443 "},{"v":34860.5,"d":"34,861 "}]
["UMCP","N. Campus Parking Garage","Aux",null,{"v":1707734,"d":"1,707,734"},null,{"v":1707734,"d":"1,707,734 "},null,null,{"$f":"49097/2","v":{"v":24548.5,"d":"24,549 "}},null,{"v":229602,"d":"229,602 "},null,{"v":229602,"d":"229,602 "},null,{"v":68619,"d":"68,619 "},null,{"v":68619,"d":"68,619 "},{"v":24548.5,"d":"24,549 "}]
["UMCP","Health Center","Aux",null,{"v":78963,"d":"78,963"},null,{"v":78963,"d":"78,963 "},null,null,{"v":1135,"d":"1,135 "},null,{"v":10616,"d":"10,616 "},null,{"v":10616,"d":"10,616 "},null,{"v":3173,"d":"3,173 "},null,{"v":3173,"d":"3,173 "},{"v":1135,"d":"1,135 "}]
["UMCP","South Campus Parking ","Aux",null,{"v":5770,"d":"5,770"},null,{"v":5770,"d":"5,770 "},null,null,{"v":83,"d":"83 "},null,{"v":776,"d":"776 "},null,{"v":776,"d":"776 "},null,{"v":232,"d":"232 "},null,{"v":232,"d":"232 "},{"v":83,"d":"83 "}]
["UMCP","Arena","Aux",null,{"v":2116896,"d":"2,116,896"},null,{"v":2116896,"d":"2,116,896 "},null,null,{"$f":"60861/2","v":{"v":30430.5,"d":"30,431 "}},null,{"v":284613,"d":"284,613 "},null,{"v":284613,"d":"284,613 "},null,{"v":85060,"d":"85,060 "},null,{"v":85060,"d":"85,060 "},{"v":30430.5,"d":"30,431 "}]
["UMB","Pascault Row renovation","Aux",null,{"v":70518,"d":"70,518"},null,{"v":70518,"d":"70,518 "},null,null,{"v":1013.5,"d":"1,014 "},null,{"v":9481,"d":"9,481 "},null,{"v":9481,"d":"9,481 "},null,{"v":2834,"d":"2,834 "},null,{"v":2834,"d":"2,834 "},{"v":1013.5,"d":"1,014 "}]
["UMB","New Parking Garage","Aux",null,{"v":8591,"d":"8,591"},null,{"v":8591,"d":"8,591 "},null,null,{"v":123.5,"d":"124 "},null,{"v":1155,"d":"1,155 "},null,{"v":1155,"d":"1,155 "},null,{"v":345,"d":"345 "},null,{"v":345,"d":"345 "},{"v":123.5,"d":"124 "}]
["UMES","Student services building","Aux",null,{"v":1783436,"d":"1,783,436"},null,{"v":1783436,"d":"1,783,436 "},null,null,{"$f":"51274/2","v":{"v":25637,"d":"25,637 "}},null,{"v":239780,"d":"239,780 "},null,{"v":239780,"d":"239,780 "},null,{"v":71661,"d":"71,661 "},null,{"v":71661,"d":"71,661 "},{"v":25637,"d":"25,637 "}]
["UMES","New Residence Hall","Aux",null,{"v":1455137,"d":"1,455,137"},null,{"v":1455137,"d":"1,455,137 "},null,null,{"$f":"41835/2","v":{"v":20917.5,"d":"20,918 "}},null,{"v":195640,"d":"195,640 "},null,{"v":195640,"d":"195,640 "},null,{"v":58470,"d":"58,470 "},null,{"v":58470,"d":"58,470 "},{"v":20917.5,"d":"20,918 "}]
["UMBC","University Commons","Aux",null,{"v":3314107,"d":"3,314,107"},null,{"v":3314107,"d":"3,314,107 "},null,null,{"$f":"95281/2","v":{"v":47640.5,"d":"47,641 "}},null,{"v":445576,"d":"445,576 "},null,{"v":445576,"d":"445,576 "},null,{"v":133166,"d":"133,166 "},null,{"v":133166,"d":"133,166 "},{"v":47640.5,"d":"47,641 "}]
["UMBC","Parking Garage","Aux",null,{"v":361750,"d":"361,750"},null,{"v":361750,"d":"361,750 "},null,null,{"$f":"10400/2","v":{"v":5200,"d":"5,200 "}},null,{"v":48637,"d":"48,637 "},null,{"v":48637,"d":"48,637 "},null,{"v":14536,"d":"14,536 "},null,{"v":14536,"d":"14,536 "},{"v":5200,"d":"5,200 "}]
["UMBC","Housing Centr Utility Plant","Aux",null,{"v":362205,"d":"362,205"},null,{"v":362205,"d":"362,205 "},null,null,{"$f":"10413/2","v":{"v":5206.5,"d":"5,207 "}},null,{"v":48698,"d":"48,698 "},null,{"v":48698,"d":"48,698 "},null,{"v":14554,"d":"14,554 "},null,{"v":14554,"d":"14,554 "},{"v":5206.5,"d":"5,207 "}]
["UMCES","Coastal Sciences Lab","Aux",null,{"v":10212,"d":"10,212"},null,{"v":10212,"d":"10,212 "},null,null,{"v":147,"d":"147 "},null,{"v":1373,"d":"1,373 "},null,{"v":1373,"d":"1,373 "},null,{"v":410,"d":"410 "},null,{"v":410,"d":"410 "},{"v":147,"d":"147 "}]
["CSU","New residence Hall","Aux",null,{"v":2184147,"d":"2,184,147"},null,{"v":2184147,"d":"2,184,147 "},null,null,{"$f":"62794/2","v":{"v":31397,"d":"31,397 "}},null,{"v":293654,"d":"293,654 "},null,{"v":293654,"d":"293,654 "},null,{"v":87762,"d":"87,762 "},null,{"v":87762,"d":"87,762 "},{"v":31397,"d":"31,397 "}]
["FSU","Athletic Facilities","Aux",null,{"v":16746,"d":"16,746"},null,{"v":16746,"d":"16,746 "},null,null,{"$f":"481/2","v":{"v":240.5,"d":"241 "}},null,{"v":2252,"d":"2,252 "},null,{"v":2252,"d":"2,252 "},null,{"v":673,"d":"673 "},null,{"v":673,"d":"673 "},{"v":240.5,"d":"241 "}]
["TU","7800 York Road Garage","Aux",null,{"v":140822,"d":"140,822"},null,{"v":140822,"d":"140,822 "},null,null,{"$f":"4049/2","v":{"v":2024.5,"d":"2,025 "}},null,{"v":18933,"d":"18,933 "},null,{"v":18933,"d":"18,933 "},null,{"v":5658,"d":"5,658 "},null,{"v":5658,"d":"5,658 "},{"v":2024.5,"d":"2,025 "}]
["TU","Interim Fitness Center","Aux",null,{"v":21891,"d":"21,891"},null,{"v":21891,"d":"21,891 "},null,null,{"v":314.5,"d":"315 "},null,{"v":2943,"d":"2,943 "},null,{"v":2943,"d":"2,943 "},null,{"v":880,"d":"880 "},null,{"v":880,"d":"880 "},{"v":314.5,"d":"315 "}]
[{"$nulls":18},{"v":0,"d":"0 "}]
["UMB","Health Sciences Library","Acad",null,{"v":137711,"d":"137,711"},null,{"v":137711,"d":"137,711 "},null,null,{"$f":"3959/2","v":{"v":1979.5,"d":"1,980 "}},null,{"v":18515,"d":"18,515 "},null,{"v":18515,"d":"18,515 "},null,{"v":5533,"d":"5,533 "},null,{"v":5533,"d":"5,533 "},{"v":1979.5,"d":"1,980 "}]
["UMB","Facilities Renewal","Acad",null,{"v":425045,"d":"425,045"},null,{"v":425045,"d":"425,045 "},null,null,{"$f":"12220/2","v":{"v":6110,"d":"6,110 "}},null,{"v":57146,"d":"57,146 "},null,{"v":57146,"d":"57,146 "},null,{"v":17079,"d":"17,079 "},null,{"v":17079,"d":"17,079 "},{"v":6110,"d":"6,110 "}]
["UMB","School of Nursing equipment","Acad",null,{"v":27191,"d":"27,191"},null,{"v":27191,"d":"27,191 "},null,null,{"v":391,"d":"391 "},null,{"v":3656,"d":"3,656 "},null,{"v":3656,"d":"3,656 "},null,{"v":1093,"d":"1,093 "},null,{"v":1093,"d":"1,093 "},{"v":391,"d":"391 "}]
["UMB","School of Law Library","Acad",null,{"v":5516,"d":"5,516"},null,{"v":5516,"d":"5,516 "},null,null,{"v":79.5,"d":"80 "},null,{"v":742,"d":"742 "},null,{"v":742,"d":"742 "},null,{"v":222,"d":"222 "},null,{"v":222,"d":"222 "},{"v":79.5,"d":"80 "}]
["UMB","Lane and Marshall Halls","Acad",null,{"v":1560524,"d":"1,560,524"},null,{"v":1560524,"d":"1,560,524 "},null,null,{"$f":"44865/2","v":{"v":22432.5,"d":"22,433 "}},null,{"v":209809,"d":"209,809 "},null,{"v":209809,"d":"209,809 "},null,{"v":62704,"d":"62,704 "},null,{"v":62704,"d":"62,704 "},{"v":22432.5,"d":"22,433 "}]
["UMCP","Performing Arts Center","Acad",null,{"v":561563,"d":"561,563"},null,{"v":561563,"d":"561,563 "},null,null,{"v":8072.5,"d":"8,073 "},null,{"v":75501,"d":"75,501 "},null,{"v":75501,"d":"75,501 "},null,{"v":22564,"d":"22,564 "},null,{"v":22564,"d":"22,564 "},{"v":8072.5,"d":"8,073 "}]
["UMCP","Facilities Renewal","Acad",null,{"v":1137840,"d":"1,137,840"},null,{"v":1137840,"d":"1,137,840 "},null,null,{"$f":"32713/2","v":{"v":16356.5,"d":"16,357 "}},null,{"v":152981,"d":"152,981 "},null,{"v":152981,"d":"152,981 "},null,{"v":45720,"d":"45,720 "},null,{"v":45720,"d":"45,720 "},{"v":16356.5,"d":"16,357 "}]
["UMCP","Steam Plant improvements","Acad",null,{"v":396964,"d":"396,964"},null,{"v":396964,"d":"396,964 "},null,null,{"$f":"11413/2","v":{"v":5706.5,"d":"5,707 "}},null,{"v":53371,"d":"53,371 "},null,{"v":53371,"d":"53,371 "},null,{"v":15951,"d":"15,951 "},null,{"v":15951,"d":"15,951 "},{"v":5706.5,"d":"5,707 "}]
["UMCP","Tech. Advancement Facility","Acad",null,{"v":19702,"d":"19,702"},null,{"v":19702,"d":"19,702 "},null,null,{"v":283,"d":"283 "},null,{"v":2649,"d":"2,649 "},null,{"v":2649,"d":"2,649 "},null,{"v":792,"d":"792 "},null,{"v":792,"d":"792 "},{"v":283,"d":"283 "}]
["UMCP","Symons Hall renovation","Acad",null,{"v":86420,"d":"86,420"},null,{"v":86420,"d":"86,420 "},null,null,{"$f":"2485/2","v":{"v":1242.5,"d":"1,243 "}},null,{"v":11619,"d":"11,619 "},null,{"v":11619,"d":"11,619 "},null,{"v":3473,"d":"3,473 "},null,{"v":3473,"d":"3,473 "},{"v":1242.5,"d":"1,243 "}]
["UMCP","Renovate Key / Taliaferro","Acad",null,{"v":34993,"d":"34,993"},null,{"v":34993,"d":"34,993 "},null,null,{"v":503,"d":"503 "},null,{"v":4705,"d":"4,705 "},null,{"v":4705,"d":"4,705 "},null,{"v":1406,"d":"1,406 "},null,{"v":1406,"d":"1,406 "},{"v":503,"d":"503 "}]
