{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Index","Fund Group Detail (FGD)","Summary (by Institution)","Summary (by Institution Type)","Summary (by System)","Academic Cost Study","Accountability...","T&F Summary","Definitions","Input","FTSE | FTFE","Contact Information","Statements of Sources and Uses_x0009_","Hidden"],"not_rendered":{"charts":9,"images":4,"macros":1,"external_links":0,"defined_names":77,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Index","index":0,"n_rows":32,"n_cols":2,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,0,30,2],[31,0,31,2],[25,0,25,2],[1,0,1,2],[3,0,3,2],[12,0,12,2],[4,0,4,2],[2,0,2,2],[26,0,26,2],[5,1,5,2],[8,1,8,2],[6,1,7,2],[6,0,7,0],[0,0,0,2],[22,0,22,2],[27,0,27,2],[28,0,29,2],[13,0,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[23,0,24,2],[19,0,19,2],[20,0,21,2],[9,0,9,2],[10,0,11,2]]}
["Table of Contents"]
["Fund Group Detail (FGD)"]
["Displays the Sources & Uses data for the selected institution as reported on the FY 2023 - Sources & Uses Survey."]
["Summaries"]
["Displays summary Sources & Uses data for the selected institution, institution type, or system as reported on the FY 2023 - Sources & Uses Survey."]
["Summary (by Institution)","Provides a summary of the individual institution's data. "]
["Summary (by Institution Type)","Provides aggregated data for Health-Related Institutions, Lamar State Colleges and Texas State Technical Colleges, and Texas Public Universities."]
[]
["Summary (by System)","Provides aggregated data for all institutions under the selected sector. "]
["Academic Cost Study"]
["Provides a summary of operating expenses related to Instruction, Research, Academic Support, Student Services, and Institutional Support for Texas Public Universities, Health-Related Institutions, Lamar State Colleges, and Texas State Technical Colleges."]
[]
["Accountability, Almanac, & Institutional Resume"]
["Provides a summary of the revenue, revenue by FTSE, expenditures, and expenditures by FTSE for Health-Related Institutions, Lamar State Colleges, Texas State Technical Colleges, and Texas Public Universities. Published data can be found in the THECB Accountability System, Almanac, and Institutional Online Resumes.\nRevenue excludes Hospital & Clinic, and Professional Fees Revenue, and Auxiliary. Expenditures excludes Public Service & Auxiliary expenditures. "]
[]
[]
["Accountability:","http://www.txhigheredaccountability.org/AcctPublic/"]
["Almanac:","https://reportcenter.highered.texas.gov/agency-publication/almanac/"]
["Institutional Resumes:","https://apps.highered.texas.gov/resumes/"]
["Tuition & Fees"]
["The tables display net tuition and net fees for Texas Public Universities, Health-Related Institutions, Lamar State Colleges, and Texas State Technical Colleges, and display both statutory and institutional waivers and exemptions as reported on the AFR."]
[]
["Definitions"]
["Provides definitions for financial terms, methods of funding, and reporting categories, and descriptions for acronyms. Definitions align with rules for reporting for fiscal year 2023. "]
[]
["Input"]
["Data as reported on the FY 2023 - Sources & Uses Survey."]
["FTSE | FTFE"]
["Provides full-time student equivalent (FTSE) and faculty full-time equivalent (FTE) for the 2022-2023 academic year for Texas Public Universities, Health-Related Institutions, Lamar State Colleges, and Texas State Technical Colleges."]
[]
["Contact Information"]
["Provides name, phone number, and email address for the point of contact for the college or university."]

{"sheet":"Fund Group Detail (FGD)","index":1,"n_rows":161,"n_cols":11,"rows_kept":161,"cut":false,"hidden":false,"merged":[[56,1,58,1],[56,2,58,2],[133,0,133,10],[134,0,134,10],[137,0,137,10],[56,3,58,3],[56,4,58,4],[51,0,53,0],[51,1,53,1],[51,2,53,2],[51,3,53,3],[51,4,53,4],[56,5,58,5],[51,5,53,5],[56,6,58,6],[56,7,58,7],[56,8,58,8],[56,9,58,9],[56,10,58,10],[51,6,53,6],[51,7,53,7],[51,8,53,8],[51,9,53,9],[51,10,53,10],[16,6,18,6],[16,7,18,7],[16,8,18,8],[16,9,18,9],[16,10,18,10],[16,0,18,0],[16,1,18,1],[16,2,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[2,0,2,2],[1,0,1,2],[0,0,0,2],[7,0,9,0],[7,1,9,1],[7,2,9,2],[7,3,9,3],[7,4,9,4],[7,5,9,5],[6,0,6,10],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[3,0,5,10],[7,6,9,6],[61,5,63,5],[66,0,68,0],[66,1,68,1],[66,2,68,2],[66,3,68,3],[66,4,68,4],[61,0,63,0],[61,1,63,1],[61,2,63,2],[61,3,63,3],[61,4,63,4],[56,0,58,0],[79,0,79,10],[80,0,82,0],[80,1,82,1],[80,2,82,2],[80,3,82,3],[80,4,82,4],[80,5,82,5],[80,6,82,6],[80,7,82,7],[80,8,82,8],[80,9,82,9],[80,10,82,10],[66,5,68,5],[66,6,68,6],[66,7,68,7],[66,8,68,8],[66,9,68,9],[66,10,68,10],[61,6,63,6],[61,7,63,7],[61,8,63,8],[61,9,63,9],[61,10,63,10],[97,8,99,8],[97,9,99,9],[97,10,99,10],[106,0,108,0],[106,1,108,1],[106,2,108,2],[106,3,108,3],[106,4,108,4],[106,5,108,5],[106,6,108,6],[97,0,99,0],[97,1,99,1],[97,2,99,2],[97,3,99,3],[97,4,99,4],[97,5,99,5],[97,6,99,6],[97,7,99,7],[142,0,143,10],[115,8,117,8],[145,0,147,10],[148,0,151,10],[115,9,117,9],[115,10,117,10],[106,7,108,7],[106,8,108,8],[106,9,108,9],[106,10,108,10],[115,0,117,0],[115,1,117,1],[115,2,117,2],[115,3,117,3],[115,4,117,4],[115,5,117,5],[115,6,117,6],[115,7,117,7],[128,0,128,10],[129,0,132,10],[135,0,136,10],[144,0,144,10],[138,0,139,10],[140,0,141,10]]}
[]
[{"$f":"IF(ISBLANK($A$1),\"▲ Select institution name from dropdown ▲\",VLOOKUP($A$1,SearchNames,2,FALSE))","v":"▲ Select institution name from dropdown ▲"}]
["For the Year Ended August 31, 2023"]
["Fund Group Detail - FY 2023"]
[]
[]
["Operating Sources"]
["State of Texas","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["State Appropriations",{"$f":"SUMIFS(Input[St. Ap. E & G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. Ap. Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B11:J11)","v":0}]
["State Grants and Contracts - Restricted",{"$f":"SUMIFS(Input[St. G&C - Rstr E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[St. G&C - Rstr Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B12:J12)","v":0}]
["Higher Education Fund",{"$f":"SUMIFS(Input[HEF E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[HEF Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B13:J13)","v":0}]
["Available University Fund Excellence⁸",{"$f":"SUMIFS(Input[Available E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Available Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B14:J14)","v":0}]
["Subtotal",{"$f":"SUM(B11:B14)","v":0},{"$f":"SUM(C11:C14)","v":0},0,0,0,0,0,0,0,0]
[]
["Student & Parent","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["Tuition Potential 100%",{"$f":"B26-SUM(B22:B25)","v":0},{"$f":"C26-SUM(C22:C25)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(B20:J20)","v":0}]
["Not Reported in AFR (Report as negative numbers)"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B22:J22)","v":0}]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B23:J23)","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B24:I24)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B25:I25)","v":0}]
["Tuition - Gross - AFR Presentation",{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. - Gross Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B26:J26)","v":0}]
["Reported in AFR (Report as negative numbers)"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B28:J28)","v":0}]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0]
["All Other Scholarship Disc.& Allow.¹",{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[T. Schlr Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Net Tuition",{"$f":"SUM(B26,B28:B32)","v":0},{"$f":"SUM(C26,C28:C32)","v":0},0,0,0,0,0,0,0,0]
[]
["Fees Potential 100%",{"$f":"B41-SUM(B37:B40)","v":0},{"$f":"C41-SUM(C37:C40)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(B35:J35)","v":0}]
["Not Reported in AFR (Report as negative numbers)"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B37:J37)","v":0}]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B38:J38)","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B39:J39)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B40:J40)","v":0}]
["Fees - Gross - AFR Presentation",{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fees - Gross Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Reported in AFR (Report as negative numbers)"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B43:J43)","v":0}]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0]
["All Other Scholarship Disc.& Allow.¹",{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fee Schlr Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Net Fees",{"$f":"SUM(B41,B43:B47)","v":0},{"$f":"SUM(C41,C43:C47)","v":0},0,0,0,0,0,0,0,0]
[]
["Net Tuition and Fees (Funds Collected)",{"$f":"B33+B48","v":0},{"$f":"C33+C48","v":0},0,0,0,0,0,0,0,0]
[]
["Federal Government","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["Federal Grants and Contracts - Restricted",{"$f":"SUMIFS(Input[Fed G&C - Rest E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Fed G&C - Rest Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B55:J55)","v":0}]
[]
["Professional Fees","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
[{"$f":"IF(OR($A$2=\"Health - Related Institutions\",$A$2=\"Texas Public Universities with Medical Schools\"),\"All Sources (Net)\",\"Not Applicable\")","v":"Not Applicable"},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees E&G],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees Desg],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees Aux],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees R Exp],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees Loan],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees Annuity],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees Unexp],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees R of Ind],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$60=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees Inv in P],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$2=\"Health - Related Institutions\",SUM(B60:J60),0)","v":0}]
[]
["Hospitals and Clinics","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
[{"$f":"IF(OR($A$2=\"Health - Related Institutions\",$A$2=\"Texas Public Universities with Medical Schools\"),\"All Sources (Net)\",\"Not Applicable\")","v":"Not Applicable"},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C E&G],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C Desg],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C Aux],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C R Exp],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C Loan],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C Annuity],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C Unexp],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C R of Ind],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$65=\"Not Applicable\", \"\",SUMIFS(Input[H&C Inv in P],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$2=\"Health - Related Institutions\",SUM(B65:J65),0)","v":0}]
[]
["Institutional Resources","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["Endowment and Interest Income²",{"$f":"SUMIFS(Input[End & Int Inc E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[End & Int Inc Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B70:J70)","v":0}]
["Local Government Grants - Restricted",{"$f":"SUMIFS(Input[Loc Gov G - Rest E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Loc Gov G - Rest Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B71:J71)","v":0}]
["Private Gifts and Grants - Restricted",{"$f":"SUMIFS(Input[Pvt G&G - Rest E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pvt G&G - Rest Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B72:J72)","v":0}]
["Sales and Services",{"$f":"SUMIFS(Input[S&S E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[S&S Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B73:J73)","v":0}]
["Net Auxiliary Enterprises",{"$f":"SUMIFS(Input[Net Aux Ent E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Net Aux Ent Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Other Income³",{"$f":"SUMIFS(Input[Oth Inc E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Inc Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Subtotal",{"$f":"SUM(B70:B75)","v":0},{"$f":"SUM(C70:C75)","v":0},0,0,0,0,0,0,0,0]
[]
["Total Operating Sources",{"$f":"SUM(B15,B33,B48,B55,B60,B65,B76)","v":0},{"$f":"SUM(C15,C33,C48,C55,C60,C65,C76)","v":0},0,0,0,0,0,0,0,0]
[]
["Operating Uses"]
["Function","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["Instruction",{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Instr Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B84:J84)","v":0}]
["Research",{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Res Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Public Service",{"$f":"SUMIFS(Input[Pub Srv E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Pub Srv Inv in P],Input[Institution Name],$A$1)","v":0},0]
[{"$f":"IF(OR($A$2=\"Health - Related Institutions\",$A$2=\"Texas Public Universities with Medical Schools\"),\"Hospitals and Clinics\",\"Hospitals and Clinics - Not Applicable\")","v":"Hospitals and Clinics - Not Applicable"},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) E&G],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) Desg],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) Aux],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) R Exp],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) Loan],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) Annuity],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) Unexp],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) R of Ind],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$87=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) Inv in P],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$2=\"Health - Related Institutions\",SUM(B87:J87),0)","v":0}]
["Academic Support",{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Acad Sup Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Student Services",{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Stu Svc Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Institutional Support",{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Inst. Spt Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Operations and Maintenance of Plant",{"$f":"SUMIFS(Input[M&O Plnt E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&O Plnt Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Scholarships and Fellowships",{"$f":"SUMIFS(Input[Schl & Fell E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Schl & Fell Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Auxiliary Enterprises⁹",{"$f":"SUMIFS(Input[Aux Ent E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Aux Ent Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Capital Outlay from Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out fund E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out fund Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Other Expenses³",{"$f":"SUMIFS(Input[Oth Exp E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Oth Exp Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Subtotal",{"$f":"SUM(B84:B95)","v":0},{"$f":"SUM(C84:C95)","v":0},0,0,0,0,0,0,{"$f":"SUM(J84:J95)","v":0},0]
[]
["Other Sources / (Uses) of Funds","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["Capital Outlay from Non-Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out n-Fund E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out n-Fund Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B101:J101)","v":0}]
["Mandatory and Non-mandatory Transfers¹⁰",{"$f":"SUMIFS(Input[M&Nm Xfrs E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[M&Nm Xfrs Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Bond Proceeds Transfers In⁴",{"$f":"SUMIFS(Input[Bond Xfrs In E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Xfrs In Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B103:J103)","v":0}]
["Debt Service Payments⁵",{"$f":"SUMIFS(Input[Debt Srv Pay E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Debt Srv Pay Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B104:J104)","v":0}]
["Subtotal",{"$f":"SUM(B101:B104)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J101:J104)","v":0},{"$f":"SUM(K101:K104)","v":0}]
[]
["Other Items Not for Current Operating Use","Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["Unrealized Gains/(Losses)⁶",{"$f":"SUMIFS(Input[Unreal G/L E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Unreal G/L Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B110:J110)","v":0}]
["Additions to Permanent Endowments⁷",{"$f":"SUMIFS(Input[Add End E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Add End Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Subtotal",{"$f":"SUM(B110:B111)","v":0},{"$f":"SUM(C110:C111)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K106:K111)","v":0}]
[]
["Total Sources Over / Under Uses¹¹",{"$f":"B78-B96+B105+B112","v":0},{"$f":"C78-C96+C105+C112","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Educational \n& General","Designated","Auxiliary \nEnterprises","Restricted Expendable","Loan Funds","Annuity, Life, & \nEndowment & \nSimilar Funds","Unexpended Plant","Retirement of Indebtedness","Investment \nIn Plant","Total"]
[]
[]
["Bond Proceeds/(Principal Debt Payments)",{"$f":"SUMIFS(Input[Bond Proceeds E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Bond Proceeds Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"SUM(B119:J119)","v":0}]
["Depreciation Expense",{"$f":"SUMIFS(Input[Dep Exp E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Dep Exp Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Transfer of Capital Asset(s) from System",{"$f":"SUMIFS(Input[Xfr Cap Sys E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Xfr Cap Sys Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Other Post-Employment Benefit (OPEB) Expense",{"$f":"SUMIFS(Input[OPEB Exp E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[OPEB Exp Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Non-Cash Capital Gifts",{"$f":"SUMIFS(Input[Non-Cash Cap E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Non-Cash Cap Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Capital Outlay ",{"$f":"SUMIFS(Input[Cap Out E&G],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out Desg],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out Aux],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out R Exp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out Loan],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out Annuity],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out Unexp],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out R of Ind],Input[Institution Name],$A$1)","v":0},{"$f":"SUMIFS(Input[Cap Out Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Change in Net Assets  (Total Agrees with AFR)",{"$f":"SUM(B114,B119:B124)","v":0},{"$f":"SUM(C114,C119:C124)","v":0},0,0,0,0,0,0,{"$f":"SUM(J114,J119:J124)","v":0},{"$f":"SUM(K114,K119:K124)","v":0}]
[]
[]
[]
["Footnotes"]
["1)  Scholarship Discounts and Allowances are scholarships, fellowships, and grants applied to tuition.  The discount eliminates tuition revenues that are paid for by University resources which are recorded as revenue elsewhere on the financial statements (i.e. federal and state contracts and grants revenues). In addition, Scholarship Discounts and Allowances eliminate tuition revenue that is exempted from payment due to tuition exemptions approved by the Texas Legislature.  Waivers, remissions, and exemptions represent tuition and fee dollars forgone by the university - some are required by statute.  See the Integrated Financial Reporting System (IFRS) report submitted to THECB for details on waivers, exemptions, tuition, and fees.  Allocation methods to individual funds shown may vary between institutions."]
[]
[]
[]
["2)  Endowment and Interest Income includes interest income and endowment payouts."]
["3)  Other Income is primarily Other Operating and Other Non-operating Revenues from the AFR.  Other Expenses is primarily Other Nonoperating Expenses from the AFR."]
["4)  Bond Proceeds are funds received from the sale of bonds and commercial paper used to finance capital projects.  This amount includes actual proceeds and accrued or anticipated proceeds to be transferred from System.  Independent institutions report only to the extent expended in current year."]
[]
["5) Debt service payments are payments to service and retire debt issued to fund capital projects.  System components do this via transfers to System Administrations.  Independent institutions use direct payment to appropriate paying agents."]
["6)  Unrealized Gains / (Losses) represent the increase in the Fair Market Value of Investments and Endowments.  Unrealized Gains / (Losses) are accrued as non-cash transactions. Therefore, funds are not actually received for this revenue stream.  Accordingly, this revenue is not cash revenue and cannot be used by the University to fund operations. "]
[]
["7)  Additions to Permanent Endowments are additions to endowment principal.  This revenue is restricted for investment purposes only and cannot be used to fund operations.  Only interest income from these endowments, which is reported on the Endowment and Investment Income line of this report, can be used by the University to fund operations."]