["UMCP","Renov McKeldin / Hornbake","Acad",null,{"v":307709,"d":"307,709"},null,{"v":307709,"d":"307,709 "},null,null,{"v":4423.5,"d":"4,424 "},null,{"v":41371,"d":"41,371 "},null,{"v":41371,"d":"41,371 "},null,{"v":12364,"d":"12,364 "},null,{"v":12364,"d":"12,364 "},{"v":4423.5,"d":"4,424 "}]
["BSU","Facilities Renewal","Acad",null,{"v":188523,"d":"188,523"},null,{"v":188523,"d":"188,523 "},null,null,{"$f":"5420/2","v":{"v":2710,"d":"2,710 "}},null,{"v":25347,"d":"25,347 "},null,{"v":25347,"d":"25,347 "},null,{"v":7575,"d":"7,575 "},null,{"v":7575,"d":"7,575 "},{"v":2710,"d":"2,710 "}]
["TU","Facilities Renewal","Acad",null,{"v":132613,"d":"132,613"},null,{"v":132613,"d":"132,613 "},null,null,{"$f":"3813/2","v":{"v":1906.5,"d":"1,907 "}},null,{"v":17830,"d":"17,830 "},null,{"v":17830,"d":"17,830 "},null,{"v":5329,"d":"5,329 "},null,{"v":5329,"d":"5,329 "},{"v":1906.5,"d":"1,907 "}]
["TU","7800 York Road renovation","Acad",null,{"v":56762,"d":"56,762"},null,{"v":56762,"d":"56,762 "},null,null,{"$f":"1632/2","v":{"v":816,"d":"816 "}},null,{"v":7632,"d":"7,632 "},null,{"v":7632,"d":"7,632 "},null,{"v":2281,"d":"2,281 "},null,{"v":2281,"d":"2,281 "},{"v":816,"d":"816 "}]
["UMES","Facilities Renewal","Acad",null,{"v":53051,"d":"53,051"},null,{"v":53051,"d":"53,051 "},null,null,{"$f":"1525/2","v":{"v":762.5,"d":"763 "}},null,{"v":7133,"d":"7,133 "},null,{"v":7133,"d":"7,133 "},null,{"v":2132,"d":"2,132 "},null,{"v":2132,"d":"2,132 "},{"v":762.5,"d":"763 "}]
["FSU","Facilities Renewal","Acad",null,{"v":35200,"d":"35,200"},null,{"v":35200,"d":"35,200 "},null,null,{"$f":"1012/2","v":{"v":506,"d":"506 "}},null,{"v":4733,"d":"4,733 "},null,{"v":4733,"d":"4,733 "},null,{"v":1414,"d":"1,414 "},null,{"v":1414,"d":"1,414 "},{"v":506,"d":"506 "}]
["CSU","Facilities Renewal","Acad",null,{"v":212601,"d":"212,601"},null,{"v":212601,"d":"212,601 "},null,null,{"$f":"6112/2","v":{"v":3056,"d":"3,056 "}},null,{"v":28584,"d":"28,584 "},null,{"v":28584,"d":"28,584 "},null,{"v":8543,"d":"8,543 "},null,{"v":8543,"d":"8,543 "},{"v":3056,"d":"3,056 "}]
["UB","Facilities Renewal","Acad",null,{"v":108769,"d":"108,769"},null,{"v":108769,"d":"108,769 "},null,null,{"$f":"3127/2","v":{"v":1563.5,"d":"1,564 "}},null,{"v":14624,"d":"14,624 "},null,{"v":14624,"d":"14,624 "},null,{"v":4371,"d":"4,371 "},null,{"v":4371,"d":"4,371 "},{"v":1563.5,"d":"1,564 "}]
["SU","Holloway Hall renovation","Acad",null,{"v":1891,"d":"1,891"},null,{"v":1891,"d":"1,891 "},null,null,{"$f":"54/2","v":{"v":27,"d":"27 "}},null,{"v":254,"d":"254 "},null,{"v":254,"d":"254 "},null,{"v":76,"d":"76 "},null,{"v":76,"d":"76 "},{"v":27,"d":"27 "}]
["SU","Facilities Renewal","Acad",null,{"v":139494,"d":"139,494"},null,{"$f":"D123-F123+E123","v":{"v":139494,"d":"139,494 "}},null,null,{"$f":"4010/2","v":{"v":2005,"d":"2,005 "}},null,{"v":18755,"d":"18,755 "},null,{"$f":"K123-M123+L123","v":{"v":18755,"d":"18,755 "}},null,{"v":5605,"d":"5,605 "},null,{"$f":"O123-Q123+P123","v":{"v":5605,"d":"5,605 "}},{"v":2005,"d":"2,005 "}]
["UMBC","Facilities Renewal","Acad",null,{"v":222835,"d":"222,835"},null,{"v":222835,"d":"222,835 "},null,null,{"$f":"6407/2","v":{"v":3203.5,"d":"3,204 "}},null,{"v":29960,"d":"29,960 "},null,{"v":29960,"d":"29,960 "},null,{"v":8954,"d":"8,954 "},null,{"v":8954,"d":"8,954 "},{"v":3203.5,"d":"3,204 "}]
["UMCES","Facilities Renewal","Acad",null,{"v":139269,"d":"139,269"},null,{"v":139269,"d":"139,269 "},null,null,{"$f":"4004/2","v":{"v":2002,"d":"2,002 "}},null,{"v":18724,"d":"18,724 "},null,{"v":18724,"d":"18,724 "},null,{"v":5596,"d":"5,596 "},null,{"v":5596,"d":"5,596 "},{"v":2002,"d":"2,002 "}]
["USM","Emergency projects","Acad",null,{"$f":"29243+1","v":{"v":29244,"d":"29,244"}},null,{"v":29244,"d":"29,244 "},null,null,{"v":420,"d":"420 "},null,{"$f":"3931-3","v":{"v":3928,"d":"3,928 "}},null,{"v":3928,"d":"3,928 "},null,{"$f":"1175-2","v":{"v":1173,"d":"1,173 "}},null,{"v":1173,"d":"1,173 "},{"v":420,"d":"420 "}]
[]
[null,"Total 2000A/2005A",null,{"$f":"SUM(D83:D127)","v":{"v":0,"d":"0 "}},{"v":22090000,"d":"22,090,000 "},{"v":0,"d":"0 "},{"v":22090000,"d":"22,090,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":317543.5,"d":"317,544 "},{"v":0,"d":"0 "},{"v":2969959,"d":"2,969,959 "},{"v":0,"d":"0 "},{"v":2969959,"d":"2,969,959 "},{"v":0,"d":"0 "},{"v":887610,"d":"887,610 "},{"v":0,"d":"0 "},{"v":887610,"d":"887,610 "},{"v":317543.5,"d":"317,544 "},{"v":0,"d":"0 "}]
[]
[null,"New Money-2005A"]
["UMCP","Facilities Renewal","Acad",null,{"v":209770,"d":"209,770"},null,{"$f":"D131-F131+E131","v":{"v":209770,"d":"209,770 "}},null,null,{"v":3015.5,"d":"3,016 "},null,{"v":28203,"d":"28,203 "},null,{"$f":"K131-M131+L131","v":{"v":28203,"d":"28,203 "}},null,{"v":-4975,"d":"(4,975)"},null,{"$f":"O131-Q131+P131","v":{"v":-4975,"d":"(4,975)"}},{"$f":"H131-I131+J131-M131+Q131","v":{"v":3015.5,"d":"3,016 "}}]
["UMCP","Emergency Fund Projects","Acad",null,{"v":1971,"d":"1,971"},null,{"$f":"D132-F132+E132","v":{"v":1971,"d":"1,971 "}},null,null,{"v":28.5,"d":"29 "},null,{"v":265,"d":"265 "},null,{"$f":"K132-M132+L132","v":{"v":265,"d":"265 "}},null,{"v":-47,"d":"(47)"},null,{"$f":"O132-Q132+P132","v":{"v":-47,"d":"(47)"}},{"$f":"H132-I132+J132-M132+Q132","v":{"v":28.5,"d":"29 "}}]
["UMB","New Dental School","Acad",null,{"v":528681,"d":"528,681"},null,{"$f":"D133-F133+E133","v":{"v":528681,"d":"528,681 "}},null,null,{"v":7600,"d":"7,600 "},null,{"v":71080,"d":"71,080 "},null,{"$f":"K133-M133+L133","v":{"v":71080,"d":"71,080 "}},null,{"v":-12539,"d":"(12,539)"},null,{"$f":"O133-Q133+P133","v":{"v":-12539,"d":"(12,539)"}},{"$f":"H133-I133+J133-M133+Q133","v":{"v":7600,"d":"7,600 "}}]
["UMB ","Facilities Renewal","Acad",null,{"v":63127,"d":"63,127"},null,{"$f":"D134-F134+E134","v":{"v":63127,"d":"63,127 "}},null,null,{"v":907.5,"d":"908 "},null,{"v":8487,"d":"8,487 "},null,{"$f":"K134-M134+L134","v":{"v":8487,"d":"8,487 "}},null,{"v":-1497,"d":"(1,497)"},null,{"$f":"O134-Q134+P134","v":{"v":-1497,"d":"(1,497)"}},{"$f":"H134-I134+J134-M134+Q134","v":{"v":907.5,"d":"908 "}}]
["BSU","Facilities Renewal","Acad",null,{"v":11944,"d":"11,944"},null,{"$f":"D135-F135+E135","v":{"v":11944,"d":"11,944 "}},null,null,{"v":171.5,"d":"172 "},null,{"v":1606,"d":"1,606 "},null,{"$f":"K135-M135+L135","v":{"v":1606,"d":"1,606 "}},null,{"v":-283,"d":"(283)"},null,{"$f":"O135-Q135+P135","v":{"v":-283,"d":"(283)"}},{"$f":"H135-I135+J135-M135+Q135","v":{"v":171.5,"d":"172 "}}]
["TU","Facilities Renewal","Acad",null,{"v":38485,"d":"38,485"},null,{"$f":"D136-F136+E136","v":{"v":38485,"d":"38,485 "}},null,null,{"v":553,"d":"553 "},null,{"v":5174,"d":"5,174 "},null,{"$f":"K136-M136+L136","v":{"v":5174,"d":"5,174 "}},null,{"v":-913,"d":"(913)"},null,{"$f":"O136-Q136+P136","v":{"v":-913,"d":"(913)"}},{"$f":"H136-I136+J136-M136+Q136","v":{"v":553,"d":"553 "}}]
["TU","Fine Arts Center","Acad",null,{"v":99845,"d":"99,845"},null,{"$f":"D137-F137+E137","v":{"v":99845,"d":"99,845 "}},null,null,{"v":1435.5,"d":"1,436 "},null,{"v":13424,"d":"13,424 "},null,{"$f":"K137-M137+L137","v":{"v":13424,"d":"13,424 "}},null,{"v":-2368,"d":"(2,368)"},null,{"$f":"O137-Q137+P137","v":{"v":-2368,"d":"(2,368)"}},{"$f":"H137-I137+J137-M137+Q137","v":{"v":1435.5,"d":"1,436 "}}]
["UMES","Facilities Renewal","Acad",null,{"v":136838,"d":"136,838"},null,{"$f":"D138-F138+E138","v":{"v":136838,"d":"136,838 "}},null,null,{"v":1967,"d":"1,967 "},null,{"v":18398,"d":"18,398 "},null,{"$f":"K138-M138+L138","v":{"v":18398,"d":"18,398 "}},null,{"v":-3246,"d":"(3,246)"},null,{"$f":"O138-Q138+P138","v":{"v":-3246,"d":"(3,246)"}},{"$f":"H138-I138+J138-M138+Q138","v":{"v":1967,"d":"1,967 "}}]
["UMES","Utilities Upgrade / Site Improvement","Acad",null,{"v":92650,"d":"92,650"},null,{"$f":"D139-F139+E139","v":{"v":92650,"d":"92,650 "}},null,null,{"v":1332,"d":"1,332 "},null,{"v":12457,"d":"12,457 "},null,{"$f":"K139-M139+L139","v":{"v":12457,"d":"12,457 "}},null,{"v":-2197,"d":"(2,197)"},null,{"$f":"O139-Q139+P139","v":{"v":-2197,"d":"(2,197)"}},{"$f":"H139-I139+J139-M139+Q139","v":{"v":1332,"d":"1,332 "}}]