[]
["8)  Distributions from the Available University Fund appropriated through the Appropriation Bill are first used to pay debt service costs on Permanent University Fund Bonds.  Funds remaining are distributed to constitutionally designated institutions to promote academic excellence.  Only the Excellence funding is shown at the institution level.  The AUF funds used to pay debt service on PUF bonds are reported at the System level."]
[]
["9)  Auxiliary Enterprises include athletics, housing and food, student services, and parking and transportation.  Auxiliary Enterprises are required to be self-supporting, and therefore must operate on the funds they generate.  "]
["10)  Mandatory and non-mandatory transfers includes transfers between funds, transfers between the University System and institutions and transfers to and from other state agencies.  In total, all transfers between funds net to zero with the exception of any amounts transferred between the University System, between other institutions, or to and from another state agency.  There are no transfers of education and general funds provided by the State of Texas to restricted or auxiliary fund groups.  Transfers between education and general funds and designated funds are related to Texas Public Education Grant as provided by the State of Texas."]
[]
[]
[{"$f":"IF(0>=K114,\"\",\"11)\"&A156&TEXT(K114,\"#,##0\")&A157&TEXT(SUMIFS(Input[Footnote Rev Rec''d],Input[Institution Name],$A$1),\"#,##0\")&A158&TEXT((K114-SUMIFS(Input[Footnote Rev Rec''d],Input[Institution Name],$A$1)),\"#,##0\")&A159&TEXT(SUMIFS(Input[Footnote Non Exp],Input[Institution Name],$A$1),\"#,##0\")&A160&TEXT((K114-SUMIFS(Input[Footnote Rev Rec''d],Input[Institution Name],$A$1)-SUMIFS(Input[Footnote Non Exp],Input[Institution Name],$A$1)),\"#,##0\")&A161)","v":""}]
[]
[]
[]
[]
[]
[]
[" Of the net increase of $ "]
[", approximately $ "]
[" represents revenues received but not yet expended. This income is fully committed to program expenditures and capital disbursements. The remaining $ "]
[" represents non-expendable funds from unrealized gains and additions to permanent endowments of approximately $ "]
[" and $ "]
[" respectively. Unrealized gains and additions to permanent endowments do not contribute to the availability of the institution’s operating cash as discussed in FN6 and FN7 above."]

{"sheet":"Summary (by Institution)","index":2,"n_rows":108,"n_cols":10,"rows_kept":108,"cut":false,"hidden":false,"merged":[[107,0,107,2],[79,4,79,5],[44,4,44,6],[68,0,68,2],[24,8,25,9],[33,8,33,9],[76,8,76,9],[67,8,68,9],[7,4,7,6],[25,4,25,6],[99,4,99,5],[98,4,98,6],[18,4,18,5],[19,4,19,5],[17,4,17,6],[0,0,0,2],[1,0,1,2],[2,0,2,2],[6,0,6,2],[7,0,7,2]]}
[null,null,null,null,null,{"$f":"IFERROR(SUMIFS(Input[FTSE],Input[Institution Name],$A$1),\"\")","v":0},"FTSE"]
[{"$f":"IF(ISBLANK($A$1),\"▲ Select institution name from dropdown ▲\",VLOOKUP($A$1,SearchNames,2,FALSE))","v":"▲ Select institution name from dropdown ▲"},null,null,null,null,{"$f":"IFERROR(SUMIFS(Input[FTFE],Input[Institution Name],$A$1),\"\")","v":0},"Faculty FTE"]
["For the Year Ended August 31, 2023"]
[]
[]
[]
["Summary Worksheet"]
["Operating Sources",null,null,null,"Total Revenue by Operating Source Category"]
["State of Texas","Summary","Per FTSE",null,"Operating Sources","Amount","Percent"]
["State Appropriations",{"$f":"SUMIFS(Input[St. Ap. E & G],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. Desg],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. Aux],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. Loan],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[St. Ap. Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B10/$F$1,0)","v":0},null,"State of Texas",{"$f":"B14","v":0},{"$f":"IFERROR(F10/$F$14,0)","v":0}]
["State Grants and Contracts*",{"$f":"SUMIFS(Input[St. G&C - Rstr E&G],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr Desg],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr Aux],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr Loan],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[St. G&C - Rstr Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B11/$F$1,0)","v":0},null,"Student & Parent",{"$f":"B47","v":0},{"$f":"IFERROR(F11/$F$14,0)","v":0}]
["Higher Education Fund",{"$f":"SUMIFS(Input[HEF E&G],Input[Institution Name],$A$1)+SUMIFS(Input[HEF Desg],Input[Institution Name],$A$1)+SUMIFS(Input[HEF Aux],Input[Institution Name],$A$1)+SUMIFS(Input[HEF R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[HEF Loan],Input[Institution Name],$A$1)+SUMIFS(Input[HEF Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[HEF Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[HEF R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[HEF Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B12/$F$1,0)","v":0},null,"Federal ",{"$f":"B50","v":0},0]
["Available University Fund Excellence",{"$f":"SUMIFS(Input[Available E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Available Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Available Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Available R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Available Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Available Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Available Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Available R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Available Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B13/$F$1,0)","v":0},null,"Institutional",{"$f":"SUM(B53,B56,B65)","v":0},0]
["Subtotal",{"$f":"SUM(B10:B13)","v":0},{"$f":"SUM(C10:C13)","v":0},null,null,{"$f":"SUM(F10:F13)","v":0},{"$f":"SUM(G10:G13)","v":0}]
[]
["Student & Parent","Summary","Per FTSE"]
["Tuition Potential 100%",{"$f":"SUM(B23,B19:B22)","v":0},{"$f":"IFERROR(B17/$F$1,0)","v":0}]
["Not Reported in AFR (Report as negative numbers)",null,null,null,"SRECNP Reconciliation of Net Tuition and Fees"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B19/$F$1,0)","v":0},null,"Gross T&F",null,{"$f":"SUMIFS(Input[SRECNA T & F (Total Gross)],Input[Institution Name],$A$1)","v":0}]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B20/$F$1,0)","v":0},null,"Discounts & Allowances",null,{"$f":"SUMIFS(Input[SRECNA R-AFR, W,Exp,Schl],Input[Institution Name],$A$1)","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B21/$F$1,0)","v":0},null,"Net Tuition & Fees",null,{"$f":"SUM(G19:G20)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B22/$F$1,0)","v":0},null,null,{"$f":"IF(G22<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"G21-B47","v":0}]
["Tuition - Gross - AFR Presentation",{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. - Gross Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B23/$F$1,0)","v":0}]
["Reported in AFR (Report as negative numbers)"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B25/$F$1,0)","v":0},null,null,null,null,null,"Top 5 Sources"]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. W. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Operating Sources"]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Source","Amount","Percent",null,"Source","Amount"]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. Exp. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"State Appropriations",{"$f":"B10","v":0},{"$f":"IFERROR(F28/$F$14,0)","v":0},null,{"$f":"IF(ISBLANK(A1),\"\",INDEX(E28:E41,MATCH(LARGE(F28:F41,ROW(1:5)),F28:F41,0)))","v":""},{"$f":"IFERROR(VLOOKUP(I28,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["All Other Scholarship Disc.& Allow.",{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr Aux],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr Loan],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[T. Schlr Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"State Grants & Contracts",{"$f":"B11","v":0},{"$f":"IFERROR(F29/$F$14,0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I29,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Net Tuition",{"$f":"SUM(B23,B25:B29)","v":0},0,null,"Higher Education Fund",{"$f":"B12","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I30,$E$28:$F$41,2,FALSE),\"\")","v":""}]
[null,null,null,null,"Available University Fund Excellence",{"$f":"B13","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I31,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Fees Potential 100%",{"$f":"SUM(B38,B34:B37)","v":0},{"$f":"IFERROR(B32/$F$1,0)","v":0},null,"Tuition & Fees",{"$f":"B30+B45","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I32,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Not Reported in AFR (Report as negative numbers)",null,null,null,"Federal Grants & Contracts",{"$f":"B50","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I33,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B34/$F$1,0)","v":0},null,"Professional Fees",{"$f":"IF($A$2<>\"Health - Related Institutions\",0,B53)","v":0},{"$f":"IFERROR(F34/SUM($F$28:$F$41),0)","v":0},null,"Top 5 Sources"]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B35/$F$1,0)","v":0},null,"Hospitals and Clinics",{"$f":"IF($A$2<>\"Health - Related Institutions\",0,B56)","v":0},{"$f":"IFERROR(F35/SUM($F$28:$F$41),0)","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B36/$F$1,0)","v":0},null,"Endowment & Interest Income",{"$f":"B59","v":0},{"$f":"IFERROR(F36/SUM($F$28:$F$41),0)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B37/$F$1,0)","v":0},null,"Local Government Grants",0,{"$f":"IFERROR(F37/SUM($F$28:$F$41),0)","v":0}]
["Fees - Gross - AFR Presentation",{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Fees - Gross Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B38/$F$1,0)","v":0},null,"Private Gifts & Grants",0,0]
["Reported in AFR (Report as negative numbers)",null,null,null,"Sales & Services",0,0]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B40/$F$1,0)","v":0},null,"Net Auxiliary Enterprises",0,0]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. W. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Other Income",0,0,null,null,{"$f":"IFERROR(VLOOKUP(I41,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Stat (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0,null,null,null,null,null,null,""]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[F. Exp. - Inst. (R AFR) Inv in P],Input[Institution Name],$A$1)","v":0},0,null,null,null,null,null,null,""]
["All Other Scholarship Disc.& Allow.",{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Fee Schlr Inv in P],Input[Institution Name],$A$1)","v":0},0,null,null,null,null,null,null,""]
["Net Fees",{"$f":"SUM(B38,B40:B44)","v":0},0,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Net Tuition and Fees (Funds Collected)",{"$f":"B30+B45","v":0},{"$f":"IFERROR(B47/$F$1,0)","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Federal Government","Summary","Per FTSE",null,null,null,null,null,null,""]
["Federal Grants and Contracts*",{"$f":"SUMIFS(Input[Fed G&C - Rest E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Fed G&C - Rest Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B50/$F$1,0)","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Professional Fees","Summary","Per FTSE"]
[{"$f":"IF($A$2=\"Health - Related Institutions\",\"All Sources (Net)\",\"Not Applicable\")","v":"Not Applicable"},{"$f":"IF($A$53=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Professional Fees Inv in P],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$53=\"Not Applicable\", \"\",B53/$F$1)","v":""}]
[]
["Hospitals and Clinics","Summary","Per FTSE"]
[{"$f":"IF($A$2=\"Health - Related Institutions\",\"All Sources (Net)\",\"Not Applicable\")","v":"Not Applicable"},{"$f":"IF($A$56=\"Not Applicable\", \"\",SUMIFS(Input[H&C E&G],Input[Institution Name],$A$1)+SUMIFS(Input[H&C Desg],Input[Institution Name],$A$1)+SUMIFS(Input[H&C Aux],Input[Institution Name],$A$1)+SUMIFS(Input[H&C R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[H&C Loan],Input[Institution Name],$A$1)+SUMIFS(Input[H&C Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[H&C Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[H&C R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[H&C Inv in P],Input[Institution Name],$A$1))","v":""},{"$f":"IF($A$56=\"Not Applicable\", \"\",B56/$F$1)","v":""}]
[]
["Institutional Resources","Summary"]
["Endowment and Interest Income",{"$f":"SUMIFS(Input[End & Int Inc E&G],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc Desg],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc Aux],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc Loan],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[End & Int Inc Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B59/$F$1,0)","v":0}]
["Local Government Grants*",{"$f":"SUMIFS(Input[Loc Gov G - Rest E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Loc Gov G - Rest Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Private Gifts and Grants*",{"$f":"SUMIFS(Input[Pvt G&G - Rest E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Pvt G&G - Rest Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Sales and Services",{"$f":"SUMIFS(Input[S&S E&G],Input[Institution Name],$A$1)+SUMIFS(Input[S&S Desg],Input[Institution Name],$A$1)+SUMIFS(Input[S&S Aux],Input[Institution Name],$A$1)+SUMIFS(Input[S&S R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[S&S Loan],Input[Institution Name],$A$1)+SUMIFS(Input[S&S Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[S&S Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[S&S R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[S&S Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Net Auxiliary Enterprises",{"$f":"SUMIFS(Input[Net Aux Ent E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Net Aux Ent Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Other Income",{"$f":"SUMIFS(Input[Oth Inc E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Inc Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Subtotal",{"$f":"SUM(B59:B64)","v":0},0]
[]
["Total Operating Sources",{"$f":"SUM(B14,B30,B45,B50,B53,B56,B65)","v":0},{"$f":"IFERROR(B67/$F$1,0)","v":0}]
[null,null,null,null,null,null,null,null,"Top 5 Functions"]
["Operating Uses"]
["Function","Summary","Per FTSE",null,"SRECNP Reconciliation",null,null,null,"Source","Amount"]
["Instruction",{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Instr Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Instr Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Instr R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Instr Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Instr Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Instr Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Instr R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Instr Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B71/$F$1,0)","v":0},null,"Instruction",null,{"$f":"SUMIFS(Input[SRECNA Inst.],Input[Institution Name],$A$1)","v":0},null,{"$f":"IF(ISBLANK(A1),\"\",INDEX(E71:E80,MATCH(LARGE(G71:G80,ROW(1:5)),G71:G80,0)))","v":""},{"$f":"IFERROR(VLOOKUP(I71,$E$71:$G$80,3,FALSE),\"\")","v":""}]
["Research",{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Res Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Res Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Res R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Res Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Res Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Res Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Res R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Res Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Research",null,{"$f":"SUMIFS(Input[SRECNA Resh],Input[Institution Name],$A$1)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I72,$E$71:$G$80,3,FALSE),\"\")","v":""}]
["Public Service",{"$f":"SUMIFS(Input[Pub Srv E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Pub Srv Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Public Service",null,{"$f":"SUMIFS(Input[SRECNA Pub Svc],Input[Institution Name],$A$1)","v":0},null,null,""]
["Hospitals and Clinics",{"$f":"IF($A$74=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) E&G],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) Desg],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) Aux],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) Loan],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[H&C (OU) Inv in P],Input[Institution Name],$A$1))","v":0},0,null,"Hospitals and Clinics",null,{"$f":"IF($A$2<>\"Health - Related Institutions\",0,SUMIFS(Input[SRECNA H&C],Input[Institution Name],$A$1))","v":0},null,null,""]
["Academic Support",{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Acad Sup Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Academic Support",null,{"$f":"SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],$A$1)","v":0},null,null,""]
["Student Services",{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Stu Svc Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Student Services",null,{"$f":"SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],$A$1)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I76,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Institutional Support",{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Inst. Spt Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Institutional Support",null,{"$f":"SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],$A$1)","v":0},null,"Top 5 Functions"]
["Operations & Maintenance of Plant",{"$f":"SUMIFS(Input[M&O Plnt E&G],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt Desg],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt Loan],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[M&O Plnt Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Operations and Maintenance of Plant",null,{"$f":"SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],$A$1)","v":0}]
["Scholarships & Fellowships",{"$f":"SUMIFS(Input[Schl & Fell E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Schl & Fell Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Scholarships and Fellowships",null,{"$f":"SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],$A$1)","v":0}]
["Auxiliary Enterprises",{"$f":"SUMIFS(Input[Aux Ent E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Aux Ent Inv in P],Input[Institution Name],$A$1)","v":0},0,null,"Auxiliary Enterprises",null,{"$f":"SUMIFS(Input[SRECNA Aux],Input[Institution Name],$A$1)","v":0}]
["Capital Outlay from Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out fund E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out fund Inv in P],Input[Institution Name],$A$1)","v":0},0,null,null,{"$f":"IF(G81<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"SUM(G71:G80,-SUM(B71:B80))","v":0}]
["Other Expenses",{"$f":"SUMIFS(Input[Oth Exp E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Oth Exp Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Subtotal",{"$f":"SUM(B71:B82)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I84,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Other Sources / (Uses) of Funds","Summary","Per FTSE"]
["Capital Outlay from Non-Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out n-Fund E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out n-Fund Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B86/$F$1,0)","v":0}]
["Mandatory and Non-mandatory Transfers",{"$f":"SUMIFS(Input[M&Nm Xfrs E&G],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs Desg],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs Aux],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs Loan],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[M&Nm Xfrs Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Bond Proceeds Transfers In",{"$f":"SUMIFS(Input[Bond Xfrs In E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Xfrs In Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Debt Service Payments",{"$f":"SUMIFS(Input[Debt Srv Pay E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Debt Srv Pay Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Subtotal",{"$f":"SUM(B86:B89)","v":0},{"$f":"IFERROR(B90/$F$1,0)","v":0}]
[]
["Other Items Not for Current Operating Use","Summary","Per FTSE"]
["Unrealized Gains/(Losses)",{"$f":"SUMIFS(Input[Unreal G/L E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Unreal G/L Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B93/$F$1,0)","v":0}]
["Additions to Permanent Endowments",{"$f":"SUMIFS(Input[Add End E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Add End Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Add End Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Add End R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Add End Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Add End Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Add End Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Add End R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Add End Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Subtotal",{"$f":"SUM(B93:B94)","v":0},{"$f":"IFERROR(B95/$F$1,0)","v":0}]
[]
["Total Operating Uses",{"$f":"B67-B83+B90+B95","v":0},{"$f":"C67-C83+C90+C95","v":0}]
[]
[null,"Summary","Per FTSE",null,"SRECNP Reconciliation"]
["Bond Proceeds/(Principal Debt Payments)",{"$f":"SUMIFS(Input[Bond Proceeds E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Bond Proceeds Inv in P],Input[Institution Name],$A$1)","v":0},{"$f":"IFERROR(B100/$F$1,0)","v":0},null,"SRECNP Total",null,{"$f":"SUMIFS(Input[SRECNA],Input[Institution Name],$A$1)","v":0}]
["Depreciation Expense",{"$f":"SUMIFS(Input[Dep Exp E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Dep Exp Inv in P],Input[Institution Name],$A$1)","v":0},0,null,null,{"$f":"IF(G101<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"B106-G100","v":0}]
["Transfer of Capital Asset(s) from System",{"$f":"SUMIFS(Input[Xfr Cap Sys E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Xfr Cap Sys Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Other Post-Employment Benefit (OPEB) Expense",{"$f":"SUMIFS(Input[OPEB Exp E&G],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp Desg],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp Aux],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp Loan],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[OPEB Exp Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Non-Cash Capital Gifts",{"$f":"SUMIFS(Input[Non-Cash Cap E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Non-Cash Cap Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Capital Outlay ",{"$f":"SUMIFS(Input[Cap Out E&G],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out Desg],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out Aux],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out R Exp],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out Loan],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out Annuity],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out Unexp],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out R of Ind],Input[Institution Name],$A$1)+SUMIFS(Input[Cap Out Inv in P],Input[Institution Name],$A$1)","v":0},0]
["Change in Net Assets",{"$f":"SUM(B97,B100:B105)","v":0},{"$f":"IFERROR(B106/$F$1,0)","v":0}]
[]
["* Restricted Fund/Use"]

{"sheet":"Summary (by Institution Type)","index":3,"n_rows":108,"n_cols":10,"rows_kept":108,"cut":false,"hidden":false,"merged":[[99,4,99,5],[107,0,107,2],[44,4,44,6],[67,8,68,9],[68,0,68,2],[76,8,76,9],[79,4,79,5],[98,4,98,6],[33,8,33,9],[0,0,0,2],[1,0,1,2],[2,0,2,2],[6,0,6,2],[7,0,7,2],[7,4,7,6],[17,4,17,6],[18,4,18,5],[19,4,19,5],[24,8,25,9],[25,4,25,6]]}
[null,null,null,null,null,{"$f":"SUMIFS(Input[FTSE], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},"FTSE"]
[{"$f":"IF(ISBLANK($A$1),\"▲ Select institution type from dropdown ▲\",\"For the Year Ended August 31, 2023\")","v":"▲ Select institution type from dropdown ▲"},null,null,null,null,{"$f":"SUMIFS(Input[FTFE], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},"Faculty FTE"]
[]
[]
[]
[]
["System Summary Worksheet"]
["Operating Sources",null,null,null,"Total Revenue by Operating Source Category"]
["State of Texas","Summary","Per FTSE",null,"Operating Sources","Amount","Percent"]
["State Appropriations",{"$f":"SUMIFS(Input[St. Ap. E & G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))\n+SUMIFS(Input[St. Ap. Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B10/$F$1,0)","v":0},null,"State of Texas",{"$f":"B14","v":0},{"$f":"IFERROR(F10/$F$14,0)","v":0}]
["State Grants and Contracts*",{"$f":"SUMIFS(Input[St. G&C - Rstr E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B11/$F$1,0)","v":0},null,"Student & Parent",{"$f":"B47","v":0},{"$f":"IFERROR(F11/$F$14,0)","v":0}]
["Higher Education Fund",{"$f":"SUMIFS(Input[HEF E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[HEF Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B12/$F$1,0)","v":0},null,"Federal ",{"$f":"B50","v":0},0]
["Available University Fund Excellence",{"$f":"SUMIFS(Input[Available E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Available Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B13/$F$1,0)","v":0},null,"Institutional",{"$f":"SUM(B53,B56,B65)","v":0},0]
["Subtotal",{"$f":"SUM(B10:B13)","v":0},{"$f":"SUM(C10:C13)","v":0},null,null,{"$f":"SUM(F10:F13)","v":0},{"$f":"SUM(G10:G13)","v":0}]
[]
["Student & Parent","Summary","Per FTSE"]
["Tuition Potential 100%",{"$f":"SUM(B23,B19:B22)","v":0},{"$f":"IFERROR(B17/$F$1,0)","v":0}]
["Not Reported in AFR (Report as negative numbers)",null,null,null,"SRECNP Reconciliation of Net Tuition and Fees"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B19/$F$1,0)","v":0},null,"Gross T&F",null,{"$f":"SUMIFS(Input[SRECNA T & F (Total Gross)], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0}]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B20/$F$1,0)","v":0},null,"Discounts & Allowances",null,{"$f":"SUMIFS(Input[SRECNA R-AFR, W,Exp,Schl], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B21/$F$1,0)","v":0},null,"Net Tuition & Fees",null,{"$f":"SUM(G19:G20)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B22/$F$1,0)","v":0},null,null,{"$f":"IF(G22<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"G21-B47","v":0}]
["Tuition - Gross - AFR Presentation",{"$f":"SUMIFS(Input[T. - Gross E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. - Gross Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B23/$F$1,0)","v":0}]
["Reported in AFR (Report as negative numbers)"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B25/$F$1,0)","v":0},null,null,null,null,null,"Top 5 Sources"]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Operating Sources"]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Source","Amount","Percent",null,"Source","Amount"]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"State Appropriations",{"$f":"B10","v":0},{"$f":"IFERROR(F28/$F$14,0)","v":0},null,{"$f":"IF(ISBLANK(A1),\"\",INDEX(E28:E41,MATCH(LARGE(F28:F41,ROW(1:5)),F28:F41,0)))","v":""},{"$f":"IFERROR(VLOOKUP(I28,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["All Other Scholarship Disc.& Allow.",{"$f":"SUMIFS(Input[T. Schlr E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[T. Schlr Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"State Grants & Contracts",{"$f":"B11","v":0},{"$f":"IFERROR(F29/$F$14,0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I29,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Net Tuition",{"$f":"SUM(B23,B25:B29)","v":0},0,null,"Higher Education Fund",{"$f":"B12","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I30,$E$28:$F$41,2,FALSE),\"\")","v":""}]
[null,null,null,null,"Available University Fund Excellence",{"$f":"B13","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I31,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Fees Potential 100%",{"$f":"SUM(B38,B34:B37)","v":0},{"$f":"IFERROR(B32/$F$1,0)","v":0},null,"Tuition & Fees",{"$f":"B30+B45","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I32,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Not Reported in AFR (Report as negative numbers)",null,null,null,"Federal Grants & Contracts",{"$f":"B50","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I33,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B34/$F$1,0)","v":0},null,"Professional Fees",{"$f":"IF($A$2<>\"Health - Related Institutions\",0,B53)","v":0},{"$f":"IFERROR(F34/SUM($F$28:$F$41),0)","v":0},null,"Top 5 Sources"]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B35/$F$1,0)","v":0},null,"Hospitals and Clinics",{"$f":"IF($A$2<>\"Health - Related Institutions\",0,B56)","v":0},{"$f":"IFERROR(F35/SUM($F$28:$F$41),0)","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B36/$F$1,0)","v":0},null,"Endowment & Interest Income",{"$f":"B59","v":0},{"$f":"IFERROR(F36/SUM($F$28:$F$41),0)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B37/$F$1,0)","v":0},null,"Local Government Grants",0,{"$f":"IFERROR(F37/SUM($F$28:$F$41),0)","v":0}]
["Fees - Gross - AFR Presentation",{"$f":"SUMIFS(Input[Fees - Gross E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fees - Gross Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B38/$F$1,0)","v":0},null,"Private Gifts & Grants",0,0]
["Reported in AFR (Report as negative numbers)",null,null,null,"Sales & Services",0,0]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B40/$F$1,0)","v":0},null,"Net Auxiliary Enterprises",0,0]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Other Income",0,0,null,null,{"$f":"IFERROR(VLOOKUP(I41,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,null,null,null,null,null,""]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,null,null,null,null,null,""]
["All Other Scholarship Disc.& Allow.",{"$f":"SUMIFS(Input[Fee Schlr E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fee Schlr Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,null,null,null,null,null,""]
["Net Fees",{"$f":"SUM(B38,B40:B44)","v":0},0,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Net Tuition and Fees (Funds Collected)",{"$f":"B30+B45","v":0},{"$f":"IFERROR(B47/$F$1,0)","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Federal Government","Summary","Per FTSE",null,null,null,null,null,null,""]
["Federal Grants and Contracts*",{"$f":"SUMIFS(Input[Fed G&C - Rest E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B50/$F$1,0)","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Professional Fees","Summary","Per FTSE"]
[{"$f":"IF($A$1=\"Health - Related Institutions\",\"All Sources (Net)\",\"Not Applicable\")","v":"Not Applicable"},{"$f":"IF($A$53=\"Not Applicable\", \"\",SUMIFS(Input[Professional Fees E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Professional Fees Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE)))","v":""},{"$f":"IF($A$53=\"Not Applicable\", \"\",B53/$F$1)","v":""}]
[]
["Hospitals and Clinics","Summary","Per FTSE"]
[{"$f":"IF($A$1=\"Health - Related Institutions\",\"All Sources (Net)\",\"Not Applicable\")","v":"Not Applicable"},{"$f":"IF($A$56=\"Not Applicable\", \"\",SUMIFS(Input[H&C E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE)))","v":""},{"$f":"IF($A$56=\"Not Applicable\", \"\",B56/$F$1)","v":""}]
[]
["Institutional Resources","Summary"]
["Endowment and Interest Income",{"$f":"SUMIFS(Input[End & Int Inc E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[End & Int Inc Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B59/$F$1,0)","v":0}]
["Local Government Grants*",{"$f":"SUMIFS(Input[Loc Gov G - Rest E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Private Gifts and Grants*",{"$f":"SUMIFS(Input[Pvt G&G - Rest E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Sales and Services",{"$f":"SUMIFS(Input[S&S E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[S&S Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Net Auxiliary Enterprises",{"$f":"SUMIFS(Input[Net Aux Ent E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Net Aux Ent Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Other Income",{"$f":"SUMIFS(Input[Oth Inc E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Inc Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B59:B64)","v":0},0]
[]
["Total Operating Sources",{"$f":"SUM(B14,B30,B45,B50,B53,B56,B65)","v":0},{"$f":"IFERROR(B67/$F$1,0)","v":0}]
[null,null,null,null,null,null,null,null,"Top 5 Functions"]
["Operating Uses"]
["Function","Summary","Per FTSE",null,"SRECNP Reconciliation",null,null,null,"Source","Amount"]
["Instruction",{"$f":"SUMIFS(Input[Instr E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Instr Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B71/$F$1,0)","v":0},null,"Instruction",null,{"$f":"SUMIFS(Input[SRECNA Inst.], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},null,{"$f":"IF(ISBLANK(A1),\"\",INDEX(E71:E80,MATCH(LARGE(G71:G80,ROW(1:5)),G71:G80,0)))","v":""},{"$f":"IFERROR(VLOOKUP(I71,$E$71:$G$80,3,FALSE),\"\")","v":""}]
["Research",{"$f":"SUMIFS(Input[Res E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Res Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Research",null,{"$f":"SUMIFS(Input[SRECNA Resh], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I72,$E$71:$G$80,3,FALSE),\"\")","v":""}]
["Public Service",{"$f":"SUMIFS(Input[Pub Srv E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Pub Srv Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Public Service",null,{"$f":"SUMIFS(Input[SRECNA Pub Svc], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},null,null,""]
["Hospitals and Clinics",{"$f":"IF($A$74=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[H&C (OU) Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE)))","v":0},0,null,"Hospitals and Clinics",null,{"$f":"IF($A$2<>\"Health - Related Institutions\",0,SUMIFS(Input[SRECNA H&C], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE)))","v":0},null,null,""]
["Academic Support",{"$f":"SUMIFS(Input[Acad Sup E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Acad Sup Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Academic Support",null,{"$f":"SUMIFS(Input[SRECNA Aca Sppt], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},null,null,""]
["Student Services",{"$f":"SUMIFS(Input[Stu Svc E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Stu Svc Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Student Services",null,{"$f":"SUMIFS(Input[SRECNA Stu Svcs], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I76,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Institutional Support",{"$f":"SUMIFS(Input[Inst. Spt E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Inst. Spt Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Institutional Support",null,{"$f":"SUMIFS(Input[SRECNA Inst. Sppt], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},null,"Top 5 Functions"]
["Operations & Maintenance of Plant",{"$f":"SUMIFS(Input[M&O Plnt E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&O Plnt Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Operations and Maintenance of Plant",null,{"$f":"SUMIFS(Input[SRECNA Op & Maint], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0}]
["Scholarships & Fellowships",{"$f":"SUMIFS(Input[Schl & Fell E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Schl & Fell Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Scholarships and Fellowships",null,{"$f":"SUMIFS(Input[SRECNA Schl & Fell], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0}]
["Auxiliary Enterprises",{"$f":"SUMIFS(Input[Aux Ent E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Aux Ent Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,"Auxiliary Enterprises",null,{"$f":"SUMIFS(Input[SRECNA Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0}]
["Capital Outlay from Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out fund E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out fund Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,null,{"$f":"IF(G81<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"SUM(G71:G80,-SUM(B71:B80))","v":0}]
["Other Expenses",{"$f":"SUMIFS(Input[Oth Exp E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Oth Exp Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B71:B82)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I84,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Other Sources / (Uses) of Funds","Summary","Per FTSE"]
["Capital Outlay from Non-Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out n-Fund E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B86/$F$1,0)","v":0}]
["Mandatory and Non-mandatory Transfers",{"$f":"SUMIFS(Input[M&Nm Xfrs E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Bond Proceeds Transfers In",{"$f":"SUMIFS(Input[Bond Xfrs In E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Xfrs In Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Debt Service Payments",{"$f":"SUMIFS(Input[Debt Srv Pay E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Debt Srv Pay Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B86:B89)","v":0},{"$f":"IFERROR(B90/$F$1,0)","v":0}]
[]
["Other Items Not for Current Operating Use","Summary","Per FTSE"]
["Unrealized Gains/(Losses)",{"$f":"SUMIFS(Input[Unreal G/L E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Unreal G/L Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B93/$F$1,0)","v":0}]
["Additions to Permanent Endowments",{"$f":"SUMIFS(Input[Add End E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Add End Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B93:B94)","v":0},{"$f":"IFERROR(B95/$F$1,0)","v":0}]
[]
["Total Operating Uses",{"$f":"B67-B83+B90+B95","v":0},{"$f":"C67-C83+C90+C95","v":0}]
[]
[null,"Summary","Per FTSE",null,"SRECNP Reconciliation"]
["Bond Proceeds/(Principal Debt Payments)",{"$f":"SUMIFS(Input[Bond Proceeds E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Bond Proceeds Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},{"$f":"IFERROR(B100/$F$1,0)","v":0},null,"SRECNP Total",null,{"$f":"SUMIFS(Input[SRECNA], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0}]
["Depreciation Expense",{"$f":"SUMIFS(Input[Dep Exp E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Dep Exp Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0,null,null,{"$f":"IF(G101<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"B106-G100","v":0}]
["Transfer of Capital Asset(s) from System",{"$f":"SUMIFS(Input[Xfr Cap Sys E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Other Post-Employment Benefit (OPEB) Expense",{"$f":"SUMIFS(Input[OPEB Exp E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[OPEB Exp Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Non-Cash Capital Gifts",{"$f":"SUMIFS(Input[Non-Cash Cap E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Non-Cash Cap Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Capital Outlay ",{"$f":"SUMIFS(Input[Cap Out E&G], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out Desg], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out Aux], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out R Exp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out Loan], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out Annuity], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out Unexp], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out R of Ind], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))+SUMIFS(Input[Cap Out Inv in P], Input[Type],VLOOKUP($A$1,SearchTypes,2,FALSE))","v":0},0]
["Change in Net Assets",{"$f":"SUM(B97,B100:B105)","v":0},{"$f":"IFERROR(B106/$F$1,0)","v":0}]
[]
["* Restricted Fund/Use"]

{"sheet":"Summary (by System)","index":4,"n_rows":108,"n_cols":10,"rows_kept":108,"cut":false,"hidden":false,"merged":[[33,8,33,9],[0,0,0,2],[1,0,1,2],[2,0,2,2],[6,0,6,2],[7,0,7,2],[7,4,7,6],[17,4,17,6],[18,4,18,5],[19,4,19,5],[24,8,25,9],[25,4,25,6],[99,4,99,5],[107,0,107,2],[44,4,44,6],[67,8,68,9],[68,0,68,2],[76,8,76,9],[79,4,79,5],[98,4,98,6]]}
[null,null,null,null,null,{"$f":"SUMIFS(Input[FTSE], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},"FTSE"]
[{"$f":"IF(ISBLANK($A$1),\"▲ Select system name from dropdown ▲\",\"For the Year Ended August 31, 2023\")","v":"▲ Select system name from dropdown ▲"},null,null,null,null,{"$f":"SUMIFS(Input[FTFE], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},"Faculty FTE"]
[]
[]
[]
[]
["System Summary Worksheet"]
["Operating Sources",null,null,null,"Total Revenue by Operating Source Category"]
["State of Texas","Summary","Per FTSE",null,"Operating Sources","Amount","Percent"]
["State Appropriations",{"$f":"SUMIFS(Input[St. Ap. E & G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[St. Ap. Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B10/$F$1,0)","v":0},null,"State of Texas",{"$f":"B14","v":0},{"$f":"IFERROR(F10/$F$14,0)","v":0}]
["State Grants and Contracts*",{"$f":"SUMIFS(Input[St. G&C - Rstr E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[St. G&C - Rstr Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B11/$F$1,0)","v":0},null,"Student & Parent",{"$f":"B47","v":0},{"$f":"IFERROR(F11/$F$14,0)","v":0}]
["Higher Education Fund",{"$f":"SUMIFS(Input[HEF E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[HEF Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B12/$F$1,0)","v":0},null,"Federal ",{"$f":"B50","v":0},0]
["Available University Fund Excellence",{"$f":"SUMIFS(Input[Available E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Available Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B13/$F$1,0)","v":0},null,"Institutional",{"$f":"SUM(B53,B56,B65)","v":0},0]
["Subtotal",{"$f":"SUM(B10:B13)","v":0},{"$f":"SUM(C10:C13)","v":0},null,null,{"$f":"SUM(F10:F13)","v":0},{"$f":"SUM(G10:G13)","v":0}]
[]
["Student & Parent","Summary","Per FTSE"]
["Tuition Potential 100%",{"$f":"SUM(B23,B19:B22)","v":0},{"$f":"IFERROR(B17/$F$1,0)","v":0}]