["UMES","Social Science, Education and Health","Acad",null,{"v":14251,"d":"14,251"},null,{"$f":"D140-F140+E140","v":{"v":14251,"d":"14,251 "}},null,null,{"v":205,"d":"205 "},null,{"v":1916,"d":"1,916 "},null,{"$f":"K140-M140+L140","v":{"v":1916,"d":"1,916 "}},null,{"v":-338,"d":"(338)"},null,{"$f":"O140-Q140+P140","v":{"v":-338,"d":"(338)"}},{"$f":"H140-I140+J140-M140+Q140","v":{"v":205,"d":"205 "}}]
["CSU","Facilities Renewal","Acad",null,{"v":17306,"d":"17,306"},null,{"v":17306,"d":"17,306 "},null,null,{"v":249,"d":"249 "},null,{"v":2327,"d":"2,327 "},null,{"v":2327,"d":"2,327 "},null,{"v":-410,"d":"(410)"},null,{"v":-410,"d":"(410)"},{"v":249,"d":"249 "}]
["FSU","Facilities Renewal","Acad",null,{"v":21898,"d":"21,898"},null,{"v":21898,"d":"21,898 "},null,null,{"v":315,"d":"315 "},null,{"v":2944,"d":"2,944 "},null,{"v":2944,"d":"2,944 "},null,{"v":-519,"d":"(519)"},null,{"v":-519,"d":"(519)"},{"v":315,"d":"315 "}]
["SU","Facilities Renewal","Acad",null,{"v":2037,"d":"2,037"},null,{"v":2037,"d":"2,037 "},null,null,{"v":29.5,"d":"30 "},null,{"v":274,"d":"274 "},null,{"v":274,"d":"274 "},null,{"v":-48,"d":"(48)"},null,{"v":-48,"d":"(48)"},{"v":29.5,"d":"30 "}]
["UB","Facilities Renewal","Acad",null,{"v":7355,"d":"7,355"},null,{"$f":"D144-F144+E144","v":{"v":7355,"d":"7,355 "}},null,null,{"v":105.5,"d":"106 "},null,{"v":989,"d":"989 "},null,{"$f":"K144-M144+L144","v":{"v":989,"d":"989 "}},null,{"v":-174,"d":"(174)"},null,{"$f":"O144-Q144+P144","v":{"v":-174,"d":"(174)"}},{"$f":"H144-I144+J144-M144+Q144","v":{"v":105.5,"d":"106 "}}]
["UMBC","Facilities Renewal","Acad",null,{"v":32624,"d":"32,624"},null,{"v":32624,"d":"32,624 "},null,null,{"v":469,"d":"469 "},null,{"v":4386,"d":"4,386 "},null,{"v":4386,"d":"4,386 "},null,{"v":-774,"d":"(774)"},null,{"v":-774,"d":"(774)"},{"v":469,"d":"469 "}]
["UMBC","Information Technology Building equipment","Acad",null,{"v":5470,"d":"5,470"},null,{"$f":"D146-F146+E146","v":{"v":5470,"d":"5,470 "}},null,null,{"v":78.5,"d":"79 "},null,{"v":735,"d":"735 "},null,{"$f":"K146-M146+L146","v":{"v":735,"d":"735 "}},null,{"v":-130,"d":"(130)"},null,{"$f":"O146-Q146+P146","v":{"v":-130,"d":"(130)"}},{"$f":"H146-I146+J146-M146+Q146","v":{"v":78.5,"d":"79 "}}]
["UMBC","Emergency Project","Acad",null,{"v":5917,"d":"5,917"},null,{"v":5917,"d":"5,917 "},null,null,{"v":85,"d":"85 "},null,{"v":796,"d":"796 "},null,{"v":796,"d":"796 "},null,{"v":-140,"d":"(140)"},null,{"v":-140,"d":"(140)"},{"v":85,"d":"85 "}]
["UMCES","Facilities Renewal","Acad",null,{"v":11299,"d":"11,299"},null,{"v":11299,"d":"11,299 "},null,null,{"v":162.5,"d":"163 "},null,{"v":1519,"d":"1,519 "},null,{"v":1519,"d":"1,519 "},null,{"v":-268,"d":"(268)"},null,{"v":-268,"d":"(268)"},{"v":162.5,"d":"163 "}]
["UMCES","Aquaculture Building","Acad",null,{"v":1877,"d":"1,877"},null,{"v":1877,"d":"1,877 "},null,null,{"v":27,"d":"27 "},null,{"v":252,"d":"252 "},null,{"v":252,"d":"252 "},null,{"v":-45,"d":"(45)"},null,{"v":-45,"d":"(45)"},{"v":27,"d":"27 "}]
["USM","Emergency Project","Acad",null,33,null,{"v":33,"d":"33 "},{"$nulls":4},{"v":4,"d":"4 "},null,{"v":4,"d":"4 "},null,{"v":-1,"d":"(1)"},null,{"v":-1,"d":"(1)"},{"v":0,"d":"0 "}]
[{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":3},0,{"v":0,"d":"0 "}]
["UMCP","Health Center","Aux",null,{"v":17379,"d":"17,379"},null,{"v":17379,"d":"17,379 "},null,null,{"v":250,"d":"250 "},null,{"v":2337,"d":"2,337 "},null,{"v":2337,"d":"2,337 "},null,{"v":-412,"d":"(412)"},null,{"v":-412,"d":"(412)"},{"v":250,"d":"250 "}]
["UMCP","Queen Anne's Hall","Aux",null,{"v":7971,"d":"7,971"},null,{"v":7971,"d":"7,971 "},null,null,{"v":114.5,"d":"115 "},null,{"v":1072,"d":"1,072 "},null,{"v":1072,"d":"1,072 "},null,{"v":-189,"d":"(189)"},null,{"v":-189,"d":"(189)"},{"v":114.5,"d":"115 "}]
["UMCP","South Campus Parking #5","Aux",null,{"v":1651,"d":"1,651"},null,{"v":1651,"d":"1,651 "},null,null,{"v":23.5,"d":"24 "},null,{"v":222,"d":"222 "},null,{"v":222,"d":"222 "},null,{"v":-39,"d":"(39)"},null,{"v":-39,"d":"(39)"},{"v":23.5,"d":"24 "}]
["UMB","New Campus Center","Aux",null,{"v":176455,"d":"176,455"},null,{"v":176455,"d":"176,455 "},null,null,{"v":2536.5,"d":"2,537 "},null,{"v":23724,"d":"23,724 "},null,{"v":23724,"d":"23,724 "},null,{"v":-4185,"d":"(4,185)"},null,{"v":-4185,"d":"(4,185)"},{"v":2536.5,"d":"2,537 "}]
["UMB","Pine Street Annex","Aux",null,970,null,{"v":970,"d":"970 "},null,null,{"v":14,"d":"14 "},null,{"v":130,"d":"130 "},null,{"v":130,"d":"130 "},null,{"v":-23,"d":"(23)"},null,{"v":-23,"d":"(23)"},{"v":14,"d":"14 "}]
["BSU","Holmes Hall & Tubman Hall","Aux",null,{"v":2003,"d":"2,003"},null,{"$f":"D157-F157+E157","v":{"v":2003,"d":"2,003 "}},null,null,{"v":29,"d":"29 "},null,{"v":269,"d":"269 "},null,{"$f":"K157-M157+L157","v":{"v":269,"d":"269 "}},null,{"v":-48,"d":"(48)"},null,{"$f":"O157-Q157+P157","v":{"v":-48,"d":"(48)"}},{"$f":"H157-I157+J157-M157+Q157","v":{"v":29,"d":"29 "}}]
["TU","New Child Care Center","Aux",null,{"v":142297,"d":"142,297"},null,{"$f":"D158-F158+E158","v":{"v":142297,"d":"142,297 "}},null,null,{"v":2045.5,"d":"2,046 "},null,{"v":19132,"d":"19,132 "},null,{"$f":"K158-M158+L158","v":{"v":19132,"d":"19,132 "}},null,{"v":-3375,"d":"(3,375)"},null,{"$f":"O158-Q158+P158","v":{"v":-3375,"d":"(3,375)"}},{"$f":"H158-I158+J158-M158+Q158","v":{"v":2045.5,"d":"2,046 "}}]
["TU","7800 York Road Garage","Aux",null,{"v":6013,"d":"6,013"},null,{"$f":"D159-F159+E159","v":{"v":6013,"d":"6,013 "}},null,null,{"v":86.5,"d":"87 "},null,{"v":808,"d":"808 "},null,{"$f":"K159-M159+L159","v":{"v":808,"d":"808 "}},null,{"v":-143,"d":"(143)"},null,{"$f":"O159-Q159+P159","v":{"v":-143,"d":"(143)"}},{"$f":"H159-I159+J159-M159+Q159","v":{"v":86.5,"d":"87 "}}]
["TU","Towsontown Garage Expansion","Aux",null,{"v":33551,"d":"33,551"},null,{"$f":"D160-F160+E160","v":{"v":33551,"d":"33,551 "}},null,null,{"v":482.5,"d":"483 "},null,{"v":4511,"d":"4,511 "},null,{"$f":"K160-M160+L160","v":{"v":4511,"d":"4,511 "}},null,{"v":-796,"d":"(796)"},null,{"$f":"O160-Q160+P160","v":{"v":-796,"d":"(796)"}},{"$f":"H160-I160+J160-M160+Q160","v":{"v":482.5,"d":"483 "}}]
["TU","Towson Center Arena","Aux",null,{"v":5586,"d":"5,586"},null,{"$f":"D161-F161+E161","v":{"v":5586,"d":"5,586 "}},null,null,{"v":80.5,"d":"81 "},null,{"v":751,"d":"751 "},null,{"$f":"K161-M161+L161","v":{"v":751,"d":"751 "}},null,{"v":-132,"d":"(132)"},null,{"$f":"O161-Q161+P161","v":{"v":-132,"d":"(132)"}},{"$f":"H161-I161+J161-M161+Q161","v":{"v":80.5,"d":"81 "}}]
["UMES","Murphy Hall Annex Renov","Aux",null,{"v":1025,"d":"1,025"},null,{"v":1025,"d":"1,025 "},null,null,{"v":14.5,"d":"15 "},null,{"v":138,"d":"138 "},null,{"v":138,"d":"138 "},null,{"v":-24,"d":"(24)"},null,{"v":-24,"d":"(24)"},{"v":14.5,"d":"15 "}]
["UMES","New Residence Hall","Aux",null,287,null,{"v":287,"d":"287 "},null,null,{"v":4,"d":"4 "},null,{"v":39,"d":"39 "},null,{"v":39,"d":"39 "},null,{"v":-7,"d":"(7)"},null,{"v":-7,"d":"(7)"},{"v":4,"d":"4 "}]
["UMES","Student Services Center","Aux",null,{"v":5295,"d":"5,295"},null,{"v":5295,"d":"5,295 "},null,null,{"v":76,"d":"76 "},null,{"v":712,"d":"712 "},null,{"v":712,"d":"712 "},null,{"v":-126,"d":"(126)"},null,{"v":-126,"d":"(126)"},{"v":76,"d":"76 "}]
["UB","New Student Center","Aux",null,{"v":458561,"d":"458,561"},null,{"$f":"D165-F165+E165","v":{"v":458561,"d":"458,561 "}},null,null,{"v":6592,"d":"6,592 "},null,{"v":61653,"d":"61,653 "},null,{"$f":"K165-M165+L165","v":{"v":61653,"d":"61,653 "}},null,{"v":-10876,"d":"(10,876)"},null,{"$f":"O165-Q165+P165","v":{"v":-10876,"d":"(10,876)"}},{"$f":"H165-I165+J165-M165+Q165","v":{"v":6592,"d":"6,592 "}}]
["UMBC","Residence Hall Renov","Aux",null,{"v":93000,"d":"93,000"},null,{"v":93000,"d":"93,000 "},null,null,{"v":1337,"d":"1,337 "},null,{"v":12504,"d":"12,504 "},null,{"v":12504,"d":"12,504 "},null,{"v":-2206,"d":"(2,206)"},null,{"v":-2206,"d":"(2,206)"},{"v":1337,"d":"1,337 "}]
["UMBC","Dining Hall HVAC Upgrade","Aux",null,{"v":4613,"d":"4,613"},null,{"v":4613,"d":"4,613 "},null,null,{"v":66.5,"d":"67 "},null,{"v":620,"d":"620 "},null,{"v":620,"d":"620 "},null,{"v":-109,"d":"(109)"},null,{"v":-109,"d":"(109)"},{"v":66.5,"d":"67 "}]
["UMBC","New Recreation & Athletic","Aux",null,{"v":36881,"d":"36,881"},null,{"v":36881,"d":"36,881 "},null,null,{"v":530,"d":"530 "},null,{"v":4959,"d":"4,959 "},null,{"v":4959,"d":"4,959 "},null,{"v":-875,"d":"(875)"},null,{"v":-875,"d":"(875)"},{"v":530,"d":"530 "}]
["UMBC","New Parking Lot","Aux",null,{"v":7893,"d":"7,893"},null,{"v":7893,"d":"7,893 "},null,null,{"v":113.5,"d":"114 "},null,{"v":1061,"d":"1,061 "},null,{"v":1061,"d":"1,061 "},null,{"v":-187,"d":"(187)"},null,{"v":-187,"d":"(187)"},{"v":113.5,"d":"114 "}]
["USM","Shady Grove Parking Lot #2","Aux",null,{"$f":"20190+1","v":{"v":20191,"d":"20,191"}},null,{"v":20191,"d":"20,191 "},null,null,{"v":290,"d":"290 "},null,{"v":2714,"d":"2,714 "},null,{"v":2714,"d":"2,714 "},null,{"$f":"-479-1","v":{"v":-480,"d":"(480)"}},null,{"v":-480,"d":"(480)"},{"v":290,"d":"290 "}]
[]
[null,"Total New Money-2005 Series A",null,{"$f":"SUM(D131:D171)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E131:E171)","v":{"v":2325000,"d":"2,325,000 "}},{"$f":"SUM(F131:F171)","v":{"v":0,"d":"0 "}},{"v":2325000,"d":"2,325,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":33422.5,"d":"33,423 "},{"v":0,"d":"0 "},{"v":312592,"d":"312,592 "},{"v":0,"d":"0 "},{"v":312592,"d":"312,592 "},{"v":0,"d":"0 "},{"v":-55144,"d":"(55,144)"},{"v":0,"d":"0 "},{"v":-55144,"d":"(55,144)"},{"$f":"SUM(S131:S171)","v":{"v":33422.5,"d":"33,423"}},0]
[]
[null,"Totals - 2005A Series A",null,{"$f":"D37+D81+D128+D172","v":{"v":0,"d":"0 "}},{"$f":"E37+E81+E128+E172","v":{"v":48670000,"d":"48,670,000 "}},{"$f":"F37+F81+F128+F172","v":{"v":0,"d":"0 "}},{"v":48670000,"d":"48,670,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":699633,"d":"699,633 "},{"v":0,"d":"0 "},{"v":6543591,"d":"6,543,591 "},{"v":0,"d":"0 "},{"v":6543591,"d":"6,543,591 "},{"v":0,"d":"0 "},{"v":1351772,"d":"1,351,772 "},{"v":0,"d":"0 "},{"v":1351772,"d":"1,351,772 "},{"$f":"S37+S81+S128+S172","v":{"v":699633,"d":"699,633 "}},{"v":0,"d":"0 "}]
[]
[null," 2008 A"]
[{"$nulls":6},{"$f":"D177-F177+E177","v":{"v":0,"d":"0 "}},{"$nulls":6},{"$f":"K177-M177","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"O177-Q177","v":{"v":0,"d":"0 "}}]
["UMB","Facilities Renewal","Acad",null,{"v":1069873,"d":"1,069,873 "},null,{"$f":"D178-F178+E178","v":{"v":1069873,"d":"1,069,873 "}},null,null,{"$f":"26036/2","v":{"v":13018,"d":"13,018 "}},null,{"v":143842,"d":"143,842 "},null,{"$f":"K178-M178+L178","v":{"v":143842,"d":"143,842 "}},null,{"v":93232.11398499808,"d":"93,232 "},null,{"$f":"O178-Q178+P178","v":{"v":93232.11398499808,"d":"93,232"}},{"$f":"H178-I178+J178-M178+Q178","v":{"v":13018,"d":"13,018 "}}]
["UMB","Pharmacy Hall Additions","Acad",null,{"v":30956,"d":"30,956 "},null,{"v":30956,"d":"30,956 "},null,null,{"$f":"753/2","v":{"v":376.5,"d":"377 "}},null,{"v":4162,"d":"4,162 "},null,{"v":4162,"d":"4,162 "},null,{"v":2697.6375396447766,"d":"2,698 "},null,{"v":2697.6375396447766,"d":"2,698"},{"v":376.5,"d":"377 "}]
["UMCP","New Journalism Building","Acad",null,{"v":455828,"d":"455,828 "},null,{"v":455828,"d":"455,828 "},null,null,{"$f":"11093/2","v":{"v":5546.5,"d":"5,547 "}},null,{"v":61285,"d":"61,285 "},null,{"v":61285,"d":"61,285 "},null,{"v":39723.73355681467,"d":"39,724 "},null,{"v":39723.73355681467,"d":"39,724"},{"v":5546.5,"d":"5,547 "}]
["UMCP","UMBI closeout","Acad",null,{"v":58641,"d":"58,641 "},null,{"v":58641,"d":"58,641 "},null,null,{"$f":"1427/2","v":{"v":713.5,"d":"714 "}},null,{"v":7884,"d":"7,884 "},null,{"v":7884,"d":"7,884 "},null,{"v":5113,"d":"5,113 "},null,{"v":5113,"d":"5,113"},{"v":713.5,"d":"714 "}]
["BSU","Emergency Funds","Acad",null,{"v":119542,"d":"119,542 "},null,{"v":119542,"d":"119,542 "},null,null,{"$f":"2909/2","v":{"v":1454.5,"d":"1,455 "}},null,{"v":16072,"d":"16,072 "},null,{"v":16072,"d":"16,072 "},null,{"v":10416.43807033429,"d":"10,416 "},null,{"v":10416.43807033429,"d":"10,416"},{"v":1454.5,"d":"1,455 "}]
["BSU","Facilities Renewal","Acad",null,{"v":165174,"d":"165,174 "},null,{"v":165174,"d":"165,174 "},null,null,{"$f":"4020/2","v":{"v":2010,"d":"2,010 "}},null,{"v":22207,"d":"22,207 "},null,{"v":22207,"d":"22,207 "},null,{"v":14393.68322922138,"d":"14,394 "},null,{"v":14393.68322922138,"d":"14,394"},{"v":2010,"d":"2,010 "}]
["TU","Emergency Projects","Acad",null,{"v":2188,"d":"2,188 "},null,{"v":2188,"d":"2,188 "},null,null,{"$f":"53/2","v":{"v":26.5,"d":"27 "}},null,{"v":294,"d":"294 "},null,{"v":294,"d":"294 "},null,{"v":192.76332611912585,"d":"193 "},null,{"v":192.76332611912585,"d":"193"},{"v":26.5,"d":"27 "}]
["TU","Facilities Renewal","Acad",null,{"v":753153,"d":"753,153 "},null,{"v":753153,"d":"753,153 "},null,null,{"$f":"18329/2","v":{"v":9164.5,"d":"9,165 "}},null,{"v":101260,"d":"101,260 "},null,{"v":101260,"d":"101,260 "},null,{"v":65637.75892557588,"d":"65,638 "},null,{"v":65637.75892557588,"d":"65,638"},{"v":9164.5,"d":"9,165 "}]
["UMES","Facilities Renewal","Acad",null,{"v":22582,"d":"22,582 "},null,{"v":22582,"d":"22,582 "},null,null,{"$f":"550/2","v":{"v":275,"d":"275 "}},null,{"v":3036,"d":"3,036 "},null,{"v":3036,"d":"3,036 "},null,{"v":1966.086169459959,"d":"1,966 "},null,{"v":1966.086169459959,"d":"1,966"},{"v":275,"d":"275 "}]
["UMES","Utilities Upgrade/ Site Improvements","Acad",null,{"v":315140,"d":"315,140 "},null,{"v":315140,"d":"315,140 "},null,null,{"$f":"7669/2","v":{"v":3834.5,"d":"3,835 "}},null,{"v":42370,"d":"42,370 "},null,{"v":42370,"d":"42,370 "},null,{"v":27467.81245287409,"d":"27,468 "},null,{"v":27467.81245287409,"d":"27,468"},{"v":3834.5,"d":"3,835 "}]
["FSU","Emergency Funds","Acad",null,{"v":33490,"d":"33,490 "},null,{"v":33490,"d":"33,490 "},null,null,{"$f":"815/2","v":{"v":407.5,"d":"408 "}},null,{"v":4503,"d":"4,503 "},null,{"v":4503,"d":"4,503 "},null,{"v":2916.4139096486615,"d":"2,916 "},null,{"v":2916.4139096486615,"d":"2,916"},{"v":407.5,"d":"408 "}]
["FSU","Facilities Renewal","Acad",null,{"v":134263,"d":"134,263 "},null,{"v":134263,"d":"134,263 "},null,null,{"$f":"3267/2","v":{"v":1633.5,"d":"1,634 "}},null,{"v":18051,"d":"18,051 "},null,{"v":18051,"d":"18,051 "},null,{"v":11698.831132414314,"d":"11,699 "},null,{"v":11698.831132414314,"d":"11,699"},{"v":1633.5,"d":"1,634 "}]
["CSC","Facilities Renewal","Acad",null,{"v":172062,"d":"172,062 "},null,{"v":172062,"d":"172,062 "},null,null,{"$f":"4187/2","v":{"v":2093.5,"d":"2,094 "}},null,{"v":23133,"d":"23,133 "},null,{"v":23133,"d":"23,133 "},null,{"v":14995.05444962412,"d":"14,995 "},null,{"v":14995.05444962412,"d":"14,995"},{"v":2093.5,"d":"2,094 "}]
["CSC","Health & Human Services Bldg","Acad",null,{"v":35390,"d":"35,390 "},null,{"v":35390,"d":"35,390 "},null,null,{"$f":"861/2","v":{"v":430.5,"d":"431 "}},null,{"v":4758,"d":"4,758 "},null,{"v":4758,"d":"4,758 "},null,{"v":3086.2722407652473,"d":"3,086 "},null,{"v":3086.2722407652473,"d":"3,086"},{"v":430.5,"d":"431 "}]
["UB","Emergency Funds","Acad",null,{"v":126070,"d":"126,070 "},null,{"v":126070,"d":"126,070 "},null,null,{"$f":"3068/2","v":{"v":1534,"d":"1,534 "}},null,{"v":16950,"d":"16,950 "},null,{"v":16950,"d":"16,950 "},null,{"v":10991.473640807817,"d":"10,991 "},null,{"v":10991.473640807817,"d":"10,991"},{"v":1534,"d":"1,534 "}]
["UB","Facilities Renewal","Acad",null,{"v":143600,"d":"143,600 "},null,{"v":143600,"d":"143,600 "},null,null,{"$f":"3495/2","v":{"v":1747.5,"d":"1,748 "}},null,{"v":19307,"d":"19,307 "},null,{"v":19307,"d":"19,307 "},null,{"v":12511.14730100875,"d":"12,511 "},null,{"v":12511.14730100875,"d":"12,511"},{"v":1747.5,"d":"1,748 "}]
["SU","Facilities Renewal","Acad",null,{"v":134569,"d":"134,569 "},null,{"v":134569,"d":"134,569 "},null,null,{"$f":"3275/2","v":{"v":1637.5,"d":"1,638 "}},null,{"v":18093,"d":"18,093 "},null,{"v":18093,"d":"18,093 "},null,{"v":11731.824250938284,"d":"11,732 "},null,{"v":11731.824250938284,"d":"11,732"},{"v":1637.5,"d":"1,638 "}]