["Not Reported in AFR (Report as negative numbers)",null,null,null,"SRECNP Reconciliation of Net Tuition and Fees"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B19/$F$1,0)","v":0},null,"Gross T&F",null,{"$f":"SUMIFS(Input[SRECNA T & F (Total Gross)], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0}]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B20/$F$1,0)","v":0},null,"Discounts & Allowances",null,{"$f":"SUMIFS(Input[SRECNA R-AFR, W,Exp,Schl], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B21/$F$1,0)","v":0},null,"Net Tuition & Fees",null,{"$f":"SUM(G19:G20)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B22/$F$1,0)","v":0},null,null,{"$f":"IF(G22<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"G21-B47","v":0}]
["Tuition - Gross - AFR Presentation",{"$f":"SUMIFS(Input[T. - Gross E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. - Gross Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B23/$F$1,0)","v":0}]
["Reported in AFR (Report as negative numbers)"]
["Waivers - Statutory",{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Stat (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B25/$F$1,0)","v":0},null,null,null,null,null,"Top 5 Sources"]
["Waivers - Institutional",{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. W. - Inst. (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Operating Sources"]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Stat (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Source","Amount","Percent",null,"Source","Amount"]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Exp. - Inst. (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"State Appropriations",{"$f":"B10","v":0},{"$f":"IFERROR(F28/$F$14,0)","v":0},null,{"$f":"IF(ISBLANK(A1),\"\",INDEX(E28:E41,MATCH(LARGE(F28:F41,ROW(1:5)),F28:F41,0)))","v":""},{"$f":"IFERROR(VLOOKUP(I28,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["All Other Scholarship Disc.& Allow.",{"$f":"SUMIFS(Input[T. Schlr E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[T. Schlr Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"State Grants & Contracts",{"$f":"B11","v":0},{"$f":"IFERROR(F29/$F$14,0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I29,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Net Tuition",{"$f":"SUM(B23,B25:B29)","v":0},0,null,"Higher Education Fund",{"$f":"B12","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I30,$E$28:$F$41,2,FALSE),\"\")","v":""}]
[null,null,null,null,"Available University Fund Excellence",{"$f":"B13","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I31,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Fees Potential 100%",{"$f":"SUM(B38,B34:B37)","v":0},{"$f":"IFERROR(B32/$F$1,0)","v":0},null,"Tuition & Fees",{"$f":"B30+B45","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I32,$E$28:$F$41,2,FALSE),\"\")","v":""}]
["Not Reported in AFR (Report as negative numbers)",null,null,null,"Federal Grants & Contracts",{"$f":"B50","v":0},0,null,null,{"$f":"IFERROR(VLOOKUP(I33,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B34/$F$1,0)","v":0},null,"Professional Fees",{"$f":"IF($A$2<>\"Health - Related Institutions\",0,B53)","v":0},{"$f":"IFERROR(F34/SUM($F$28:$F$41),0)","v":0},null,"Top 5 Sources"]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B35/$F$1,0)","v":0},null,"Hospitals and Clinics",{"$f":"IF($A$2<>\"Health - Related Institutions\",0,B56)","v":0},{"$f":"IFERROR(F35/SUM($F$28:$F$41),0)","v":0}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B36/$F$1,0)","v":0},null,"Endowment & Interest Income",{"$f":"B59","v":0},{"$f":"IFERROR(F36/SUM($F$28:$F$41),0)","v":0}]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (NR AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (NR AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B37/$F$1,0)","v":0},null,"Local Government Grants",0,{"$f":"IFERROR(F37/SUM($F$28:$F$41),0)","v":0}]
["Fees - Gross - AFR Presentation",{"$f":"SUMIFS(Input[Fees - Gross E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fees - Gross Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B38/$F$1,0)","v":0},null,"Private Gifts & Grants",0,0]
["Reported in AFR (Report as negative numbers)",null,null,null,"Sales & Services",0,0]
["Waivers - Statutory",{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Stat (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B40/$F$1,0)","v":0},null,"Net Auxiliary Enterprises",0,0]
["Waivers - Institutional",{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. W. - Inst. (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Other Income",0,0,null,null,{"$f":"IFERROR(VLOOKUP(I41,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Exemptions - Statutory",{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Stat (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,null,null,null,null,null,""]
["Exemptions - Institutional",{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[F. Exp. - Inst. (R AFR) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,null,null,null,null,null,""]
["All Other Scholarship Disc.& Allow.",{"$f":"SUMIFS(Input[Fee Schlr E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fee Schlr Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,null,null,null,null,null,""]
["Net Fees",{"$f":"SUM(B38,B40:B44)","v":0},0,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Net Tuition and Fees (Funds Collected)",{"$f":"B30+B45","v":0},{"$f":"IFERROR(B47/$F$1,0)","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Federal Government","Summary","Per FTSE",null,null,null,null,null,null,""]
["Federal Grants and Contracts*",{"$f":"SUMIFS(Input[Fed G&C - Rest E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Fed G&C - Rest Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B50/$F$1,0)","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,""]
["Professional Fees","Summary","Per FTSE"]
["All Sources (Net)",{"$f":"SUMIFS(Input[Professional Fees E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[Professional Fees Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B53/$F$1,0)","v":0}]
[]
["Hospitals and Clinics","Summary","Per FTSE"]
["All Sources (Net)",{"$f":"SUMIFS(Input[H&C E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))\n+SUMIFS(Input[H&C Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B56/$F$1,0)","v":0}]
[]
["Institutional Resources","Summary"]
["Endowment and Interest Income",{"$f":"SUMIFS(Input[End & Int Inc E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[End & Int Inc Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B59/$F$1,0)","v":0}]
["Local Government Grants*",{"$f":"SUMIFS(Input[Loc Gov G - Rest E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Loc Gov G - Rest Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Private Gifts and Grants*",{"$f":"SUMIFS(Input[Pvt G&G - Rest E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pvt G&G - Rest Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Sales and Services",{"$f":"SUMIFS(Input[S&S E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[S&S Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Net Auxiliary Enterprises",{"$f":"SUMIFS(Input[Net Aux Ent E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Net Aux Ent Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Other Income",{"$f":"SUMIFS(Input[Oth Inc E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Inc Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B59:B64)","v":0},0]
[]
["Total Operating Sources",{"$f":"SUM(B14,B30,B45,B50,B53,B56,B65)","v":0},{"$f":"IFERROR(B67/$F$1,0)","v":0}]
[null,null,null,null,null,null,null,null,"Top 5 Functions"]
["Operating Uses"]
["Function","Summary","Per FTSE",null,"SRECNP Reconciliation",null,null,null,"Source","Amount"]
["Instruction",{"$f":"SUMIFS(Input[Instr E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Instr Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B71/$F$1,0)","v":0},null,"Instruction",null,{"$f":"SUMIFS(Input[SRECNA Inst.], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},null,{"$f":"IF(ISBLANK(A1),\"\",INDEX(E71:E80,MATCH(LARGE(G71:G80,ROW(1:5)),G71:G80,0)))","v":""},{"$f":"IFERROR(VLOOKUP(I71,$E$71:$G$80,3,FALSE),\"\")","v":""}]
["Research",{"$f":"SUMIFS(Input[Res E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Res Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Research",null,{"$f":"SUMIFS(Input[SRECNA Resh], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I72,$E$71:$G$80,3,FALSE),\"\")","v":""}]
["Public Service",{"$f":"SUMIFS(Input[Pub Srv E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Pub Srv Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Public Service",null,{"$f":"SUMIFS(Input[SRECNA Pub Svc], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},null,null,""]
["Hospitals and Clinics",{"$f":"IF($A$74=\"Hospitals and Clinics - Not Applicable\", \"\",SUMIFS(Input[H&C (OU) E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[H&C (OU) Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE)))","v":0},0,null,"Hospitals and Clinics",null,{"$f":"IF($A$2<>\"Health - Related Institutions\",0,SUMIFS(Input[SRECNA H&C], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE)))","v":0},null,null,""]
["Academic Support",{"$f":"SUMIFS(Input[Acad Sup E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Acad Sup Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Academic Support",null,{"$f":"SUMIFS(Input[SRECNA Aca Sppt], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},null,null,""]
["Student Services",{"$f":"SUMIFS(Input[Stu Svc E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Stu Svc Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Student Services",null,{"$f":"SUMIFS(Input[SRECNA Stu Svcs], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},null,null,{"$f":"IFERROR(VLOOKUP(I76,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Institutional Support",{"$f":"SUMIFS(Input[Inst. Spt E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Inst. Spt Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Institutional Support",null,{"$f":"SUMIFS(Input[SRECNA Inst. Sppt], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},null,"Top 5 Functions"]
["Operations & Maintenance of Plant",{"$f":"SUMIFS(Input[M&O Plnt E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&O Plnt Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Operations and Maintenance of Plant",null,{"$f":"SUMIFS(Input[SRECNA Op & Maint], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0}]
["Scholarships & Fellowships",{"$f":"SUMIFS(Input[Schl & Fell E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Schl & Fell Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Scholarships and Fellowships",null,{"$f":"SUMIFS(Input[SRECNA Schl & Fell], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0}]
["Auxiliary Enterprises",{"$f":"SUMIFS(Input[Aux Ent E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Aux Ent Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,"Auxiliary Enterprises",null,{"$f":"SUMIFS(Input[SRECNA Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0}]
["Capital Outlay from Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out fund E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out fund Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,null,{"$f":"IF(G81<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"SUM(G71:G80,-SUM(B71:B80))","v":0}]
["Other Expenses",{"$f":"SUMIFS(Input[Oth Exp E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Oth Exp Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B71:B82)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I84,$E$28:$G$41,2,FALSE),\"\")","v":""}]
["Other Sources / (Uses) of Funds","Summary","Per FTSE"]
["Capital Outlay from Non-Current Fund Sources",{"$f":"SUMIFS(Input[Cap Out n-Fund E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out n-Fund Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B86/$F$1,0)","v":0}]
["Mandatory and Non-mandatory Transfers",{"$f":"SUMIFS(Input[M&Nm Xfrs E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[M&Nm Xfrs Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Bond Proceeds Transfers In",{"$f":"SUMIFS(Input[Bond Xfrs In E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Xfrs In Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Debt Service Payments",{"$f":"SUMIFS(Input[Debt Srv Pay E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Debt Srv Pay Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B86:B89)","v":0},{"$f":"IFERROR(B90/$F$1,0)","v":0}]
[]
["Other Items Not for Current Operating Use","Summary","Per FTSE"]
["Unrealized Gains/(Losses)",{"$f":"SUMIFS(Input[Unreal G/L E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Unreal G/L Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B93/$F$1,0)","v":0}]
["Additions to Permanent Endowments",{"$f":"SUMIFS(Input[Add End E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Add End Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Subtotal",{"$f":"SUM(B93:B94)","v":0},{"$f":"IFERROR(B95/$F$1,0)","v":0}]
[]
["Total Operating Uses",{"$f":"B67-B83+B90+B95","v":0},{"$f":"C67-C83+C90+C95","v":0}]
[]
[null,"Summary","Per FTSE",null,"SRECNP Reconciliation"]
["Bond Proceeds/(Principal Debt Payments)",{"$f":"SUMIFS(Input[Bond Proceeds E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Bond Proceeds Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},{"$f":"IFERROR(B100/$F$1,0)","v":0},null,"SRECNP Total",null,{"$f":"SUMIFS(Input[SRECNA], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0}]
["Depreciation Expense",{"$f":"SUMIFS(Input[Dep Exp E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Dep Exp Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0,null,null,{"$f":"IF(G101<>0,\"Out of Balance\",\"Balanced\")","v":"Balanced"},{"$f":"B106-G100","v":0}]
["Transfer of Capital Asset(s) from System",{"$f":"SUMIFS(Input[Xfr Cap Sys E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Xfr Cap Sys Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Other Post-Employment Benefit (OPEB) Expense",{"$f":"SUMIFS(Input[OPEB Exp E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[OPEB Exp Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Non-Cash Capital Gifts",{"$f":"SUMIFS(Input[Non-Cash Cap E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Non-Cash Cap Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Capital Outlay ",{"$f":"SUMIFS(Input[Cap Out E&G], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out Desg], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out Aux], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out R Exp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out Loan], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out Annuity], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out Unexp], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out R of Ind], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))+SUMIFS(Input[Cap Out Inv in P], Input[System],VLOOKUP($A$1,SearchSystems,2,FALSE))","v":0},0]
["Change in Net Assets",{"$f":"SUM(B97,B100:B105)","v":0},{"$f":"IFERROR(B106/$F$1,0)","v":0}]
[]
["* Restricted Fund/Use"]

{"sheet":"Academic Cost Study","index":5,"n_rows":80,"n_cols":8,"rows_kept":80,"cut":false,"hidden":false,"merged":[[39,0,39,7],[40,0,40,7],[0,0,0,7],[1,0,1,7],[2,0,2,7],[22,0,22,7],[23,0,23,7]]}
["Summary of data for Academic Cost Study"]
["Health - Related Institutions"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Institution Name","Sort","FICE","Instruction","Research","Academic Support","Student Services","Institutional Support"]
["The University of Texas Southwestern Medical Center",390,30,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A6)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A6)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A6)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A6)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A6)","v":1441040595},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A6)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A6)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A6)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A6)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A6)","v":561638343},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A6)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A6)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A6)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A6)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A6)","v":111159415},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A6)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A6)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A6)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A6)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A6)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A6)","v":3002647},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A6)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A6)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A6)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A6)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A6)","v":113363867}]
["The University of Texas Medical Branch at Galveston",400,104952,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A7)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A7)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A7)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A7)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A7)","v":487332338},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A7)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A7)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A7)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A7)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A7)","v":156139888},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A7)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A7)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A7)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A7)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A7)","v":49456482},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A7)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A7)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A7)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A7)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A7)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A7)","v":10032644},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A7)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A7)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A7)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A7)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A7)","v":113313379}]
["The University of Texas Health Science Center at Houston",410,11618,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A8)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A8)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A8)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A8)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A8)","v":1028017559},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A8)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A8)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A8)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A8)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A8)","v":284836618},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A8)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A8)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A8)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A8)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A8)","v":76226891},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A8)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A8)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A8)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A8)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A8)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A8)","v":13542702},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A8)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A8)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A8)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A8)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A8)","v":105445427}]
["The University of Texas Health Science Center at San Antonio",420,40,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A9)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A9)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A9)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A9)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A9)","v":527337043},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A9)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A9)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A9)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A9)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A9)","v":215231518},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A9)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A9)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A9)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A9)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A9)","v":61547177},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A9)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A9)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A9)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A9)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A9)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A9)","v":5631758},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A9)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A9)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A9)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A9)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A9)","v":69553743}]
["The University of Texas M.D. Anderson Cancer Center",430,25554,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A10)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A10)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A10)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A10)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A10)","v":184359183},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A10)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A10)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A10)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A10)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A10)","v":1041582204},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A10)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A10)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A10)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A10)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A10)","v":122647954},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A10)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A10)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A10)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A10)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A10)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A10)","v":2484436},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A10)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A10)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A10)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A10)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A10)","v":194278883}]
["The University of Texas Health Science Center at Tyler",440,42439,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A11)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A11)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A11)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A11)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A11)","v":100629969},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A11)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A11)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A11)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A11)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A11)","v":27561175},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A11)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A11)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A11)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A11)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A11)","v":4224765},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A11)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A11)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A11)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A11)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A11)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A11)","v":1649904},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A11)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A11)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A11)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A11)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A11)","v":15404817}]
["Texas A&M University - System Health Science Center",450,89,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A12)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A12)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A12)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A12)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A12)","v":152403095},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A12)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A12)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A12)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A12)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A12)","v":104973176},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A12)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A12)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A12)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A12)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A12)","v":40723570},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A12)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A12)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A12)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A12)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A12)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A12)","v":8350081},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A12)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A12)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A12)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A12)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A12)","v":16113337}]
["University of North Texas Health Science Center at Fort Worth",461,130,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A13)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A13)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A13)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A13)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A13)","v":84139659},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A13)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A13)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A13)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A13)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A13)","v":71205417},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A13)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A13)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A13)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A13)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A13)","v":31437597},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A13)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A13)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A13)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A13)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A13)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A13)","v":11120195},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A13)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A13)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A13)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A13)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A13)","v":21579053}]
["Texas Tech University Health Sciences Center",470,412,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A14)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A14)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A14)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A14)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A14)","v":245719306},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A14)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A14)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A14)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A14)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A14)","v":43739960},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A14)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A14)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A14)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A14)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A14)","v":145997490},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A14)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A14)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A14)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A14)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A14)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A14)","v":27783285},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A14)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A14)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A14)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A14)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A14)","v":33852319}]
["Texas Tech University Health Sciences Center at El Paso",480,862,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A15)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A15)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A15)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A15)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A15)","v":135010338},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A15)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A15)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A15)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A15)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A15)","v":11864897},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A15)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A15)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A15)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A15)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A15)","v":55697250},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A15)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A15)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A15)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A15)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A15)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A15)","v":10154840},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A15)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A15)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A15)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A15)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A15)","v":20724357}]
["The University of Texas at Rio Grande Valley (M)",500,203599,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A16)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A16)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A16)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A16)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A16)","v":50677641},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A16)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A16)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A16)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A16)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A16)","v":3656808},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A16)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A16)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A16)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A16)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A16)","v":21940582},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A16)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A16)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A16)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A16)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A16)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A16)","v":2506879},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A16)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A16)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A16)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A16)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A16)","v":0}]
["The University of Texas at Austin (M)",510,203658,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A17)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A17)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A17)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A17)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A17)","v":9970206},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A17)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A17)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A17)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A17)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A17)","v":41232912},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A17)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A17)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A17)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A17)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A17)","v":39644411},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A17)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A17)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A17)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A17)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A17)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A17)","v":146069},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A17)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A17)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A17)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A17)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A17)","v":21982491}]
["University of Houston (M)",520,203652,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A18)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A18)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A18)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A18)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A18)","v":9710208},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A18)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A18)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A18)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A18)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A18)","v":1078416},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A18)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A18)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A18)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A18)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A18)","v":10469759},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A18)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A18)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A18)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A18)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A18)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A18)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A18)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A18)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A18)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A18)","v":1247919}]
["Sam Houston State University (M)",530,103606,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A19)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A19)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A19)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A19)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A19)","v":10944701},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A19)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A19)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A19)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A19)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A19)","v":680654},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A19)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A19)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A19)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A19)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A19)","v":4781012},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A19)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A19)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A19)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A19)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A19)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A19)","v":1678841},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A19)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A19)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A19)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A19)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A19)","v":0}]
[null,null,null,{"$f":"SUBTOTAL(109,CostStudyHRI[Instruction])","v":4467291841},{"$f":"SUBTOTAL(109,CostStudyHRI[Research])","v":2565421986},{"$f":"SUBTOTAL(109,CostStudyHRI[Academic Support])","v":775954355},{"$f":"SUBTOTAL(109,CostStudyHRI[Student Services])","v":98084281},{"$f":"SUBTOTAL(109,CostStudyHRI[Institutional Support])","v":726859592}]
[]
[]
["Lamar State Colleges and Texas State Technical Colleges"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Institution Name","Sort","FICE","Instruction","Research","Academic Support","Student Services","Institutional Support"]
["Lamar Institute of Technology",490,36273,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A27)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A27)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A27)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A27)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A27)","v":14931775},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A27)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A27)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A27)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A27)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A27)","v":0},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A27)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A27)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A27)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A27)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A27)","v":2099519},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A27)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A27)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A27)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A27)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A27)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A27)","v":2129813},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A27)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A27)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A27)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A27)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A27)","v":5401039}]
["Lamar State College - Orange",500,23582,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A28)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A28)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A28)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A28)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A28)","v":8518545},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A28)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A28)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A28)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A28)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A28)","v":0},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A28)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A28)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A28)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A28)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A28)","v":3162279},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A28)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A28)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A28)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A28)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A28)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A28)","v":1617601},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A28)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A28)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A28)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A28)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A28)","v":4029452}]