["UMBC","Facilities Renewal","Acad",null,{"v":233100,"d":"233,100 "},null,{"v":233100,"d":"233,100 "},null,null,{"$f":"5673/2","v":{"v":2836.5,"d":"2,837 "}},null,{"v":31340,"d":"31,340 "},null,{"v":31340,"d":"31,340 "},null,{"v":20318.16166979322,"d":"20,318 "},null,{"v":20318.16166979322,"d":"20,318"},{"v":2836.5,"d":"2,837 "}]
["UMBC","UMBI Closeout","Acad",null,{"v":80917,"d":"80,917 "},null,{"v":80917,"d":"80,917 "},null,null,{"$f":"1969/2","v":{"v":984.5,"d":"985 "}},null,{"v":10879,"d":"10,879 "},null,{"v":10879,"d":"10,879 "},null,{"v":7049,"d":"7,049 "},null,{"v":7049,"d":"7,049"},{"v":984.5,"d":"985 "}]
["CEES","Facilities Renewal","Acad",null,{"v":123292,"d":"123,292 "},null,{"v":123292,"d":"123,292 "},null,null,{"$f":"3000/2","v":{"v":1500,"d":"1,500 "}},null,{"v":16576,"d":"16,576 "},null,{"v":16576,"d":"16,576 "},null,{"v":10745.629825866461,"d":"10,746 "},null,{"v":10745.629825866461,"d":"10,746"},{"v":1500,"d":"1,500 "}]
["USMH ","Shady Grove Education Center","Acad",null,{"v":351534,"d":"351,534 "},null,{"v":351534,"d":"351,534 "},null,null,{"$f":"8555/2","v":{"v":4277.5,"d":"4,278 "}},null,{"v":47263,"d":"47,263 "},null,{"v":47263,"d":"47,263 "},null,{"v":30623.895471023454,"d":"30,624 "},null,{"v":30623.895471023454,"d":"30,624"},{"v":4277.5,"d":"4,278 "}]
[{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":3},0,{"v":0,"d":"0 "}]
["UMB","New Campus Center","Auxil",null,{"v":9729416,"d":"9,729,416 "},null,{"v":9729416,"d":"9,729,416 "},null,null,{"$f":"236775/2","v":{"v":118387.5,"d":"118,388 "}},null,{"v":1308102,"d":"1,308,102 "},null,{"v":1308102,"d":"1,308,102 "},null,{"v":847876.1250693556,"d":"847,876 "},null,{"v":847876.1250693556,"d":"847,876"},{"v":118387.5,"d":"118,388 "}]
["UMCP","Byrd Stadium Expansion","Auxil",null,{"v":11270928,"d":"11,270,928 "},null,{"v":11270928,"d":"11,270,928 "},null,null,{"$f":"274289/2","v":{"v":137144.5,"d":"137,145 "}},null,{"v":1515355,"d":"1,515,355 "},null,{"v":1515355,"d":"1,515,355 "},null,{"v":982217.9818188306,"d":"982,218 "},null,{"v":982217.9818188306,"d":"982,218"},{"v":137144.5,"d":"137,145 "}]
["UMCP","Fraternity/Sorority Houses Expan","Auxil",null,{"v":869606,"d":"869,606 "},null,{"v":869606,"d":"869,606 "},null,null,{"$f":"21163/2","v":{"v":10581.5,"d":"10,582 "}},null,{"v":116917,"d":"116,917 "},null,{"v":116917,"d":"116,917 "},null,{"v":75785.59454496799,"d":"75,786 "},null,{"v":75785.59454496799,"d":"75,786"},{"v":10581.5,"d":"10,582 "}]
["UMCP","Golf Course Improvements","Auxil",null,{"v":1077104,"d":"1,077,104 "},null,{"v":1077104,"d":"1,077,104 "},null,null,{"$f":"26212/2","v":{"v":13106,"d":"13,106 "}},null,{"v":144815,"d":"144,815 "},null,{"v":144815,"d":"144,815 "},null,{"v":93861.70667819493,"d":"93,862 "},null,{"v":93861.70667819493,"d":"93,862"},{"v":13106,"d":"13,106 "}]
["UMCP","SCUB Utilities Facility","Auxil",null,{"v":533672,"d":"533,672 "},null,{"v":533672,"d":"533,672 "},null,null,{"$f":"12987/2","v":{"v":6493.5,"d":"6,494 "}},null,{"v":71751,"d":"71,751 "},null,{"v":71751,"d":"71,751 "},null,{"v":46502.051566235605,"d":"46,502 "},null,{"v":46502.051566235605,"d":"46,502"},{"v":6493.5,"d":"6,494 "}]
["BSU","Holmes Hall & Tubman Hall Renov","Auxil",null,{"v":207749,"d":"207,749 "},null,{"v":207749,"d":"207,749 "},null,null,{"$f":"5056/2","v":{"v":2528,"d":"2,528 "}},null,{"v":27932,"d":"27,932 "},null,{"v":27932,"d":"27,932 "},null,{"v":18104.76272034578,"d":"18,105 "},null,{"v":18104.76272034578,"d":"18,105"},{"v":2528,"d":"2,528 "}]
["BSU","New Student Center","Auxil",null,{"v":572,"d":"572 "},null,{"v":572,"d":"572 "},null,null,{"$f":"14/2","v":{"v":7,"d":"7 "}},null,{"v":77,"d":"77 "},null,{"v":77,"d":"77 "},null,{"v":52.96631168711849,"d":"53 "},null,{"v":52.96631168711849,"d":"53"},{"v":7,"d":"7 "}]
["TU","Towsontown Garage Expansion","Auxil",null,{"v":96230,"d":"96,230 "},null,{"v":96230,"d":"96,230 "},null,null,{"$f":"2342/2","v":{"v":1171,"d":"1,171 "}},null,{"v":12938,"d":"12,938 "},null,{"v":12938,"d":"12,938 "},null,{"v":8384.097458834614,"d":"8,384 "},null,{"v":8384.097458834614,"d":"8,384"},{"v":1171,"d":"1,171 "}]
["TU","Towson Center Arena","Auxil",null,{"v":458610,"d":"458,610 "},null,{"v":458610,"d":"458,610 "},null,null,{"$f":"11161/2","v":{"v":5580.5,"d":"5,581 "}},null,{"v":61659,"d":"61,659 "},null,{"v":61659,"d":"61,659 "},null,{"v":39971.3689428466,"d":"39,971 "},null,{"v":39971.3689428466,"d":"39,971"},{"v":5580.5,"d":"5,581 "}]
["TU","West Village Dining Commons","Auxil",null,{"v":825811,"d":"825,811 "},null,{"v":825811,"d":"825,811 "},null,null,{"$f":"20097/2","v":{"v":10048.5,"d":"10,049 "}},null,{"v":111029,"d":"111,029 "},null,{"v":111029,"d":"111,029 "},null,{"v":71964.30809722457,"d":"71,964 "},null,{"v":71964.30809722457,"d":"71,964"},{"v":10048.5,"d":"10,049 "}]
["TU","West Villiage Infrastructure & Site","Auxil",null,{"v":824694,"d":"824,694 "},null,{"v":824694,"d":"824,694 "},null,null,{"$f":"20070/2","v":{"v":10035,"d":"10,035 "}},null,{"v":110879,"d":"110,879 "},null,{"v":110879,"d":"110,879 "},null,{"v":71872.04673955298,"d":"71,872 "},null,{"v":71872.04673955298,"d":"71,872"},{"v":10035,"d":"10,035 "}]
["UMES","Wicomico Hall Renovation","Auxil",null,{"v":1282957,"d":"1,282,957 "},null,{"v":1282957,"d":"1,282,957 "},null,null,{"$f":"31222/2","v":{"v":15611,"d":"15,611 "}},null,{"v":172491,"d":"172,491 "},null,{"v":172491,"d":"172,491 "},null,{"v":111805.40263851476,"d":"111,805 "},null,{"v":111805.40263851476,"d":"111,805"},{"v":15611,"d":"15,611 "}]
["FSU","Lane Center Renovation","Auxil",null,{"v":368637,"d":"368,637 "},null,{"v":368637,"d":"368,637 "},null,null,{"$f":"8971/2","v":{"v":4485.5,"d":"4,486 "}},null,{"v":49563,"d":"49,563 "},null,{"v":49563,"d":"49,563 "},null,{"v":32130.542290231737,"d":"32,131 "},null,{"v":32130.542290231737,"d":"32,131"},{"v":4485.5,"d":"4,486 "}]
["CSU","Parking Garage","Auxil",null,{"v":144285,"d":"144,285 "},null,{"v":144285,"d":"144,285 "},null,null,{"$f":"3511/2","v":{"v":1755.5,"d":"1,756 "}},null,{"v":19399,"d":"19,399 "},null,{"v":19399,"d":"19,399 "},null,{"v":12572.616300210735,"d":"12,573 "},null,{"v":12572.616300210735,"d":"12,573"},{"v":1755.5,"d":"1,756 "}]
["SU","Dormitory Renovations","Auxil",null,{"v":623050,"d":"623,050 "},null,{"v":623050,"d":"623,050 "},null,null,{"$f":"15163/2","v":{"v":7581.5,"d":"7,582 "}},null,{"v":83768,"d":"83,768 "},null,{"v":83768,"d":"83,768 "},null,{"v":54301.032212551334,"d":"54,301 "},null,{"v":54301.032212551334,"d":"54,301"},{"v":7581.5,"d":"7,582 "}]
["SU","New Parking Garage & Property Acq","Auxil",null,{"v":5125266,"d":"5,125,266 "},null,{"v":5125266,"d":"5,125,266 "},null,null,{"$f":"124728/2","v":{"v":62364,"d":"62,364 "}},null,{"v":689082,"d":"689,082 "},null,{"v":689082,"d":"689,082 "},null,{"v":446643.320575702,"d":"446,643 "},null,{"v":446643.320575702,"d":"446,643"},{"v":62364,"d":"62,364 "}]
["UMBC","Athletic Practice Fields","Auxil",null,{"v":380554,"d":"380,554 "},null,{"v":380554,"d":"380,554 "},null,null,{"$f":"9261/2","v":{"v":4630.5,"d":"4,631 "}},null,{"v":51165,"d":"51,165 "},null,{"v":51165,"d":"51,165 "},null,{"v":33164.42027166777,"d":"33,164 "},null,{"v":33164.42027166777,"d":"33,164"},{"v":4630.5,"d":"4,631 "}]
["UMBC","Dining Hall Upgrades","Auxil",null,{"v":167362,"d":"167,362 "},null,{"v":167362,"d":"167,362 "},null,null,{"$f":"4073/2","v":{"v":2036.5,"d":"2,037 "}},null,{"v":22501,"d":"22,501 "},null,{"v":22501,"d":"22,501 "},null,{"v":14586.446555340488,"d":"14,586 "},null,{"v":14586.446555340488,"d":"14,586"},{"v":2036.5,"d":"2,037 "}]
["UMBC","New Recreation & Athletic","Auxil",null,{"v":113585,"d":"113,585 "},null,{"v":113585,"d":"113,585 "},null,null,{"$f":"2764/2","v":{"v":1382,"d":"1,382 "}},null,{"v":15271,"d":"15,271 "},null,{"v":15271,"d":"15,271 "},null,{"v":9903.394865161565,"d":"9,903 "},null,{"v":9903.394865161565,"d":"9,903"},{"v":1382,"d":"1,382 "}]