["Lamar State College - Port Arthur",510,23485,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A29)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A29)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A29)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A29)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A29)","v":18201751},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A29)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A29)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A29)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A29)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A29)","v":0},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A29)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A29)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A29)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A29)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A29)","v":2776435},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A29)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A29)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A29)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A29)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A29)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A29)","v":1724287},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A29)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A29)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A29)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A29)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A29)","v":5493980}]
["Texas State Technical College - Harlingen",520,9225,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A30)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A30)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A30)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A30)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A30)","v":27497850},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A30)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A30)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A30)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A30)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A30)","v":101846},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A30)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A30)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A30)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A30)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A30)","v":3128002},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A30)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A30)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A30)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A30)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A30)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A30)","v":5976412},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A30)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A30)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A30)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A30)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A30)","v":5157210}]
["Texas State Technical College - West Texas",530,9932,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A31)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A31)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A31)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A31)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A31)","v":12975990},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A31)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A31)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A31)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A31)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A31)","v":0},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A31)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A31)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A31)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A31)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A31)","v":1657801},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A31)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A31)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A31)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A31)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A31)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A31)","v":3186482},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A31)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A31)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A31)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A31)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A31)","v":2113251}]
["Texas State Technical College - Marshall",540,33965,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A32)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A32)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A32)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A32)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A32)","v":5928194},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A32)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A32)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A32)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A32)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A32)","v":0},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A32)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A32)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A32)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A32)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A32)","v":775528},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A32)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A32)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A32)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A32)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A32)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A32)","v":1322674},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A32)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A32)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A32)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A32)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A32)","v":1037205}]
["Texas State Technical College - Waco",550,3634,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A33)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A33)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A33)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A33)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A33)","v":46702536},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A33)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A33)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A33)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A33)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A33)","v":21198},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A33)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A33)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A33)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A33)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A33)","v":9143956},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A33)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A33)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A33)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A33)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A33)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A33)","v":7439928},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A33)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A33)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A33)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A33)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A33)","v":13185395}]
["Texas State Technical College - North Texas",552,133965,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A34)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A34)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A34)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A34)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A34)","v":4020909},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A34)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A34)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A34)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A34)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A34)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A34)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A34)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A34)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A34)","v":607973},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A34)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A34)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A34)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A34)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A34)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A34)","v":1048295},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A34)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A34)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A34)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A34)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A34)","v":832055}]
["Texas State Technical College - Fort Bend",553,203634,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A35)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A35)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A35)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A35)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A35)","v":5020703},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A35)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A35)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A35)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A35)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A35)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A35)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A35)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A35)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A35)","v":1228550},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A35)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A35)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A35)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A35)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A35)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A35)","v":1850780},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A35)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A35)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A35)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A35)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A35)","v":944628}]
["Texas State Technical College - System",555,9642,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A36)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A36)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A36)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A36)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A36)","v":6005340},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A36)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A36)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A36)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A36)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A36)","v":2957397},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A36)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A36)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A36)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A36)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A36)","v":1097532},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A36)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A36)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A36)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A36)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A36)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A36)","v":1432765},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A36)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A36)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A36)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A36)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A36)","v":11387749}]
[null,null,null,{"$f":"SUBTOTAL(109,CostStudyTSTC[Instruction])","v":149803593},{"$f":"SUBTOTAL(109,CostStudyTSTC[Research])","v":3080441},{"$f":"SUBTOTAL(109,CostStudyTSTC[Academic Support])","v":25677575},{"$f":"SUBTOTAL(109,CostStudyTSTC[Student Services])","v":27729037},{"$f":"SUBTOTAL(109,CostStudyTSTC[Institutional Support])","v":49581964}]
[]
[]
["Texas Public Universities"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Institution Name","Sort","FICE","Instruction","Research","Academic Support","Student Services","Institutional Support"]
["The University of Texas at Arlington",40,3656,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A44)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A44)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A44)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A44)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A44)","v":217198225},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A44)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A44)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A44)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A44)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A44)","v":122804998},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A44)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A44)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A44)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A44)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A44)","v":71092609},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A44)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A44)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A44)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A44)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A44)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A44)","v":83853027},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A44)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A44)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A44)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A44)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A44)","v":59419741}]
["The University of Texas at Austin (A+H)",51,3658,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A45)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A45)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A45)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A45)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A45)","v":769413015},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A45)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A45)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A45)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A45)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A45)","v":761152633},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A45)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A45)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A45)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A45)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A45)","v":513777760},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A45)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A45)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A45)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A45)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A45)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A45)","v":47771618},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A45)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A45)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A45)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A45)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A45)","v":238909570}]
["The University of Texas at Dallas",60,9741,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A46)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A46)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A46)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A46)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A46)","v":224025395},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A46)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A46)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A46)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A46)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A46)","v":125757994},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A46)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A46)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A46)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A46)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A46)","v":88053560},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A46)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A46)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A46)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A46)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A46)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A46)","v":22831353},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A46)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A46)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A46)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A46)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A46)","v":50975011}]
["The University of Texas at El Paso",70,3661,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A47)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A47)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A47)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A47)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A47)","v":118441229},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A47)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A47)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A47)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A47)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A47)","v":125578856},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A47)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A47)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A47)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A47)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A47)","v":28439410},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A47)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A47)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A47)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A47)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A47)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A47)","v":24481567},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A47)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A47)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A47)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A47)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A47)","v":37188215}]
["The University of Texas at Rio Grande Valley (A+H)",91,3599,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A48)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A48)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A48)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A48)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A48)","v":163252989},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A48)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A48)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A48)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A48)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A48)","v":72707457},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A48)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A48)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A48)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A48)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A48)","v":59458191},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A48)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A48)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A48)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A48)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A48)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A48)","v":33132317},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A48)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A48)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A48)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A48)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A48)","v":40411036}]
["The University of Texas of the Permian Basin",100,9930,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A49)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A49)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A49)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A49)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A49)","v":33003404},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A49)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A49)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A49)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A49)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A49)","v":3349140},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A49)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A49)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A49)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A49)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A49)","v":8655671},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A49)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A49)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A49)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A49)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A49)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A49)","v":4012173},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A49)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A49)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A49)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A49)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A49)","v":14349616}]
["The University of Texas at San Antonio",110,10115,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A50)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A50)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A50)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A50)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A50)","v":136531623},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A50)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A50)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A50)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A50)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A50)","v":138943407},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A50)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A50)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A50)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A50)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A50)","v":89596058},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A50)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A50)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A50)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A50)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A50)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A50)","v":41120619},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A50)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A50)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A50)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A50)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A50)","v":47647646}]
["The University of Texas at Tyler",120,11163,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A51)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A51)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A51)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A51)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A51)","v":71601206},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A51)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A51)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A51)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A51)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A51)","v":3969899},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A51)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A51)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A51)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A51)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A51)","v":16833149},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A51)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A51)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A51)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A51)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A51)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A51)","v":15315286},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A51)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A51)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A51)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A51)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A51)","v":14450655}]
["Texas A&M University",130,3632,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A52)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A52)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A52)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A52)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A52)","v":684974607},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A52)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A52)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A52)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A52)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A52)","v":296876859},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A52)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A52)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A52)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A52)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A52)","v":310762033},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A52)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A52)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A52)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A52)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A52)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A52)","v":88001771},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A52)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A52)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A52)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A52)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A52)","v":110745389}]
["Texas A&M University at Galveston",140,10298,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A53)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A53)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A53)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A53)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A53)","v":26628142},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A53)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A53)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A53)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A53)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A53)","v":14128757},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A53)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A53)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A53)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A53)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A53)","v":7071011},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A53)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A53)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A53)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A53)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A53)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A53)","v":3481856},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A53)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A53)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A53)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A53)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A53)","v":7450518}]
["Prairie View A&M University",150,3630,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A54)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A54)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A54)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A54)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A54)","v":56810270},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A54)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A54)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A54)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A54)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A54)","v":22571219},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A54)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A54)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A54)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A54)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A54)","v":32566463},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A54)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A54)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A54)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A54)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A54)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A54)","v":27743083},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A54)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A54)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A54)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A54)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A54)","v":22654425}]
["Tarleton State University",160,3631,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A55)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A55)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A55)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A55)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A55)","v":54386971},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A55)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A55)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A55)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A55)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A55)","v":20871966},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A55)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A55)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A55)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A55)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A55)","v":27280161},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A55)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A55)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A55)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A55)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A55)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A55)","v":19414467},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A55)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A55)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A55)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A55)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A55)","v":24562748}]
["Texas A&M University - Corpus Christi",170,11161,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A56)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A56)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A56)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A56)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A56)","v":69452609},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A56)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A56)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A56)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A56)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A56)","v":35476086},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A56)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A56)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A56)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A56)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A56)","v":35892219},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A56)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A56)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A56)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A56)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A56)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A56)","v":14695035},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A56)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A56)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A56)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A56)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A56)","v":18659631}]
["Texas A&M University - Kingsville",180,3639,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A57)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A57)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A57)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A57)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A57)","v":44127440},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A57)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A57)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A57)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A57)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A57)","v":22796515},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A57)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A57)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A57)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A57)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A57)","v":15554687},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A57)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A57)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A57)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A57)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A57)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A57)","v":16698888},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A57)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A57)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A57)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A57)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A57)","v":14016064}]
["Texas A&M International University",190,9651,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A58)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A58)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A58)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A58)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A58)","v":35806256},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A58)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A58)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A58)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A58)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A58)","v":4526952},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A58)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A58)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A58)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A58)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A58)","v":24588867},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A58)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A58)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A58)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A58)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A58)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A58)","v":13228665},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A58)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A58)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A58)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A58)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A58)","v":8648708}]
["West Texas A&M University",200,3665,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A59)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A59)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A59)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A59)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A59)","v":48967517},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A59)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A59)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A59)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A59)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A59)","v":9372367},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A59)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A59)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A59)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A59)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A59)","v":24175338},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A59)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A59)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A59)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A59)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A59)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A59)","v":12578744},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A59)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A59)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A59)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A59)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A59)","v":13772671}]
["Texas A&M University - Commerce",210,3565,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A60)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A60)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A60)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A60)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A60)","v":61163971},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A60)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A60)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A60)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A60)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A60)","v":6774916},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A60)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A60)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A60)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A60)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A60)","v":17569884},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A60)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A60)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A60)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A60)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A60)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A60)","v":19538010},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A60)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A60)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A60)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A60)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A60)","v":15460900}]
["Texas A&M University - Texarkana",220,29269,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A61)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A61)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A61)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A61)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A61)","v":20724737},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A61)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A61)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A61)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A61)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A61)","v":15923},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A61)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A61)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A61)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A61)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A61)","v":6928011},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A61)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A61)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A61)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A61)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A61)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A61)","v":4817418},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A61)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A61)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A61)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A61)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A61)","v":6725868}]