["UMBC","Residence Hall Renovations","Auxil",null,{"v":1466711,"d":"1,466,711 "},null,{"v":1466711,"d":"1,466,711 "},null,null,{"$f":"35694/2","v":{"v":17847,"d":"17,847 "}},null,{"v":197197,"d":"197,197 "},null,{"v":197197,"d":"197,197 "},null,{"v":127818.35574815888,"d":"127,818 "},null,{"v":127818.35574815888,"d":"127,818"},{"v":17847,"d":"17,847 "}]
["USMH ","Shady Grove Parking Lot 2",null,null,{"v":4891837,"d":"4,891,837 "},null,{"v":4891837,"d":"4,891,837 "},null,null,{"$f":"119048/2","v":{"v":59524,"d":"59,524 "}},null,{"$f":"657698+1","v":{"v":657699,"d":"657,699 "}},null,{"v":657699,"d":"657,699 "},null,{"v":426278.2860927731,"d":"426,278 "},null,{"v":426278.2860927731,"d":"426,278"},{"v":59524,"d":"59,524 "}]
["USMH ","Unused proceeds",null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"K221-M221+L221","v":{"v":0,"d":"0 "}},{"$nulls":3},0,{"v":0,"d":"0 "}]
[]
[null,"Total 2008 Series A",null,{"$f":"SUM(D176:D222)","v":{"v":0,"d":"0 "}},{"v":45020000,"d":"45,020,000 "},{"v":0,"d":"0 "},{"v":45020000,"d":"45,020,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":547802.5,"d":"547,803 "},{"v":0,"d":"0 "},{"v":6052855,"d":"6,052,855 "},{"v":0,"d":"0 "},{"v":6052855,"d":"6,052,855 "},{"v":0,"d":"0 "},{"v":3923305.5586453225,"d":"3,923,306 "},{"v":0,"d":"0 "},{"v":3923305.5586453225,"d":"3,923,306 "},{"$f":"SUM(S176:S222)","v":{"v":547802.5,"d":"547,803 "}},{"v":0,"d":"0 "}]
[]
[null,"Total 2015 Series A",null,{"$f":"D174+D223","v":{"v":0,"d":"0 "}},{"$f":"E174+E223","v":{"v":93690000,"d":"93,690,000 "}},{"$f":"F174+F223","v":{"v":0,"d":"0 "}},{"v":93690000,"d":"93,690,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1247435.5,"d":"1,247,436 "},{"v":0,"d":"0 "},{"v":12596446,"d":"12,596,446 "},{"v":0,"d":"0 "},{"v":12596446,"d":"12,596,446 "},{"v":0,"d":"0 "},{"v":5275077.558645323,"d":"5,275,078 "},{"v":0,"d":"0 "},{"v":5275077.558645323,"d":"5,275,078 "},{"$f":"S174+S223","v":{"v":1247435.5,"d":"1,247,436 "}},{"v":0,"d":"0 "}]
[]
[]
[null,"Academic"]
[null,"UMAB",null,{"$f":"D178+D179+D11+D12+D13+D40+D41+D42+D43+D103+D104+D105+D106+D107+D133+D134","v":{"v":0,"d":"0 "}},{"$f":"E178+E179+E11+E12+E13+E40+E41+E42+E43+E103+E104+E105+E106+E107+E133+E134","v":{"v":6073826,"d":"6,073,826 "}},{"v":0,"d":"0 "},{"v":6073826,"d":"6,073,826 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":84882.5,"d":"84,883 "},{"v":0,"d":"0 "},{"v":816612,"d":"816,612 "},{"v":0,"d":"0 "},{"v":816612,"d":"816,612 "},{"v":0,"d":"0 "},{"v":237081.75152464287,"d":"237,082"},{"v":0,"d":"0 "},{"v":237081.75152464287,"d":"237,082 "},{"$f":"S178+S179+S11+S12+S13+S40+S41+S42+S43+S103+S104+S105+S106+S107+S133+S134","v":{"v":84882.5,"d":"84,883 "}},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"$f":"D180+D181+D14+D15+D16+D44+D45+D46+D47+D108+D109+D110+D111+D112+D113+D114+D131+D132","v":{"v":0,"d":"0 "}},{"$f":"E180+E181+E14+E15+E16+E44+E45+E46+E47+E108+E109+E110+E111+E112+E113+E114+E131+E132","v":{"v":11260628,"d":"11,260,628 "}},{"v":0,"d":"0 "},{"v":11260628,"d":"11,260,628 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":160737,"d":"160,737 "},{"v":0,"d":"0 "},{"v":1513971,"d":"1,513,971 "},{"v":0,"d":"0 "},{"v":1513971,"d":"1,513,971 "},{"v":0,"d":"0 "},{"v":362858.73355681467,"d":"362,859"},{"v":0,"d":"0 "},{"v":362858.73355681467,"d":"362,859 "},{"$f":"S180+S181+S14+S15+S16+S44+S45+S46+S47+S108+S109+S110+S111+S112+S113+S114+S131+S132","v":{"v":160737,"d":"160,737 "}},{"v":0,"d":"0 "}]
[null,"BSU",null,{"$f":"D182+D183+D17+D48+D115+D135","v":{"v":0,"d":"0 "}},{"$f":"E182+E183+E17+E48+E115+E135","v":{"v":601629,"d":"601,629 "}},{"v":0,"d":"0 "},{"v":601629,"d":"601,629 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":8020,"d":"8,020 "},{"v":0,"d":"0 "},{"v":80888,"d":"80,888 "},{"v":0,"d":"0 "},{"v":80888,"d":"80,888 "},{"v":0,"d":"0 "},{"v":33513.12129955567,"d":"33,513"},{"v":0,"d":"0 "},{"v":33513.12129955567,"d":"33,513 "},{"$f":"S182+S183+S17+S48+S115+S135","v":{"v":8020,"d":"8,020 "}},{"v":0,"d":"0 "}]
[null,"TSU",null,{"$f":"D184+D185+D18+D50+D51+D116+D117+D136+D137","v":{"v":0,"d":"0 "}},{"$f":"E184+E185+E18+E50+E51+E116+E117+E136+E137","v":{"v":3154444,"d":"3,154,444 "}},{"v":0,"d":"0 "},{"v":3154444,"d":"3,154,444 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":43678,"d":"43,678 "},{"v":0,"d":"0 "},{"v":424110,"d":"424,110 "},{"v":0,"d":"0 "},{"v":424110,"d":"424,110 "},{"v":0,"d":"0 "},{"v":82242.522251695,"d":"82,243"},{"v":0,"d":"0 "},{"v":82242.522251695,"d":"82,243 "},{"$f":"S184+S185+S18+S50+S51+S116+S117+S136+S137","v":{"v":43678,"d":"43,678 "}},{"v":0,"d":"0 "}]
[null,"UMES",null,{"$f":"D187+D186+D52+D118+D138+D139+D140","v":{"v":0,"d":"0 "}},{"$f":"E187+E186+E52+E118+E138+E139+E140","v":{"v":690173,"d":"690,173 "}},{"v":0,"d":"0 "},{"v":690173,"d":"690,173 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":9176,"d":"9,176 "},{"v":0,"d":"0 "},{"v":92793,"d":"92,793 "},{"v":0,"d":"0 "},{"v":92793,"d":"92,793 "},{"v":0,"d":"0 "},{"v":25956.898622334047,"d":"25,957"},{"v":0,"d":"0 "},{"v":25956.898622334047,"d":"25,957 "},{"$f":"S187+S186+S52+S118+S138+S139+S140","v":{"v":9176,"d":"9,176 "}},{"v":0,"d":"0 "}]
[null,"FSU",null,{"$f":"D188+D189+D19+D53+D119+D142","v":{"v":0,"d":"0 "}},{"$f":"E188+E189+E19+E53+E119+E142","v":{"v":378256,"d":"378,256 "}},{"v":0,"d":"0 "},{"v":378256,"d":"378,256 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5067.5,"d":"5,068 "},{"v":0,"d":"0 "},{"v":50856,"d":"50,856 "},{"v":0,"d":"0 "},{"v":50856,"d":"50,856 "},{"v":0,"d":"0 "},{"v":16937.245042062976,"d":"16,937"},{"v":0,"d":"0 "},{"v":16937.245042062976,"d":"16,937 "},{"$f":"S188+S189+S19+S53+S119+S142","v":{"v":5067.5,"d":"5,068 "}},{"v":0,"d":"0 "}]
[null,"CSC",null,{"$f":"D190+D191+D49+D120+D141","v":{"v":0,"d":"0 "}},{"$f":"E190+E191+E49+E120+E141","v":{"v":467958,"d":"467,958 "}},{"v":0,"d":"0 "},{"v":467958,"d":"467,958 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":6269,"d":"6,269 "},{"v":0,"d":"0 "},{"v":62916,"d":"62,916 "},{"v":0,"d":"0 "},{"v":62916,"d":"62,916 "},{"v":0,"d":"0 "},{"v":26308.326690389367,"d":"26,308"},{"v":0,"d":"0 "},{"v":26308.326690389367,"d":"26,308 "},{"$f":"S190+S191+S49+S120+S141","v":{"v":6269,"d":"6,269 "}},{"v":0,"d":"0 "}]
[null,"UB",null,{"$f":"D192+D193+D54+D121+D144","v":{"v":0,"d":"0 "}},{"$f":"E192+E193+E54+E121+E144","v":{"v":407010,"d":"407,010 "}},{"v":0,"d":"0 "},{"v":407010,"d":"407,010 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5255.5,"d":"5,256 "},{"v":0,"d":"0 "},{"v":54722,"d":"54,722 "},{"v":0,"d":"0 "},{"v":54722,"d":"54,722 "},{"v":0,"d":"0 "},{"v":27764.620941816567,"d":"27,765"},{"v":0,"d":"0 "},{"v":27764.620941816567,"d":"27,765 "},{"$f":"S192+S193+S54+S121+S144","v":{"v":5255.5,"d":"5,256 "}},{"v":0,"d":"0 "}]
[null,"SSU",null,{"$f":"D194+D20+D21+D55+D56+D122+D123+D143","v":{"v":0,"d":"0 "}},{"$f":"E194+E20+E21+E55+E56+E122+E123+E143","v":{"v":544487,"d":"544,487 "}},{"v":0,"d":"0 "},{"v":544487,"d":"544,487 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":7530,"d":"7,530 "},{"v":0,"d":"0 "},{"v":73206,"d":"73,206 "},{"v":0,"d":"0 "},{"v":73206,"d":"73,206 "},{"v":0,"d":"0 "},{"v":22208.824250938284,"d":"22,209"},{"v":0,"d":"0 "},{"v":22208.824250938284,"d":"22,209 "},{"$f":"S194+S20+S21+S55+S56+S122+S123+S143","v":{"v":7530,"d":"7,530 "}},{"v":0,"d":"0 "},{"$nulls":3},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D195+D196+D22+D57+D58+D124+D145+D146+D147","v":{"v":0,"d":"0 "}},{"$f":"E195+E196+E22+E57+E58+E124+E145+E146+E147","v":{"v":2229598,"d":"2,229,598 "}},{"v":0,"d":"0 "},{"v":2229598,"d":"2,229,598 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":31358,"d":"31,358 "},{"v":0,"d":"0 "},{"v":299765,"d":"299,765 "},{"v":0,"d":"0 "},{"v":299765,"d":"299,765 "},{"v":0,"d":"0 "},{"v":40389.16166979322,"d":"40,389"},{"v":0,"d":"0 "},{"v":40389.16166979322,"d":"40,389 "},{"$f":"S195+S196+S22+S57+S58+S124+S145+S146+S147","v":{"v":31358,"d":"31,358 "}},{"v":0,"d":"0 "}]