["Texas A&M University - Central Texas",223,42295,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A62)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A62)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A62)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A62)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A62)","v":11858577},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A62)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A62)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A62)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A62)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A62)","v":1599710},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A62)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A62)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A62)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A62)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A62)","v":7465919},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A62)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A62)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A62)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A62)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A62)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A62)","v":6227887},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A62)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A62)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A62)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A62)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A62)","v":6296850}]
["Texas A&M University - San Antonio",226,42485,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A63)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A63)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A63)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A63)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A63)","v":31301608},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A63)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A63)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A63)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A63)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A63)","v":3119876},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A63)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A63)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A63)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A63)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A63)","v":6871580},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A63)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A63)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A63)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A63)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A63)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A63)","v":21998237},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A63)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A63)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A63)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A63)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A63)","v":12386751}]
["University of Houston (A+H)",231,3652,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A64)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A64)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A64)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A64)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A64)","v":273484485},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A64)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A64)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A64)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A64)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A64)","v":171869252},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A64)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A64)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A64)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A64)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A64)","v":189238843},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A64)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A64)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A64)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A64)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A64)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A64)","v":35318911},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A64)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A64)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A64)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A64)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A64)","v":94166963}]
["University of Houston - Clear Lake",240,11711,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A65)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A65)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A65)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A65)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A65)","v":46440755},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A65)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A65)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A65)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A65)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A65)","v":2184946},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A65)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A65)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A65)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A65)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A65)","v":32051902},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A65)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A65)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A65)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A65)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A65)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A65)","v":9206607},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A65)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A65)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A65)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A65)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A65)","v":18226877}]
["University of Houston - Downtown",250,12826,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A66)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A66)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A66)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A66)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A66)","v":56124093},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A66)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A66)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A66)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A66)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A66)","v":1990793},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A66)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A66)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A66)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A66)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A66)","v":38459034},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A66)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A66)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A66)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A66)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A66)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A66)","v":8805823},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A66)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A66)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A66)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A66)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A66)","v":31341642}]
["University of Houston - Victoria",260,13231,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A67)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A67)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A67)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A67)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A67)","v":20956261},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A67)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A67)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A67)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A67)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A67)","v":765515},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A67)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A67)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A67)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A67)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A67)","v":10443683},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A67)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A67)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A67)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A67)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A67)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A67)","v":3858919},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A67)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A67)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A67)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A67)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A67)","v":6292644}]
["Lamar University ",270,3581,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A68)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A68)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A68)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A68)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A68)","v":61689030},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A68)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A68)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A68)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A68)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A68)","v":8156275},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A68)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A68)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A68)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A68)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A68)","v":51707939},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A68)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A68)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A68)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A68)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A68)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A68)","v":10234295},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A68)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A68)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A68)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A68)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A68)","v":20795849}]
["Sam Houston State University (A+H)",281,3606,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A69)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A69)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A69)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A69)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A69)","v":109422549},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A69)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A69)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A69)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A69)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A69)","v":11255679},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A69)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A69)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A69)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A69)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A69)","v":55559888},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A69)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A69)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A69)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A69)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A69)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A69)","v":32984982},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A69)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A69)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A69)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A69)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A69)","v":29530019}]
["Texas State University",290,3615,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A70)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A70)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A70)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A70)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A70)","v":203385952},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A70)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A70)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A70)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A70)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A70)","v":132252703},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A70)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A70)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A70)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A70)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A70)","v":53929449},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A70)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A70)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A70)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A70)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A70)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A70)","v":22567036},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A70)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A70)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A70)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A70)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A70)","v":47066833}]
["Sul Ross State University",300,3625,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A71)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A71)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A71)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A71)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A71)","v":12245793},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A71)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A71)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A71)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A71)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A71)","v":4646398},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A71)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A71)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A71)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A71)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A71)","v":4333273},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A71)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A71)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A71)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A71)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A71)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A71)","v":5206184},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A71)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A71)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A71)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A71)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A71)","v":9579086}]
["Texas Tech University",310,3644,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A72)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A72)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A72)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A72)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A72)","v":239569910},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A72)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A72)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A72)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A72)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A72)","v":216798812},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A72)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A72)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A72)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A72)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A72)","v":128434151},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A72)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A72)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A72)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A72)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A72)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A72)","v":73991053},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A72)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A72)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A72)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A72)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A72)","v":68949988}]
["Angelo State University",320,3541,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A73)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A73)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A73)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A73)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A73)","v":50284030},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A73)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A73)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A73)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A73)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A73)","v":1009047},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A73)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A73)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A73)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A73)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A73)","v":6291795},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A73)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A73)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A73)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A73)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A73)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A73)","v":10651781},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A73)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A73)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A73)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A73)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A73)","v":23909022}]
["University of North Texas",330,3594,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A74)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A74)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A74)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A74)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A74)","v":203712869},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A74)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A74)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A74)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A74)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A74)","v":97478069},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A74)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A74)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A74)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A74)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A74)","v":75624703},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A74)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A74)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A74)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A74)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A74)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A74)","v":72399595},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A74)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A74)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A74)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A74)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A74)","v":60251991}]
["University of North Texas at Dallas",333,42421,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A75)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A75)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A75)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A75)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A75)","v":18535749},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A75)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A75)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A75)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A75)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A75)","v":1465778},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A75)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A75)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A75)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A75)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A75)","v":5983365},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A75)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A75)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A75)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A75)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A75)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A75)","v":10679696},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A75)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A75)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A75)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A75)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A75)","v":7705313}]
["Midwestern State University",340,3592,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A76)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A76)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A76)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A76)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A76)","v":34047397},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A76)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A76)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A76)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A76)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A76)","v":870118},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A76)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A76)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A76)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A76)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A76)","v":9805911},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A76)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A76)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A76)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A76)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A76)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A76)","v":13774097},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A76)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A76)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A76)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A76)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A76)","v":8226631}]
["Stephen F. Austin State University",350,3624,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A77)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A77)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A77)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A77)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A77)","v":71734358},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A77)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A77)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A77)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A77)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A77)","v":3382035},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A77)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A77)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A77)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A77)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A77)","v":20043706},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A77)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A77)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A77)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A77)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A77)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A77)","v":12288030},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A77)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A77)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A77)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A77)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A77)","v":34583858}]
["Texas Southern University",360,3642,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A78)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A78)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A78)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A78)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A78)","v":72132030},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A78)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A78)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A78)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A78)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A78)","v":8482463},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A78)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A78)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A78)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A78)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A78)","v":15674088},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A78)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A78)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A78)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A78)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A78)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A78)","v":19708205},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A78)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A78)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A78)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A78)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A78)","v":56566255}]
["Texas Woman's University",370,3646,{"$f":"SUMIFS(Input[Instr E&G],Input[Institution Name],A79)\n+SUMIFS(Input[Instr Desg],Input[Institution Name],A79)\n+SUMIFS(Input[Instr R Exp],Input[Institution Name],A79)\n+SUMIFS(Input[Instr Unexp],Input[Institution Name],A79)\n+SUMIFS(Input[Cost Study Inst.],Input[Institution Name],A79)","v":90013561},{"$f":"SUMIFS(Input[Res E&G],Input[Institution Name],A79)\n+SUMIFS(Input[Res Desg],Input[Institution Name],A79)\n+SUMIFS(Input[Res R Exp],Input[Institution Name],A79)\n+SUMIFS(Input[Res Unexp],Input[Institution Name],A79)\n+SUMIFS(Input[Cost Study Resh],Input[Institution Name],A79)","v":6660350},{"$f":"SUMIFS(Input[Acad Sup E&G],Input[Institution Name],A79)\n+SUMIFS(Input[Acad Sup Desg],Input[Institution Name],A79)\n+SUMIFS(Input[Acad Sup R Exp],Input[Institution Name],A79)\n+SUMIFS(Input[Acad Sup Unexp],Input[Institution Name],A79)\n+SUMIFS(Input[Cost Study Aca Sppt],Input[Institution Name],A79)","v":36813478},{"$f":"SUMIFS(Input[Stu Svc E&G],Input[Institution Name],A79)\n+SUMIFS(Input[Stu Svc Desg],Input[Institution Name],A79)\n+SUMIFS(Input[Stu Svc R Exp],Input[Institution Name],A79)\n+SUMIFS(Input[Stu Svc Unexp],Input[Institution Name],A79)\n+SUMIFS(Input[Cost Study Stu Svcs],Input[Institution Name],A79)\n-SUMIFS(Input[Cost Study Intr C. Ath],Input[Institution Name],A79)","v":15359851},{"$f":"SUMIFS(Input[Inst. Spt E&G],Input[Institution Name],A79)\n+SUMIFS(Input[Inst. Spt Desg],Input[Institution Name],A79)\n+SUMIFS(Input[Inst. Spt R Exp],Input[Institution Name],A79)\n+SUMIFS(Input[Inst. Spt Unexp],Input[Institution Name],A79)\n+SUMIFS(Input[Cost Study Inst. Sppt],Input[Institution Name],A79)","v":37324787}]
[null,null,null,{"$f":"SUBTOTAL(109,CostStudyUNIV[Instruction])","v":4443448613},{"$f":"SUBTOTAL(109,CostStudyUNIV[Research])","v":2461663763},{"$f":"SUBTOTAL(109,CostStudyUNIV[Academic Support])","v":2127027789},{"$f":"SUBTOTAL(109,CostStudyUNIV[Student Services])","v":877977086},{"$f":"SUBTOTAL(109,CostStudyUNIV[Institutional Support])","v":1319249771}]

{"sheet":"Accountability...","index":6,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[36,0,36,23],[38,0,38,23],[39,0,39,23],[0,0,0,23],[79,0,79,14],[22,0,22,23],[23,0,23,23],[20,0,20,23],[1,0,1,23],[2,0,2,23]]}
["Revenue and Expenditures reported to the Accountability"]
["Health - Related Institutions"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Institution Name","Sort","FICE","State-Funded \nFTSE","State \nRevenue","State \nRevenue \nPer FTSE","Constitutional \nFunds Revenue","Constitutional \nFunds Revenue\nPer FTSE","Tuition & Fees \nRevenue","Tuition & Fees \nRevenue\nPer FTSE","Federal \nRevenue","Federal \nRevenue\nPer FTSE","Institutional \nRevenue","Institutional \nRevenue\nPer FTSE","Total \nRevenue","Total \nRevenue\nPer FTSE","Instructional ","Instructional\nPer FTSE","Academic \nSupport","Academic \nSupport\nPer FTSE","Other \nExpenses ","Other \nExpenses\nPer FTSE","Total \nExpenditures","Total \nExpenditures\nPer FTSE"]
["The University of Texas Southwestern Medical Center",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},30,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":2333.29},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":273328679},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":117143},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":27037597},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":11588},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":340952188},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":146125},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":1004783717},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":430630},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":1646102181},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":705486},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":1438697526},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":616596},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":109561241},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":46956},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":814572251},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":349109},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":2362831018},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":1012661}]
["The University of Texas Medical Branch at Galveston",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},104952,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":3709.88},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":409867061},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":110480},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":50525384},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":13619},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":191640660},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":51657},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":381229115},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":102760},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":1033262220},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":278516},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":486684585},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":131186},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":46998597},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":12668},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":369310077},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":99549},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":902993259},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":243403}]
["The University of Texas Health Science Center at Houston",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},11618,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":4902.34},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":284141399},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":57960},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":69665374},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":14211},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":276013638},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":56302},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":1130636250},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":230632},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":1760456661},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":359105},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":1024706336},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":209024},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":72218721},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":14731},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":472073983},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":96296},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":1568999040},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":320051}]
["The University of Texas Health Science Center at San Antonio",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},40,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":4035.5000000000005},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":218029582},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":54028},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":55145126},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":13665},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":235948293},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":58468},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":494921340},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":122642},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":1004044341},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":248803},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":519311288},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":128686},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":60235509},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":14926},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":373408189},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":92530},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":952954986},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":236142}]
["The University of Texas M.D. Anderson Cancer Center",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},25554,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":398.05},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":270433416},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":679396},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":1925395},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":4837},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":305800508},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":768246},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":964242298},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":2422415},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":1542401617},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":3874894},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":84036061},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":211119},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":174816051},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":439181},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":1543044159},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":3876508},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":1801896271},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":4526808}]
["The University of Texas Health Science Center at Tyler",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},42439,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":72.959999999999994},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":73171604},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":1002900},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":752076},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":10308},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":15208353},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":208448},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":107459132},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":1472850},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":196591165},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":2694506},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":101679338},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":1393631},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":4224765},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":57905},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":56669936},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":776726},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":162574039},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":2228262}]
["Texas A&M University - System Health Science Center",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},89,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":3692.4900000000002},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":200444657},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":54284},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":23704007},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":6420},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":54443869},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":14744},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":80218375},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":21725},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":89536765},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":24248},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":448347673},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":121421},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":151594064},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":41055},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":40723570},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":11029},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":167037808},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":45238},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":359355442},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":97322}]
["University of North Texas Health Science Center at Fort Worth",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},130,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":2776.2},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":113807052},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":40994},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":15125502},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":5448},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":32305398},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":11636},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":85771138},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":30895},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":66442629},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":23933},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":313451719},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":112906},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":82834448},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":29837},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":31437597},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":11324},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":130230933},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":46910},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":244502978},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":88071}]
["Texas Tech University Health Sciences Center",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},412,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":5807.8600000000006},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":197281647},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":33968},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":21652392},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":3728},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":67547275},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":11631},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":37981366},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":6540},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":271229036},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":46700},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":595691716},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":102567},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":245217493},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":42222},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":144976631},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":24962},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":154312648},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":26568},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":544506772},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":93752}]
["Texas Tech University Health Sciences Center at El Paso",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},862,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":904.13},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":153616336},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":169905},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":5557572},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":6147},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":16138939},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":17850},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":4912389},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":5433},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":149650280},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":165519},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":329875516},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":364854},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":134019518},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":148230},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":54243277},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":59995},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":62787218},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":69445},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":251050013},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":277670}]
["The University of Texas at Rio Grande Valley (M)",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},203599,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":242},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":53459869},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":220909},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":4615219},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":19071},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":13288334},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":54910},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":60349072},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":249376},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":131712494},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":544266},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":50252753},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":207656},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":21967012},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":90773},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":11565861},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":47793},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":83785626},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":346222}]
["The University of Texas at Austin (M)",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},203658,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":199},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":21913557},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":110118},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":25010190},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":125679},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":4374660},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":21983},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":15834180},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":79569},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":188224807},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":945853},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":255357394},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":1283202},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":9970206},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":50102},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":39644411},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":199218},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":69017255},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":346821},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":118631872},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":596141}]
["University of Houston (M)",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},203652,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":120},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":15244259},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":127035},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":2855555},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":23796},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":770347},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":6420},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":10799144},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":89993},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":29669305},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":247244},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":9710208},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":80918},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":10469759},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":87248},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":3496563},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":29138},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":23676530},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":197304}]
["Sam Houston State University (M)",{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"HRI"},103606,{"$f":"VLOOKUP(ACCTHRI[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE)","v":330},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":1189731},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":3605},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":17938250},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":54358},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":358187},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":1085},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]),0)","v":1382124},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":4188},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue]],ACCTHRI[[#This Row],[Federal \nRevenue]],ACCTHRI[[#This Row],[Institutional \nRevenue]])","v":20868292},{"$f":"SUM(ACCTHRI[[#This Row],[State \nRevenue \nPer FTSE]],ACCTHRI[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],ACCTHRI[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Federal \nRevenue\nPer FTSE]],ACCTHRI[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":63236},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":10907687},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":33054},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":4781012},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":14488},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])),0)","v":3213305},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],ACCTHRI[[#This Row],[Institution Name]]))/ACCTHRI[[#This Row],[State-Funded \nFTSE]],0)","v":9737},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional ]],ACCTHRI[[#This Row],[Academic \nSupport]],ACCTHRI[[#This Row],[Other \nExpenses ]])","v":18902004},{"$f":"SUM(ACCTHRI[[#This Row],[Instructional\nPer FTSE]],ACCTHRI[[#This Row],[Academic \nSupport\nPer FTSE]],ACCTHRI[[#This Row],[Other \nExpenses\nPer FTSE]])","v":57279}]
[null,null,{"$f":"COUNT(ACCTHRI[FICE])","v":14},{"$f":"SUBTOTAL(109,ACCTHRI[State-Funded \nFTSE])","v":29523.7},{"$f":"SUBTOTAL(109,ACCTHRI[State \nRevenue])","v":2285928849},{"$f":"SUBTOTAL(109,ACCTHRI[State \nRevenue \nPer FTSE])","v":2782725},{"$f":"SUBTOTAL(109,ACCTHRI[Constitutional \nFunds Revenue])","v":91049663},{"$f":"SUBTOTAL(109,ACCTHRI[Constitutional \nFunds Revenue\nPer FTSE])","v":147422},{"$f":"SUBTOTAL(109,ACCTHRI[Tuition & Fees \nRevenue])","v":405270117},{"$f":"SUBTOTAL(109,ACCTHRI[Tuition & Fees \nRevenue\nPer FTSE])","v":243297},{"$f":"SUBTOTAL(109,ACCTHRI[Federal \nRevenue])","v":1604697956},{"$f":"SUBTOTAL(109,ACCTHRI[Federal \nRevenue\nPer FTSE])","v":1495823},{"$f":"SUBTOTAL(109,ACCTHRI[Institutional \nRevenue])","v":4920885709},{"$f":"SUBTOTAL(109,ACCTHRI[Institutional \nRevenue\nPer FTSE])","v":6331739},{"$f":"SUBTOTAL(109,ACCTHRI[Total \nRevenue])","v":9307832294},{"$f":"SUBTOTAL(109,ACCTHRI[Total \nRevenue\nPer FTSE])","v":11001006},{"$f":"SUBTOTAL(109,ACCTHRI[[Instructional ]])","v":4349621511},{"$f":"SUBTOTAL(109,ACCTHRI[Instructional\nPer FTSE])","v":3323316},{"$f":"SUBTOTAL(109,ACCTHRI[Academic \nSupport])","v":816298153},{"$f":"SUBTOTAL(109,ACCTHRI[Academic \nSupport\nPer FTSE])","v":1085404},{"$f":"SUBTOTAL(109,ACCTHRI[Other \nExpenses ])","v":4230740186},{"$f":"SUBTOTAL(109,ACCTHRI[Other \nExpenses\nPer FTSE])","v":5912368},{"$f":"SUBTOTAL(109,ACCTHRI[Total \nExpenditures])","v":9396659850},{"$f":"SUBTOTAL(109,ACCTHRI[Total \nExpenditures\nPer FTSE])","v":10321088}]
["*Revenue excludes Hospital & Clinic, Professional Fees, and Auxiliary revenue. Expenditures excludes Public Service & Auxiliary expenditures.\t"]
[]
["Lamar State Colleges and Texas State Technical Colleges"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Institution Name","Sort","FICE","State-Funded \nFTSE","State \nRevenue","State \nRevenue \nPer FTSE","Constitutional \nFunds Revenue","Constitutional \nFunds Revenue\nPer FTSE","Tuition & Fees \nRevenue","Tuition & Fees \nRevenue\nPer FTSE","Federal \nRevenue","Federal \nRevenue\nPer FTSE","Institutional \nRevenue","Institutional \nRevenue\nPer FTSE","Total \nRevenue","Total \nRevenue\nPer FTSE","Instructional ","Instructional\nPer FTSE","Academic \nSupport","Academic \nSupport\nPer FTSE","Other \nExpenses ","Other \nExpenses\nPer FTSE","Total \nExpenditures","Total \nExpenditures\nPer FTSE"]
["Lamar Institute of Technology",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},36273,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":3014.07},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":26267241},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":8715},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":2553130},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":847},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":4478839},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1486},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":13606731},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":4514},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":12315164},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":4086},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":59221105},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":19648},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":14538493},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":4824},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":2099519},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":697},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":29740566},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":9867},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":46378578},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":15388}]
["Lamar State College - Orange",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},23582,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":1603.27},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":22672900},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":14142},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":1488396},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":928},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":3764256},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2348},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":5420408},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":3381},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":3609624},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2251},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":36955584},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":23050},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":8211645},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":5122},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":3128977},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1952},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":16902590},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":10543},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":28243212},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":17617}]
["Lamar State College - Port Arthur",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},23485,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":1811.55},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":21990049},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":12139},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":2217102},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1224},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":3352563},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1850},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":11625885},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":6418},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":5406825},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2985},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":44592424},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":24616},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":9825523},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":5424},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":2776435},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1533},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":23778350},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":13126},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":36380308},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":20083}]
["Texas State Technical College - Harlingen",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},9225,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":2219.33},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":32317503},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":14562},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":1747031},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":787},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":5407385},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2436},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":12301907},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":5543},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":2753114},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1241},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":54526940},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":24569},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":26829159},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":12089},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":2972919},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1340},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":21951358},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":9891},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":51753436},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":23320}]
["Texas State Technical College - West Texas",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},9932,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":742.21},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":17133561},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":23085},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":694851},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":936},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":2670518},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":3598},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":4636955},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":6247},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":1528065},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2059},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":26663950},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":35925},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":11516957},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":15517},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":1651469},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2225},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":13044449},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":17576},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":26212875},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":35318}]
["Texas State Technical College - Marshall",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},33965,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":425.25},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":7290150},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":17143},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":308743},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":726},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":1810955},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":4259},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":1987223},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":4673},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":293682},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":691},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":11690753},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":27492},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":5731241},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":13477},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":775528},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1824},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":4939337},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":11614},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":11446106},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":26915}]
["Texas State Technical College - Waco",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},3634,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":4062.78},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":52302268},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":12874},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":5319799},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1309},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":15849488},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":3901},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":21887196},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":5387},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":28196655},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":6940},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":123555406},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":30411},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":42064489},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":10354},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":8728050},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2148},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":45513631},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":11203},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":96306170},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":23705}]
["Texas State Technical College - North Texas",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},133965,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":228.47},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":5697761},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":24939},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":944731},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":4135},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":868117},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":3800},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":71713},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":314},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":7582322},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":33188},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":4007652},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":17541},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":606166},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2653},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":3144229},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":13762},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":7758047},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":33956}]
["Texas State Technical College - Fort Bend",{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"TSTC"},203634,{"$f":"VLOOKUP(AcctTSTC[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)","v":506.22},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":8143695},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":16087},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":592076},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1170},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":2764220},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":5461},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":2145640},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":4239},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]),0)","v":592216},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":1170},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue]],AcctTSTC[[#This Row],[Federal \nRevenue]],AcctTSTC[[#This Row],[Institutional \nRevenue]])","v":14237847},{"$f":"SUM(AcctTSTC[[#This Row],[State \nRevenue \nPer FTSE]],AcctTSTC[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctTSTC[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctTSTC[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":28127},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":4950631},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":9780},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":1224944},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":2420},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])),0)","v":6715918},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctTSTC[[#This Row],[Institution Name]]))/AcctTSTC[[#This Row],[State-Funded \nFTSE]],0)","v":13267},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional ]],AcctTSTC[[#This Row],[Academic \nSupport]],AcctTSTC[[#This Row],[Other \nExpenses ]])","v":12891493},{"$f":"SUM(AcctTSTC[[#This Row],[Instructional\nPer FTSE]],AcctTSTC[[#This Row],[Academic \nSupport\nPer FTSE]],AcctTSTC[[#This Row],[Other \nExpenses\nPer FTSE]])","v":25467}]
[null,null,{"$f":"COUNT(AcctTSTC[FICE])","v":9},{"$f":"SUBTOTAL(109,AcctTSTC[State-Funded \nFTSE])","v":14613.15},{"$f":"SUBTOTAL(109,AcctTSTC[State \nRevenue])","v":193815128},{"$f":"SUBTOTAL(109,AcctTSTC[State \nRevenue \nPer FTSE])","v":143686},{"$f":"SUBTOTAL(109,AcctTSTC[Constitutional \nFunds Revenue])","v":14921128},{"$f":"SUBTOTAL(109,AcctTSTC[Constitutional \nFunds Revenue\nPer FTSE])","v":7927},{"$f":"SUBTOTAL(109,AcctTSTC[Tuition & Fees \nRevenue])","v":41042955},{"$f":"SUBTOTAL(109,AcctTSTC[Tuition & Fees \nRevenue\nPer FTSE])","v":29474},{"$f":"SUBTOTAL(109,AcctTSTC[Federal \nRevenue])","v":74480062},{"$f":"SUBTOTAL(109,AcctTSTC[Federal \nRevenue\nPer FTSE])","v":44202},{"$f":"SUBTOTAL(109,AcctTSTC[Institutional \nRevenue])","v":54767058},{"$f":"SUBTOTAL(109,AcctTSTC[Institutional \nRevenue\nPer FTSE])","v":21737},{"$f":"SUBTOTAL(109,AcctTSTC[Total \nRevenue])","v":379026331},{"$f":"SUBTOTAL(109,AcctTSTC[Total \nRevenue\nPer FTSE])","v":247026},{"$f":"SUBTOTAL(109,AcctTSTC[[Instructional ]])","v":127675790},{"$f":"SUBTOTAL(109,AcctTSTC[Instructional\nPer FTSE])","v":94128},{"$f":"SUBTOTAL(109,AcctTSTC[Academic \nSupport])","v":23964007},{"$f":"SUBTOTAL(109,AcctTSTC[Academic \nSupport\nPer FTSE])","v":16792},{"$f":"SUBTOTAL(109,AcctTSTC[Other \nExpenses ])","v":165730428},{"$f":"SUBTOTAL(109,AcctTSTC[Other \nExpenses\nPer FTSE])","v":110849},{"$f":"SUBTOTAL(109,AcctTSTC[Total \nExpenditures])","v":317370225},{"$f":"SUBTOTAL(109,AcctTSTC[Total \nExpenditures\nPer FTSE])","v":221769}]
["*Revenue excludes Hospital & Clinic, Professional Fees, and Auxiliary revenue. Expenditures excludes Public Service & Auxiliary expenditures.\t"]
[]
["Texas Public Universities"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Institution Name","Sort","FICE","State-Funded \nFTSE","State \nRevenue","State \nRevenue \nPer FTSE","Constitutional \nFunds Revenue","Constitutional \nFunds Revenue\nPer FTSE","Tuition & Fees \nRevenue","Tuition & Fees \nRevenue\nPer FTSE","Federal \nRevenue","Federal \nRevenue\nPer FTSE","Institutional \nRevenue","Institutional \nRevenue\nPer FTSE","Total \nRevenue","Total \nRevenue\nPer FTSE","Instructional ","Instructional\nPer FTSE","Academic \nSupport","Academic \nSupport\nPer FTSE","Institutional Support","Institutional Support\nPer FTSE","Other Expenses ","Other Expenses\nPer FTSE","Total \nExpenditures","Total \nExpenditures\nPer FTSE"]
["The University of Texas at Arlington",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3656,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":31775.11},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":184377140},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5803},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":363584257},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11442},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":173110521},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5448},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":99978363},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3146},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":821050281},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":25839},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":216898566},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6826},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":68733918},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2163},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":58953783},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1855},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":313130059},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9855},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":657716326},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":20699}]
["The University of Texas at Austin (A+H)",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3658,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":48577.599999999999},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":884331713},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":18205},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":-24528693},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":-505},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":523491172},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10777},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":724321558},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":14911},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":1542211210},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":31747},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":3649826960},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":75135},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":765058575},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":15749},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":499922618},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10291},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":232632891},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4789},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":1293481931},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":26626},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":2791096015},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":57455}]
["The University of Texas at Dallas",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},9741,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":26449.279999999999},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":167748375},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6342},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":395318285},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":14946},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":108700140},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4110},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":159793117},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6041},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":831559917},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":31439},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":220306312},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8329},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":85544805},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3234},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":48320754},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1827},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":261115325},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9873},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":615287196},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":23263}]
["The University of Texas at El Paso",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3661,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":18970.060000000001},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":147641847},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7783},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":125121564},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6596},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":172302318},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9083},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":49453687},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2607},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":494519416},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":26069},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":117734258},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6206},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":27341957},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1441},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":36540125},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1926},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":247859320},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13066},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":429475660},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":22639}]
["The University of Texas at Rio Grande Valley (A+H)",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3599,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":26545.72},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":180244078},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6790},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":100236045},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3776},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":162148357},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6108},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":37833431},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1425},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":480461911},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":18099},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":162736917},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6130},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":56385775},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2124},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":40116780},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1511},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":207874285},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7830},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":467113757},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":17595}]
["The University of Texas of the Permian Basin",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},9930,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":3941.33},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":42819619},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10864},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":30728040},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7796},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":14826601},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3762},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":19175506},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4865},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":107549766},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":27287},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":32347888},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8207},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":8447555},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2143},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":13798159},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3501},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":32108157},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8146},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":86701759},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":21997}]
["The University of Texas at San Antonio",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},10115,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":27250.09},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":197834135},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7260},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":225871893},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8289},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":166888929},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6124},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":74946606},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2750},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":665541563},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":24423},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":135702755},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4980},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":84811208},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3112},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":47526689},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1744},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":311135761},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11419},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":579176413},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":21255}]
["The University of Texas at Tyler",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},11163,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":7359.26},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":57793319},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7853},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":51090429},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6942},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":21535552},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2926},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":22207775},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3018},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":152627075},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":20739},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":71145740},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9668},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":16743948},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2275},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":14188879},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1928},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":47472249},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6450},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":149550816},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":20321}]
["Texas A&M University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3632,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":59910.12},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":492652347},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8223},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":176599000},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2948},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":713579266},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11911},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":208758584},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3485},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":524998362},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8763},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":2116587559},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":35330},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":682958188},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11400},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":303653772},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5068},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":110453174},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1844},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":736742535},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":12297},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":1833807669},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":30609}]
["Texas A&M University at Galveston",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},10298,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":1943.56},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":26069449},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13413},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":26957389},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13871},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":11610627},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5974},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":18983707},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9767},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":83621172},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":43025},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":26478847},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13624},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":7000820},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3602},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":7036881},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3621},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":25946117},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13351},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":66462665},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":34198}]
["Prairie View A&M University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3630,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":8110.69},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":72826970},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8979},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":32395000},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3994},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":54156102},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6678},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":109139148},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13456},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":25709353},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3170},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":294226573},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":36277},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":56563927},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6974},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":30197420},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3723},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":22581441},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2784},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":109055265},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13446},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":218398053},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":26927}]