[null,"CEES",null,{"$f":"D197+D23+D59+D125+D148+D149","v":{"v":0,"d":"0 "}},{"$f":"E197+E23+E59+E125+E148+E149","v":{"v":391542,"d":"391,542 "}},{"v":0,"d":"0 "},{"v":391542,"d":"391,542 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5356,"d":"5,356 "},{"v":0,"d":"0 "},{"v":52640,"d":"52,640 "},{"v":0,"d":"0 "},{"v":52640,"d":"52,640 "},{"v":0,"d":"0 "},{"v":18756.62982586646,"d":"18,757"},{"v":0,"d":"0 "},{"v":18756.62982586646,"d":"18,757 "},{"$f":"S197+S23+S59+S125+S148+S149","v":{"v":5356,"d":"5,356 "}},{"v":0,"d":"0 "}]
[null,"USMH",null,{"$f":"D198+D60+D126+D150","v":{"v":0,"d":"0 "}},{"$f":"E198+E60+E126+E150","v":{"v":399303,"d":"399,303 "}},{"v":0,"d":"0 "},{"v":399303,"d":"399,303 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":4963.5,"d":"4,964 "},{"v":0,"d":"0 "},{"v":53683,"d":"53,683 "},{"v":0,"d":"0 "},{"v":53683,"d":"53,683 "},{"v":0,"d":"0 "},{"v":31850.895471023454,"d":"31,851"},{"v":0,"d":"0 "},{"v":31850.895471023454,"d":"31,851 "},{"$f":"S198+S60+S126+S150","v":{"v":4963.5,"d":"4,964 "}},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D229:D241)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E229:E241)","v":{"v":26598854,"d":"26,598,854 "}},{"v":0,"d":"0 "},{"v":26598854,"d":"26,598,854 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":372293,"d":"372,293 "},{"v":0,"d":"0 "},{"v":3576162,"d":"3,576,162 "},{"v":0,"d":"0 "},{"v":3576162,"d":"3,576,162 "},{"v":0,"d":"0 "},{"v":925868.7311469326,"d":"925,869 "},{"v":0,"d":"0 "},{"v":925868.7311469326,"d":"925,869 "},{"$f":"SUM(S229:S241)","v":{"v":372293,"d":"372,293 "}},{"v":0,"d":"0 "}]
[]
[]
[null,"Auxiliary"]
[null,"UMAB",null,{"$f":"D200+D62+D90+D91+D155+D156","v":{"v":0,"d":"0 "}},{"$f":"E200+E62+E90+E91+E155+E156","v":{"v":10124308,"d":"10,124,308 "}},{"v":0,"d":"0 "},{"v":10124308,"d":"10,124,308 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":124064,"d":"124,064 "},{"v":0,"d":"0 "},{"v":1361194,"d":"1,361,194 "},{"v":0,"d":"0 "},{"v":1361194,"d":"1,361,194 "},{"v":0,"d":"0 "},{"v":847274.1250693556,"d":"847,274"},{"v":0,"d":"0 "},{"v":847274.1250693556,"d":"847,274.1"},{"$f":"S200+S62+S90+S91+S155+S156","v":{"v":124064,"d":"124,064.0"}},{"v":0,"d":"0 "},{"$f":"U200","v":{"v":0,"d":"0 "}}]
[null,"UMCP",null,{"$f":"D201+D202+D203+D204+D25+D26+D27+D28+D29+D30+D31+D32+D63+D64+D65+D66+D67+D68+D69+D70+D71+D84+D85+D86+D87+D88+D89+D153+D154+D152","v":{"v":0,"d":"0 "}},{"$f":"E201+E202+E203+E204+E25+E26+E27+E28+E29+E30+E31+E32+E63+E64+E65+E66+E67+E68+E69+E70+E71+E84+E85+E86+E87+E88+E89+E153+E154+E152","v":{"v":25796514,"d":"25,796,514 "}},{"v":0,"d":"0 "},{"v":25796514,"d":"25,796,514 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":340476.5,"d":"340,477 "},{"v":0,"d":"0 "},{"v":3468295,"d":"3,468,295 "},{"v":0,"d":"0 "},{"v":3468295,"d":"3,468,295 "},{"v":0,"d":"0 "},{"v":1635581.3346082293,"d":"1,635,581"},{"v":0,"d":"0 "},{"v":1635581.3346082293,"d":"1,635,581.3"},{"$f":"S201+S202+S203+S204+S25+S26+S27+S28+S29+S30+S31+S32+S63+S64+S65+S66+S67+S68+S69+S70+S71+S84+S85+S86+S87+S88+S89+S153+S154+S152","v":{"v":340476.5,"d":"340,476.5"}},{"v":0,"d":"0 "},{"$f":"U201+U202+U203+U204","v":{"v":0,"d":"0 "}}]
[null,"BSU",null,{"$f":"D205+D206+D157","v":{"v":0,"d":"0 "}},{"$f":"E205+E206+E157","v":{"v":210324,"d":"210,324 "}},{"v":0,"d":"0 "},{"v":210324,"d":"210,324 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2564,"d":"2,564 "},{"v":0,"d":"0 "},{"v":28278,"d":"28,278 "},{"v":0,"d":"0 "},{"v":28278,"d":"28,278 "},{"v":0,"d":"0 "},{"v":18109.7290320329,"d":"18,110"},{"v":0,"d":"0 "},{"v":18109.7290320329,"d":"18,109.7"},{"$f":"S205+S206+S157","v":{"v":2564,"d":"2,564.0"}},{"v":0,"d":"0 "},{"$f":"U205+U206","v":{"v":0,"d":"0 "}}]
[null,"TSU",null,{"$f":"D207+D208+D209+D210+D33+D72+D73+D100+D101+D158+D159+D160+D161","v":{"v":0,"d":"0 "}},{"$f":"E207+E208+E209+E210+E33+E72+E73+E100+E101+E158+E159+E160+E161","v":{"v":3786466,"d":"3,786,466 "}},{"v":0,"d":"0 "},{"v":3786466,"d":"3,786,466 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":49563.5,"d":"49,564 "},{"v":0,"d":"0 "},{"v":509084,"d":"509,084 "},{"v":0,"d":"0 "},{"v":509084,"d":"509,084 "},{"v":0,"d":"0 "},{"v":198345.82123845877,"d":"198,346"},{"v":0,"d":"0 "},{"v":198345.82123845877,"d":"198,345.8"},{"$f":"S207+S208+S209+S210+S33+S72+S73+S100+S101+S158+S159+S160+S161","v":{"v":49563.5,"d":"49,563.5"}},{"v":0,"d":"0 "},{"$f":"U207+U208+U209+U210","v":{"v":0,"d":"0 "}}]
[null,"UMES",null,{"$f":"D211+D74+D92+D93+D162+D163+D164","v":{"v":0,"d":"0 "}},{"$f":"E211+E74+E92+E93+E162+E163+E164","v":{"v":5865887,"d":"5,865,887 "}},{"v":0,"d":"0 "},{"v":5865887,"d":"5,865,887 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":81490,"d":"81,490 "},{"v":0,"d":"0 "},{"v":788658,"d":"788,658 "},{"v":0,"d":"0 "},{"v":788658,"d":"788,658 "},{"v":0,"d":"0 "},{"v":245903.40263851476,"d":"245,903"},{"v":0,"d":"0 "},{"v":245903.40263851476,"d":"245,903.4"},{"$f":"S211+S74+S92+S93+S162+S163+S164","v":{"v":81490,"d":"81,490.0"}},{"v":0,"d":"0 "},{"$f":"U211","v":{"v":0,"d":"0 "}}]
[null,"FSU",null,{"$f":"D212+D75+D76+D99","v":{"v":0,"d":"0 "}},{"$f":"E212+E75+E76+E99","v":{"v":626858,"d":"626,858 "}},{"v":0,"d":"0 "},{"v":626858,"d":"626,858 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":8197,"d":"8,197 "},{"v":0,"d":"0 "},{"v":84281,"d":"84,281 "},{"v":0,"d":"0 "},{"v":84281,"d":"84,281 "},{"v":0,"d":"0 "},{"v":33548.54229023174,"d":"33,549"},{"v":0,"d":"0 "},{"v":33548.54229023174,"d":"33,548.5"},{"$f":"S212+S75+S76+S99","v":{"v":8197,"d":"8,197.0"}},{"v":0,"d":"0 "},{"$f":"U212","v":{"v":0,"d":"0 "}}]
[null,"CSC",null,{"$f":"D213+D98","v":{"v":0,"d":"0 "}},{"$f":"E213+E98","v":{"v":2328432,"d":"2,328,432 "}},{"v":0,"d":"0 "},{"v":2328432,"d":"2,328,432 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":33152.5,"d":"33,153 "},{"v":0,"d":"0 "},{"v":313053,"d":"313,053 "},{"v":0,"d":"0 "},{"v":313053,"d":"313,053 "},{"v":0,"d":"0 "},{"v":100334.61630021074,"d":"100,335"},{"v":0,"d":"0 "},{"v":100334.61630021074,"d":"100,334.6"},{"$f":"S213+S98","v":{"v":33152.5,"d":"33,152.5"}},{"v":0,"d":"0 "},{"$f":"U213","v":{"v":0,"d":"0 "}}]
[null,"UB",null,{"$f":"D165","v":{"v":0,"d":"0 "}},{"$f":"E165","v":{"v":458561,"d":"458,561 "}},{"v":0,"d":"0 "},{"v":458561,"d":"458,561 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":6592,"d":"6,592 "},{"v":0,"d":"0 "},{"v":61653,"d":"61,653 "},{"v":0,"d":"0 "},{"v":61653,"d":"61,653 "},{"v":0,"d":"0 "},{"v":-10876,"d":"(10,876)"},{"v":0,"d":"0 "},{"v":-10876,"d":"(10,876.0)"},{"$f":"S165","v":{"v":6592,"d":"6,592.0"}},{"v":0,"d":"0 "}]
[null,"SSU",null,{"$f":"D214+D215+D34+D77","v":{"v":0,"d":"0 "}},{"$f":"E214+E215+E34+E77","v":{"v":5824135,"d":"5,824,135 "}},{"v":0,"d":"0 "},{"v":5824135,"d":"5,824,135 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":71035,"d":"71,035 "},{"v":0,"d":"0 "},{"v":783043,"d":"783,043 "},{"v":0,"d":"0 "},{"v":783043,"d":"783,043 "},{"v":0,"d":"0 "},{"v":504419.35278825334,"d":"504,419"},{"v":0,"d":"0 "},{"v":504419.35278825334,"d":"504,419.4"},{"$f":"S214+S215+S34+S77","v":{"v":71035,"d":"71,035.0"}},{"v":0,"d":"0 "},{"$f":"U214+U215","v":{"v":0,"d":"0 "}}]
[null,"UMUC"]
[null,"UMBC",null,{"$f":"D216+D217+D218+D219+D35+D78+D79+D94+D95+D96+D166+D167+D168+D169","v":{"v":0,"d":"0 "}},{"$f":"E216+E217+E218+E219+E35+E78+E79+E94+E95+E96+E166+E167+E168+E169","v":{"v":7147421,"d":"7,147,421 "}},{"v":0,"d":"0 "},{"v":7147421,"d":"7,147,421 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":98047,"d":"98,047 "},{"v":0,"d":"0 "},{"v":960959,"d":"960,959 "},{"v":0,"d":"0 "},{"v":960959,"d":"960,959 "},{"v":0,"d":"0 "},{"v":350359.6174403287,"d":"350,360"},{"v":0,"d":"0 "},{"v":350359.6174403287,"d":"350,359.6"},{"$f":"S216+S217+S218+S219+S35+S78+S79+S94+S95+S96+S166+S167+S168+S169","v":{"v":98047,"d":"98,047.0"}},{"v":0,"d":"0 "},{"$f":"U216+U217+U218+U219","v":{"v":0,"d":"0 "}}]