["Tarleton State University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3631,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":11954.42},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":71793629},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6006},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":85366733},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7141},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":42318486},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3540},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":22509625},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1883},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":221988473},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":18570},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":54130509},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4528},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":27114281},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2268},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":24477611},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2048},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":77102447},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6449},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":182824848},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":15293}]
["Texas A&M University - Corpus Christi",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},11161,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":9028.66},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":72246506},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8002},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":11478824},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1271},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":73045150},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8090},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":38833995},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4301},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":39842829},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4413},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":235447304},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":26077},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":69410706},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7688},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":34357792},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3805},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":18548384},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2054},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":81473418},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9024},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":203790300},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":22571}]
["Texas A&M University - Kingsville",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3639,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":5009.1899999999996},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":56672951},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11314},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":8858060},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1768},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":33923913},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6772},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":41031504},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8191},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":26279254},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5246},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":166765682},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":33291},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":43915143},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8767},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":15489901},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3092},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":13875579},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2770},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":79455601},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":15863},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":152736224},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":30492}]
["Texas A&M International University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},9651,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":6805.35},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":57437142},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8440},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":7462394},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1097},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":28359767},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4167},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":33734297},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4957},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":95275910},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":14000},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":222269510},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":32661},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":35639703},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5237},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":24097089},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3541},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":8537378},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1255},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":138284642},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":20319},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":206558812},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":30352}]
["West Texas A&M University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3665,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":7275.06},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":50082491},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6884},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":7446495},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1024},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":50824628},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6987},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":20967398},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2882},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":32175848},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4423},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":161496860},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":22200},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":48719877},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6697},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":23918059},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3288},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":13688747},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1882},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":57094442},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7848},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":143421125},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":19715}]
["Texas A&M University - Commerce",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3565,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":8740.2800000000007},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":62664028},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7170},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":11123859},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1273},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":58638329},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6709},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":23544969},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2694},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":17216151},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1970},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":173187336},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":19816},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":60681689},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6943},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":17100640},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1957},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":15186606},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1738},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":66126878},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7566},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":159095813},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":18204}]
["Texas A&M University - Texarkana",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},29269,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":1561.8},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":30810109},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":19727},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":2050273},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1313},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":10361194},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6634},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":8192032},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5245},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":9832577},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6296},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":61246185},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":39215},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":20325073},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13014},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":4656283},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2981},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":6719749},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4303},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":14387920},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9212},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":46089025},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":29510}]
["Texas A&M University - Central Texas",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},42295,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":1535.75},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":22715895},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":14791},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":12287827},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8001},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":8744961},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5694},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":1886090},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1228},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":45634773},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":29714},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":11858577},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7722},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":7417084},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4830},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":6116572},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3983},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":15777888},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10274},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":41170121},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":26809}]
["Texas A&M University - San Antonio",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},42485,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":5034.62},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":40443851},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8033},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":0},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":0},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":30366965},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6031},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":22992537},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4567},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":11180651},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2221},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":104984004},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":20852},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":31166333},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6190},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":6797132},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1350},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":12333625},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2450},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":48647579},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9662},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":98944669},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":19652}]
["University of Houston (A+H)",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3652,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":38432.9},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":261990707},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6817},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":54514004},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1418},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":390587734},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10163},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":236248630},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6147},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":228784438},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5953},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":1172125513},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":30498},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":271489854},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7064},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":186404527},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4850},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":92964867},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2419},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":428856280},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11157},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":979715528},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":25490}]
["University of Houston - Clear Lake",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},11711,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":6082.96},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":46206612},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7596},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":7726043},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1270},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":53186405},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8743},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":23480534},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3860},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":12731375},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2093},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":143330969},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":23562},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":46428267},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7633},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":29710235},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4884},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":18220914},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2995},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":57776696},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9499},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":152136112},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":25011}]
["University of Houston - Downtown",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},12826,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":9777.8700000000008},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":42902641},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4388},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":10828344},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1107},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":73327250},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7499},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":48964033},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5008},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":9923797},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1015},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":185946065},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":19017},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":56081564},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5736},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":33069103},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3382},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":30333760},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3102},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":71851367},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7349},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":191335794},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":19569}]
["University of Houston - Victoria",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},13231,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":2940.5},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":22775934},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7746},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":3542817},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1205},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":20713105},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7045},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":8971096},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3051},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":2719328},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":925},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":58722280},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":19972},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":20854084},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7092},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":10352378},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3521},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":6196212},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2107},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":17518968},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5957},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":54921642},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":18677}]
["Lamar University ",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3581,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":13500.23},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":94503874},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7000},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":13141181},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":973},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":107608778},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7971},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":26969566},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1998},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":12670099},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":939},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":254893498},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":18881},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":61671874},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4568},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":48529517},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3595},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":20501603},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1519},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":63611178},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4712},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":194314172},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":14394}]
["Sam Houston State University (A+H)",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3606,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":17176.05},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":98905834},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5758},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":18236811},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1062},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":158267739},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9214},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":63331627},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3687},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":24618728},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1433},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":363360739},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":21154},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":109052738},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6349},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":55559888},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3235},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":29376636},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1710},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":101882601},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5932},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":295871863},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":17226}]
["Texas State University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3615,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":31466.11},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":192827364},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6128},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":37606478},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1195},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":250105098},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7948},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":125508783},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3989},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":45647851},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1451},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":651695574},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":20711},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":202730700},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6443},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":48175021},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1531},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":47045085},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1495},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":278467218},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8850},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":576418024},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":18319}]
["Sul Ross State University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3625,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":1436.8},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":23159362},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":16119},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":2624613},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1827},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":9187953},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6395},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":12536751},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8725},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":5441285},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3787},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":52949964},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":36853},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":12203124},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8493},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":4333273},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3016},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":9537199},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6638},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":21192222},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":14749},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":47265818},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":32896}]
["Texas Tech University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3644,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":37330.1},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":247846497},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6639},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":49874746},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1336},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":384270368},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10293},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":154217541},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4131},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":179722830},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4814},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":1015931982},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":27213},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":236986542},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6348},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":121789056},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3262},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":65808192},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1763},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":433367635},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11608},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":857951425},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":22981}]
["Angelo State University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3541,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":7177.74},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":46456471},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6472},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":6792999},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":946},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":38411145},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5351},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":19757681},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2753},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":43365608},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6042},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":154783904},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":21564},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":49644962},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6917},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":6238858},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":869},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":22476493},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3131},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":34734006},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4840},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":113094319},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":15757}]
["University of North Texas",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3594,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":37280.589999999997},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":192758787},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5170},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":37346563},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1002},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":430159924},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11539},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":121813291},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3267},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":76492381},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2052},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":858570946},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":23030},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":198757799},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":5331},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":69600428},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1867},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":58970123},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1582},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":397973974},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10675},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":725302324},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":19455}]
["University of North Texas at Dallas",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},42421,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":3015.23},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":36933310},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":12249},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":3354441},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1112},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":28144426},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9334},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":13464902},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4466},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":14511299},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4813},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":96408378},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":31974},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":18535749},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6147},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":5955177},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1975},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":7707484},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2556},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":34539267},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":11455},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":66737677},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":22133}]
["Midwestern State University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3592,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":4144.18},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":29878602},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7210},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":4933200},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1190},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":33937083},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8189},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":13434000},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3242},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":17288303},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4172},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":99471188},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":24003},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":34042164},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":8214},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":8621986},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2081},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":7902652},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1907},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":37383854},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9021},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":87950656},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":21223}]
["Stephen F. Austin State University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3624,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":9057.67},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":62739873},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":6927},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":11277793},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1245},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":70090471},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7738},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":23997307},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2649},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":31189536},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3443},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":199294980},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":22002},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":71155378},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7856},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":19665698},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2171},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":34292664},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3786},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":113164614},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":12493},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":238278354},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":26306}]
["Texas Southern University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3642,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":7508.09},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":82015937},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":10924},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":11719335},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1561},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":58513405},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7793},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":99252175},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":13219},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":9247319},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1232},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":260748171},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":34729},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":71934493},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9581},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":14269693},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1901},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":53695334},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7152},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":72111439},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":9605},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":212010959},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":28239}]
["Texas Woman's University",{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],Input[],3,FALSE)","v":"UNIV"},3646,{"$f":"VLOOKUP(AcctUNIV[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE)","v":12361.85},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":90277845},{"$f":"ROUND(SUMIFS(Input[State \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7303},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":14554133},{"$f":"ROUND(SUMIFS(Input[Constitutional \nFunds Revenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":1177},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":88723129},{"$f":"ROUND(SUMIFS(Input[Net Tuition],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)+ROUND(SUMIFS(Input[Net Fees],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7177},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":36787981},{"$f":"ROUND(SUMIFS(Input[Federal \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2976},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]),0)","v":36203437},{"$f":"ROUND(SUMIFS(Input[Institutional \nRevenue],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2929},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue]],AcctUNIV[[#This Row],[Federal \nRevenue]],AcctUNIV[[#This Row],[Institutional \nRevenue]])","v":266546525},{"$f":"SUM(AcctUNIV[[#This Row],[State \nRevenue \nPer FTSE]],AcctUNIV[[#This Row],[Constitutional \nFunds Revenue\nPer FTSE]],AcctUNIV[[#This Row],[Tuition & Fees \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Federal \nRevenue\nPer FTSE]],AcctUNIV[[#This Row],[Institutional \nRevenue\nPer FTSE]])","v":21562},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":89734258},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst.],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Instr Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":7259},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":36795933},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Aca Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Acad Sup Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":2977},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":37418334},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Inst. Sppt],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Inst. Spt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":3027},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])),0)","v":57934879},{"$f":"ROUND(SUM(SUMIFS(Input[SRECNA Resh],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Res Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Stu Svcs],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Stu Svc Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Op & Maint],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[M&O Plnt Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Schl & Fell],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Schl & Fell Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Cap Out fund],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Cap Out fund Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)\n+ROUND(SUM(SUMIFS(Input[SRECNA Oth Exp],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]])-SUMIFS(Input[Oth Exp Aux],Input[Institution Name],AcctUNIV[[#This Row],[Institution Name]]))/AcctUNIV[[#This Row],[State-Funded \nFTSE]],0)","v":4687},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional ]],AcctUNIV[[#This Row],[Academic \nSupport]],AcctUNIV[[#This Row],[Institutional Support]],AcctUNIV[[#This Row],[Other Expenses ]])","v":221883404},{"$f":"SUM(AcctUNIV[[#This Row],[Instructional\nPer FTSE]],AcctUNIV[[#This Row],[Academic \nSupport\nPer FTSE]],AcctUNIV[[#This Row],[Institutional Support\nPer FTSE]],AcctUNIV[[#This Row],[Other Expenses\nPer FTSE]])","v":17950}]
[null,null,{"$f":"COUNT(AcctUNIV[FICE])","v":36},{"$f":"SUBTOTAL(109,AcctUNIV[State-Funded \nFTSE])","v":556466.81999999995},{"$f":"SUBTOTAL(109,AcctUNIV[State \nRevenue])","v":4491385244},{"$f":"SUBTOTAL(109,AcctUNIV[State \nRevenue \nPer FTSE])","v":316328},{"$f":"SUBTOTAL(109,AcctUNIV[Constitutional \nFunds Revenue])","v":520958713},{"$f":"SUBTOTAL(109,AcctUNIV[Constitutional \nFunds Revenue\nPer FTSE])","v":33809},{"$f":"SUBTOTAL(109,AcctUNIV[Tuition & Fees \nRevenue])","v":5188542961},{"$f":"SUBTOTAL(109,AcctUNIV[Tuition & Fees \nRevenue\nPer FTSE])","v":295948},{"$f":"SUBTOTAL(109,AcctUNIV[Federal \nRevenue])","v":3142438412},{"$f":"SUBTOTAL(109,AcctUNIV[Federal \nRevenue\nPer FTSE])","v":190626},{"$f":"SUBTOTAL(109,AcctUNIV[Institutional \nRevenue])","v":3582047666},{"$f":"SUBTOTAL(109,AcctUNIV[Institutional \nRevenue\nPer FTSE])","v":166072},{"$f":"SUBTOTAL(109,AcctUNIV[Total \nRevenue])","v":16925372996},{"$f":"SUBTOTAL(109,AcctUNIV[Total \nRevenue\nPer FTSE])","v":1002783},{"$f":"SUBTOTAL(109,AcctUNIV[[Instructional ]])","v":4415083133},{"$f":"SUBTOTAL(109,AcctUNIV[Instructional\nPer FTSE])","v":275910},{"$f":"SUBTOTAL(109,AcctUNIV[Academic \nSupport])","v":2048802828},{"$f":"SUBTOTAL(109,AcctUNIV[Academic \nSupport\nPer FTSE])","v":111405},{"$f":"SUBTOTAL(109,AcctUNIV[Institutional Support])","v":1294081359},{"$f":"SUBTOTAL(109,AcctUNIV[Institutional Support\nPer FTSE])","v":96702},{"$f":"SUBTOTAL(109,AcctUNIV[[Other Expenses ]])","v":6386638017},{"$f":"SUBTOTAL(109,AcctUNIV[Other Expenses\nPer FTSE])","v":371165},{"$f":"SUBTOTAL(109,AcctUNIV[Total \nExpenditures])","v":14144605337},{"$f":"SUBTOTAL(109,AcctUNIV[Total \nExpenditures\nPer FTSE])","v":855182}]
["*Revenue excludes Hospital & Clinic, Professional Fees, and Auxiliary revenue. Expenditures excludes Public Service & Auxiliary expenditures.\t"]
[]
[]
[]
[null,null,null,null,{"$f":"AcctUNIV[[#Totals],[State \nRevenue]]-'Summary (by Institution Type)'!B10","v":4491385244}]
[]
[]
[]
[]
[]
[]
["Texas A&M University",3632]
["Texas A&M AgriLife Extension Service",555]
["Texas A&M AgriLife Research",556]
["Texas A&M Engineering Experiment Station",712]
["Texas A&M Engineering Extension Service",716]
["Texas A&M Forest Service",576]
["Texas A&M System Shared Services Center",708]
["Texas A&M Transportation Institute",727]
["Texas A&M University - System",3629]
["Texas A&M Vet. Medical Diagnostic Laboratory",557]
["Texas Division of Emergency Management",575]