[null,"CEES",null,{"$f":"D97","v":{"v":0,"d":"0 "}},{"$f":"E97","v":{"v":10212,"d":"10,212 "}},{"v":0,"d":"0 "},{"v":10212,"d":"10,212 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":147,"d":"147 "},{"v":0,"d":"0 "},{"v":1373,"d":"1,373 "},{"v":0,"d":"0 "},{"v":1373,"d":"1,373 "},{"v":0,"d":"0 "},410,{"v":0,"d":"0 "},{"v":410,"d":"410.0"},{"$f":"S97","v":{"v":147,"d":"147.0"}},{"v":0,"d":"0 "}]
[null,"USMH",null,{"$f":"D220+D221+D170","v":{"v":0,"d":"0 "}},{"$f":"E220+E221+E170","v":{"v":4912028,"d":"4,912,028 "}},{"v":0,"d":"0 "},{"v":4912028,"d":"4,912,028 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":59814,"d":"59,814 "},{"v":0,"d":"0 "},{"v":660413,"d":"660,413 "},{"v":0,"d":"0 "},{"v":660413,"d":"660,413 "},{"v":0,"d":"0 "},{"v":425798.2860927731,"d":"425,798"},{"v":0,"d":"0 "},{"v":425798.2860927731,"d":"425,798.3"},{"$f":"S220+S221+S170","v":{"v":59814,"d":"59,814.0"}},{"v":0,"d":"0 "},{"$f":"U220+U221","v":{"v":0,"d":"0 "}}]
[]
[null,"   Totals",null,{"$f":"SUM(D247:D259)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E247:E259)","v":{"v":67091146,"d":"67,091,146 "}},{"v":0,"d":"0 "},{"v":67091146,"d":"67,091,146 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":875142.5,"d":"875,143 "},{"v":0,"d":"0 "},{"v":9020284,"d":"9,020,284 "},{"v":0,"d":"0 "},{"v":9020284,"d":"9,020,284 "},{"v":0,"d":"0 "},{"v":4349208.8274983885,"d":"4,349,209 "},{"v":0,"d":"0 "},{"v":4349208.8274983885,"d":"4,349,209 "},{"$f":"SUM(S247:S259)","v":{"v":875142.5,"d":"875,143 "}},{"v":0,"d":"0 "},{"$f":"SUM(U247:U259)","v":{"v":0,"d":"0 "}}]
[]
[]
[]
[null,"Total"]
[null,"UMAB",null,{"$f":"D229+D247","v":{"v":0,"d":"0 "}},{"v":16198134,"d":"16,198,134 "},{"v":0,"d":"0 "},{"v":16198134,"d":"16,198,134 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":208946.5,"d":"208,947 "},{"v":0,"d":"0 "},{"v":2177806,"d":"2,177,806 "},{"v":0,"d":"0 "},{"v":2177806,"d":"2,177,806 "},{"v":0,"d":"0 "},{"v":1084355.8765939984,"d":"1,084,356 "},{"v":0,"d":"0 "},{"v":1084355.8765939984,"d":"1,084,356"},{"$f":"S229+S247","v":{"v":208946.5,"d":"208,947"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMCP",null,{"v":0,"d":"0 "},{"v":37057142,"d":"37,057,142 "},{"v":0,"d":"0 "},{"v":37057142,"d":"37,057,142 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":501213.5,"d":"501,214 "},{"v":0,"d":"0 "},{"v":4982266,"d":"4,982,266 "},{"v":0,"d":"0 "},{"v":4982266,"d":"4,982,266 "},{"v":0,"d":"0 "},{"v":1998440.068165044,"d":"1,998,440 "},{"v":0,"d":"0 "},{"v":1998440.068165044,"d":"1,998,440"},{"$f":"S230+S248","v":{"v":501213.5,"d":"501,214"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"BSU",null,{"v":0,"d":"0 "},{"v":811953,"d":"811,953 "},{"v":0,"d":"0 "},{"v":811953,"d":"811,953 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":10584,"d":"10,584 "},{"v":0,"d":"0 "},{"v":109166,"d":"109,166 "},{"v":0,"d":"0 "},{"v":109166,"d":"109,166 "},{"v":0,"d":"0 "},{"v":51622.850331588576,"d":"51,623 "},{"v":0,"d":"0 "},{"v":51622.850331588576,"d":"51,623"},{"$f":"S231+S249","v":{"v":10584,"d":"10,584"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"TSU",null,{"v":0,"d":"0 "},{"v":6940910,"d":"6,940,910 "},{"v":0,"d":"0 "},{"v":6940910,"d":"6,940,910 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":93241.5,"d":"93,242 "},{"v":0,"d":"0 "},{"v":933194,"d":"933,194 "},{"v":0,"d":"0 "},{"v":933194,"d":"933,194 "},{"v":0,"d":"0 "},{"v":280588.3434901538,"d":"280,588 "},{"v":0,"d":"0 "},{"v":280588.3434901538,"d":"280,588"},{"$f":"S232+S250","v":{"v":93241.5,"d":"93,242"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMES",null,{"v":0,"d":"0 "},{"v":6556060,"d":"6,556,060 "},{"v":0,"d":"0 "},{"v":6556060,"d":"6,556,060 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":90666,"d":"90,666 "},{"v":0,"d":"0 "},{"v":881451,"d":"881,451 "},{"v":0,"d":"0 "},{"v":881451,"d":"881,451 "},{"v":0,"d":"0 "},{"v":271860.3012608488,"d":"271,860 "},{"v":0,"d":"0 "},{"v":271860.3012608488,"d":"271,860"},{"$f":"S233+S251","v":{"v":90666,"d":"90,666"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"FSU",null,{"v":0,"d":"0 "},{"v":1005114,"d":"1,005,114 "},{"v":0,"d":"0 "},{"v":1005114,"d":"1,005,114 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":13264.5,"d":"13,265 "},{"v":0,"d":"0 "},{"v":135137,"d":"135,137 "},{"v":0,"d":"0 "},{"v":135137,"d":"135,137 "},{"v":0,"d":"0 "},{"v":50485.78733229471,"d":"50,486 "},{"v":0,"d":"0 "},{"v":50485.78733229471,"d":"50,486"},{"$f":"S234+S252","v":{"v":13264.5,"d":"13,265"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"CSC",null,{"v":0,"d":"0 "},{"v":2796390,"d":"2,796,390 "},{"v":0,"d":"0 "},{"v":2796390,"d":"2,796,390 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":39421.5,"d":"39,422 "},{"v":0,"d":"0 "},{"v":375969,"d":"375,969 "},{"v":0,"d":"0 "},{"v":375969,"d":"375,969 "},{"v":0,"d":"0 "},{"v":126642.9429906001,"d":"126,643 "},{"v":0,"d":"0 "},{"v":126642.9429906001,"d":"126,643"},{"$f":"S235+S253","v":{"v":39421.5,"d":"39,422"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UB",null,{"v":0,"d":"0 "},{"v":865571,"d":"865,571 "},{"v":0,"d":"0 "},{"v":865571,"d":"865,571 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":11847.5,"d":"11,848 "},{"v":0,"d":"0 "},{"v":116375,"d":"116,375 "},{"v":0,"d":"0 "},{"v":116375,"d":"116,375 "},{"v":0,"d":"0 "},{"v":16888.620941816567,"d":"16,889 "},{"v":0,"d":"0 "},{"v":16888.620941816567,"d":"16,889"},{"$f":"S236+S254","v":{"v":11847.5,"d":"11,848"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"SSU",null,{"v":0,"d":"0 "},{"v":6368622,"d":"6,368,622 "},{"v":0,"d":"0 "},{"v":6368622,"d":"6,368,622 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":78565,"d":"78,565 "},{"v":0,"d":"0 "},{"v":856249,"d":"856,249 "},{"v":0,"d":"0 "},{"v":856249,"d":"856,249 "},{"v":0,"d":"0 "},{"v":526628.1770391916,"d":"526,628 "},{"v":0,"d":"0 "},{"v":526628.1770391916,"d":"526,628"},{"$f":"S237+S255","v":{"v":78565,"d":"78,565"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMUC",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"$f":"S238+S256","v":0},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"UMBC",null,{"v":0,"d":"0 "},{"v":9377019,"d":"9,377,019 "},{"v":0,"d":"0 "},{"v":9377019,"d":"9,377,019 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":129405,"d":"129,405 "},{"v":0,"d":"0 "},{"v":1260724,"d":"1,260,724 "},{"v":0,"d":"0 "},{"v":1260724,"d":"1,260,724 "},{"v":0,"d":"0 "},{"v":390748.7791101219,"d":"390,749 "},{"v":0,"d":"0 "},{"v":390748.7791101219,"d":"390,749"},{"$f":"S239+S257","v":{"v":129405,"d":"129,405"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"CEES",null,{"v":0,"d":"0 "},{"v":401754,"d":"401,754 "},{"v":0,"d":"0 "},{"v":401754,"d":"401,754 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5503,"d":"5,503 "},{"v":0,"d":"0 "},{"v":54013,"d":"54,013 "},{"v":0,"d":"0 "},{"v":54013,"d":"54,013 "},{"v":0,"d":"0 "},{"v":19166.62982586646,"d":"19,167 "},{"v":0,"d":"0 "},{"v":19166.62982586646,"d":"19,167"},{"$f":"S240+S258","v":{"v":5503,"d":"5,503"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"USMH",null,{"v":0,"d":"0 "},{"v":5311331,"d":"5,311,331 "},{"v":0,"d":"0 "},{"v":5311331,"d":"5,311,331 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":64777.5,"d":"64,778 "},{"v":0,"d":"0 "},{"v":714096,"d":"714,096 "},{"v":0,"d":"0 "},{"v":714096,"d":"714,096 "},{"v":0,"d":"0 "},{"v":457649.18156379653,"d":"457,649 "},{"v":0,"d":"0 "},{"v":457649.18156379653,"d":"457,649"},{"$f":"S241+S259","v":{"v":64777.5,"d":"64,778"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"   Totals",null,{"$f":"SUM(D266:D278)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E266:E278)","v":{"v":93690000,"d":"93,690,000 "}},{"v":0,"d":"0 "},{"v":93690000,"d":"93,690,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1247435.5,"d":"1,247,436 "},{"v":0,"d":"0 "},{"v":12596446,"d":"12,596,446 "},{"v":0,"d":"0 "},{"v":12596446,"d":"12,596,446 "},{"v":0,"d":"0 "},{"v":5275077.558645321,"d":"5,275,078 "},{"v":0,"d":"0 "},{"v":5275077.558645321,"d":"5,275,078 "},{"$f":"SUM(S266:S278)","v":{"v":1247435.5,"d":"1,247,436 "}},{"v":0,"d":"0 "},{"$f":"SUM(U266:U278)","v":{"v":0,"d":"0 "}}]