{"sheet":"T&F Summary","index":7,"n_rows":82,"n_cols":20,"rows_kept":82,"cut":false,"hidden":false,"merged":[[25,0,25,19],[27,14,27,15],[26,4,26,7],[26,12,26,15],[27,4,27,5],[27,6,27,7],[27,8,27,9],[27,12,27,13],[27,16,27,17],[44,16,44,17],[41,0,41,19],[40,0,40,19],[43,4,43,7],[43,12,43,15],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,12,44,13],[44,14,44,15],[42,0,42,19],[0,0,0,19],[1,0,1,19],[2,0,2,19],[3,0,3,19],[24,0,24,19],[23,0,23,19],[4,12,4,15],[5,8,5,9],[5,16,5,17],[5,4,5,5],[5,6,5,7],[5,12,5,13],[5,14,5,15],[4,4,4,7]]}
["Summary Tuition and Fees"]
["Health - Related Institutions"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
[null,null,null,null,"Tuition",null,null,null,null,null,null,null,"Fees"]
[null,null,null,"Tuition","Waivers",null,"Exemptions",null,"Tuition",null,null,"Fees","Fee Waivers",null,"Fee Exemptions",null,"Fees"]
["Institution","Sort","FICE","Gross","Statutory ","Institutional","Statutory ","Institutional","Schol Disc & Allow","Net",null,"Gross","Statutory ","Institutional","Statutory ","Institutional","Schol Disc & Allow","Net",null,"Total Net"]
["The University of Texas Southwestern Medical Center",390,30,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A8)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A8)","v":28142661},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A8)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A8)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A8)","v":-322697},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A8)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A8)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A8)","v":-1727169},{"$f":"SUM(D8:I8)","v":26092795},null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A8)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A8)","v":1012283},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A8)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A8)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A8)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A8)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A8)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A8)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A8)","v":-67481},{"$f":"SUM(L8:Q8)","v":944802},null,{"$f":"J8+R8","v":27037597}]
["The University of Texas Medical Branch at Galveston",400,104952,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A9)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A9)","v":41786756},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A9)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A9)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A9)","v":-897117},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A9)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A9)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A9)","v":-3708145},37181494,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A9)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A9)","v":14570991},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A9)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A9)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A9)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A9)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A9)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A9)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A9)","v":-1227101},13343890,null,50525384]
["The University of Texas Health Science Center at Houston",410,11618,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A10)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A10)","v":58894401},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A10)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A10)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A10)","v":-732796},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A10)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A10)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A10)","v":-850377},57311228,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A10)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A10)","v":12567225},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A10)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A10)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A10)","v":-213079},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A10)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A10)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A10)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A10)","v":0},12354146,null,69665374]
["The University of Texas Health Science Center at San Antonio",420,40,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A11)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A11)","v":58639053},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A11)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A11)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A11)","v":-1594839},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A11)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A11)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A11)","v":-1549696},55494518,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A11)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A11)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A11)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A11)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A11)","v":-177204},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A11)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A11)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A11)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A11)","v":-172188},-349392,null,55145126]
["The University of Texas M.D. Anderson Cancer Center",430,25554,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A12)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A12)","v":1587026},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A12)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A12)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A12)","v":-7450},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A12)","v":-10052},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A12)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A12)","v":0},1569524,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A12)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A12)","v":360142},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A12)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A12)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A12)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A12)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A12)","v":-4271},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A12)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A12)","v":0},355871,null,1925395]
["The University of Texas Health Science Center at Tyler",440,42439,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A13)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A13)","v":657134},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A13)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A13)","v":0},657134,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A13)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A13)","v":94942},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A13)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A13)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A13)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A13)","v":0},94942,null,752076]
["Texas A&M University - System Health Science Center",450,89,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A14)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A14)","v":44159763},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A14)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A14)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A14)","v":-1041626},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A14)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A14)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A14)","v":-2983658},40134479,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A14)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A14)","v":15744549},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A14)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A14)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A14)","v":-220255},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A14)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A14)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A14)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A14)","v":-1214904},14309390,null,54443869]
["University of North Texas Health Science Center at Fort Worth",461,130,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A15)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A15)","v":24066627},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A15)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A15)","v":-2638792},21427835,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A15)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A15)","v":11570508},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A15)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A15)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A15)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A15)","v":-692945},10877563,null,32305398]
["Texas Tech University Health Sciences Center",470,412,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A16)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A16)","v":50590369},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A16)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A16)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A16)","v":-1663899},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A16)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A16)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A16)","v":-7749790},41176680,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A16)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A16)","v":28442363},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A16)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A16)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A16)","v":-2071768},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A16)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A16)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A16)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A16)","v":0},26370595,null,67547275]
["Texas Tech University Health Sciences Center at El Paso",480,862,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A17)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A17)","v":13232186},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A17)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A17)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A17)","v":-276478},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A17)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A17)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A17)","v":-2900996},10054712,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A17)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A17)","v":6207741},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A17)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A17)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A17)","v":-123514},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A17)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A17)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A17)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A17)","v":0},6084227,null,16138939]
["The University of Texas at Rio Grande Valley (M)",500,203599,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A18)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A18)","v":4383610},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A18)","v":-54119},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A18)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A18)","v":-74201},4255290,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A18)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A18)","v":359929},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A18)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A18)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A18)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A18)","v":0},359929,null,4615219]
["The University of Texas at Austin (M)",510,203658,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A19)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A19)","v":3855178},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A19)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A19)","v":-316389},3538789,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A19)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A19)","v":1101752},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A19)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A19)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A19)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A19)","v":-265881},835871,null,4374660]
["University of Houston (M)",520,203652,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A20)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A20)","v":2292426},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A20)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A20)","v":-11839},2280587,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A20)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A20)","v":577701},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A20)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A20)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A20)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A20)","v":-2733},574968,null,2855555]
["Sam Houston State University (M)",530,103606,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A21)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A21)","v":17938250},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A21)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A21)","v":0},17938250,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A21)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A21)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A21)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A21)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A21)","v":0},0,null,17938250]
[]
[]
["Lamar State Colleges and Texas State Technical Colleges"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
[null,null,null,null,"Tuition",null,null,null,null,null,null,null,"Fees"]
[null,null,null,"Tuition","Waivers",null,"Exemptions",null,"Tuition",null,null,"Fees","Fee Waivers",null,"Fee Exemptions",null,"Fees"]
["Institution","Sort","FICE","Gross","Statutory ","Institutional","Statutory ","Institutional","Schol Disc & Allow","Net",null,"Gross","Statutory ","Institutional","Statutory ","Institutional","Schol Disc & Allow","Net",null,"Total Net"]
["Lamar Institute of Technology",490,36273,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A30)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A30)","v":5938450},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A30)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A30)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A30)","v":-114444},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A30)","v":-296974},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A30)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A30)","v":-2501454},{"$f":"SUM(D30:I30)","v":3025578},null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A30)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A30)","v":2852386},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A30)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A30)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A30)","v":-3292},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A30)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A30)","v":-320166},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A30)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A30)","v":-1075667},{"$f":"SUM(L30:Q30)","v":1453261},null,{"$f":"J30+R30","v":4478839}]
["Lamar State College - Orange",500,23582,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A31)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A31)","v":3325896},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A31)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A31)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A31)","v":-150514},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A31)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A31)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A31)","v":-1770875},1404507,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A31)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A31)","v":2923255},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A31)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A31)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A31)","v":-43765},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A31)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A31)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A31)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A31)","v":-519741},2359749,null,3764256]
["Lamar State College - Port Arthur",510,23485,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A32)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A32)","v":3373431},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A32)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A32)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A32)","v":-127936},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A32)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A32)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A32)","v":-1341076},1904419,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A32)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A32)","v":2590922},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A32)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A32)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A32)","v":-66177},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A32)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A32)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A32)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A32)","v":-1076601},1448144,null,3352563]
["Texas State Technical College - Harlingen",520,9225,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A33)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A33)","v":12874247},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A33)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A33)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A33)","v":-274927},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A33)","v":-656167},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A33)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A33)","v":-6535768},5407385,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A33)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A33)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A33)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A33)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A33)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A33)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A33)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A33)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A33)","v":0},0,null,5407385]
["Texas State Technical College - West Texas",530,9932,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A34)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A34)","v":5208659},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A34)","v":-139939},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A34)","v":-268644},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A34)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A34)","v":-2129558},2670518,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A34)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A34)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A34)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A34)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A34)","v":0},0,null,2670518]
["Texas State Technical College - Marshall",540,33965,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A35)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A35)","v":3292085},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A35)","v":-45911},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A35)","v":-110692},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A35)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A35)","v":-1324527},1810955,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A35)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A35)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A35)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A35)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A35)","v":0},0,null,1810955]
["Texas State Technical College - Waco",550,3634,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A36)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A36)","v":28937871},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A36)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A36)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A36)","v":-431265},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A36)","v":-982675},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A36)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A36)","v":-12710470},14813461,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A36)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A36)","v":2003562},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A36)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A36)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A36)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A36)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A36)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A36)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A36)","v":-967535},1036027,null,15849488]
["Texas State Technical College - North Texas",552,133965,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A37)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A37)","v":1756385},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A37)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A37)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A37)","v":-111047},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A37)","v":-129161},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A37)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A37)","v":-571446},944731,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A37)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A37)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A37)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A37)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A37)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A37)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A37)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A37)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A37)","v":0},0,null,944731]
["Texas State Technical College - Fort Bend",553,203634,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A38)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A38)","v":4607256},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A38)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A38)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A38)","v":-83446},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A38)","v":-648606},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A38)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A38)","v":-1110984},2764220,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A38)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A38)","v":0},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A38)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A38)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A38)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A38)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A38)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A38)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A38)","v":0},0,null,2764220]
[]
[]
["Texas Public Universities"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
[null,null,null,null,"Tuition",null,null,null,null,null,null,null,"Fees"]
[null,null,null,"Tuition","Waivers",null,"Exemptions",null,"Tuition",null,null,"Fees","Fee Waivers",null,"Fee Exemptions",null,"Fees"]
["Institution","Sort","FICE","Gross","Statutory ","Institutional","Statutory ","Institutional","Schol Disc & Allow","Net",null,"Gross","Statutory ","Institutional","Statutory ","Institutional","Schol Disc & Allow","Net",null,"Total Net"]
["The University of Texas at Arlington",40,3656,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A47)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A47)","v":387065267},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A47)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A47)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A47)","v":-12059534},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A47)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A47)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A47)","v":-90932241},284073492,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A47)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A47)","v":108337653},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A47)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A47)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A47)","v":-567507},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A47)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A47)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A47)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A47)","v":-28259381},79510765,null,363584257]
["The University of Texas at Austin (A+H)",51,3658,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A48)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A48)","v":667600117},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A48)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A48)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A48)","v":-20211931},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A48)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A48)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A48)","v":-160420229},486967957,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A48)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A48)","v":49859792},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A48)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A48)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A48)","v":-1305550},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A48)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A48)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A48)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A48)","v":-12031027},36523215,null,523491172]
["The University of Texas at Dallas",60,9741,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A49)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A49)","v":436151831},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A49)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A49)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A49)","v":-8538563},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A49)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A49)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A49)","v":-129876668},297736600,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A49)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A49)","v":97581685},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A49)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A49)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A49)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A49)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A49)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A49)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A49)","v":0},97581685,null,395318285]
["The University of Texas at El Paso",70,3661,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A50)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A50)","v":144696862},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A50)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A50)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A50)","v":-5186926},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A50)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A50)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A50)","v":-44282228},95227708,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A50)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A50)","v":45190338},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A50)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A50)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A50)","v":-1404735},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A50)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A50)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A50)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A50)","v":-13891747},29893856,null,125121564]
["The University of Texas at Rio Grande Valley (A+H)",91,3599,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A51)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A51)","v":229550172},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A51)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A51)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A51)","v":-8311916},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A51)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A51)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A51)","v":-151229744},70008512,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A51)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A51)","v":30227533},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A51)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A51)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A51)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A51)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A51)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A51)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A51)","v":0},30227533,null,100236045]
["The University of Texas of the Permian Basin",100,9930,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A52)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A52)","v":28640390},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A52)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A52)","v":-10794565},17845825,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A52)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A52)","v":12882215},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A52)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A52)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A52)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A52)","v":0},12882215,null,30728040]
["The University of Texas at San Antonio",110,10115,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A53)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A53)","v":230567629},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A53)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A53)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A53)","v":-22074916},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A53)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A53)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A53)","v":-56177648},152315065,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A53)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A53)","v":111313321},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A53)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A53)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A53)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A53)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A53)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A53)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A53)","v":-37756493},73556828,null,225871893]
["The University of Texas at Tyler",120,11163,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A54)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A54)","v":60999167},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A54)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A54)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A54)","v":-4323844},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A54)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A54)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A54)","v":-25428542},31246781,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A54)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A54)","v":19843648},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A54)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A54)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A54)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A54)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A54)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A54)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A54)","v":0},19843648,null,51090429]
["Texas A&M University",130,3632,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A55)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A55)","v":627908246},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A55)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A55)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A55)","v":-28571078},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A55)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A55)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A55)","v":-117831401},481505767,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A55)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A55)","v":302635761},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A55)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A55)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A55)","v":-9205759},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A55)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A55)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A55)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A55)","v":-61356503},232073499,null,713579266]
["Texas A&M University at Galveston",140,10298,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A56)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A56)","v":21257275},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A56)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A56)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A56)","v":-1186693},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A56)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A56)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A56)","v":-2140246},17930336,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A56)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A56)","v":10702006},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A56)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A56)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A56)","v":-585997},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A56)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A56)","v":-1943},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A56)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A56)","v":-1087013},9027053,null,26957389]
["Prairie View A&M University",150,3630,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A57)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A57)","v":71313820},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A57)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A57)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A57)","v":-3207022},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A57)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A57)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A57)","v":-29195674},38911124,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A57)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A57)","v":27940020},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A57)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A57)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A57)","v":-1366780},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A57)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A57)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A57)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A57)","v":-11328262},15244978,null,54156102]
["Tarleton State University",160,3631,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A58)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A58)","v":81902342},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A58)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A58)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A58)","v":-5898084},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A58)","v":-182660},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A58)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A58)","v":-16935225},58886373,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A58)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A58)","v":36830312},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A58)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A58)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A58)","v":-2412542},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A58)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A58)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A58)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A58)","v":-7937410},26480360,null,85366733]
["Texas A&M University - Corpus Christi",170,11161,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A59)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A59)","v":56736128},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A59)","v":-245986},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A59)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A59)","v":-4466959},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A59)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A59)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A59)","v":-10337087},41686096,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A59)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A59)","v":42680689},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A59)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A59)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A59)","v":-3179051},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A59)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A59)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A59)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A59)","v":-8142584},31359054,null,73045150]
["Texas A&M University - Kingsville",180,3639,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A60)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A60)","v":31125528},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A60)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A60)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A60)","v":-1580812},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A60)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A60)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A60)","v":-9435903},20108813,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A60)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A60)","v":21383773},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A60)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A60)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A60)","v":-1266182},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A60)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A60)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A60)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A60)","v":-6302491},13815100,null,33923913]
["Texas A&M International University",190,9651,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A61)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A61)","v":32848767},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A61)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A61)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A61)","v":-1096912},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A61)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A61)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A61)","v":-17160905},14590950,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A61)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A61)","v":30997890},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A61)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A61)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A61)","v":-715553},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A61)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A61)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A61)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A61)","v":-16513520},13768817,null,28359767]
["West Texas A&M University",200,3665,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A62)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A62)","v":56213970},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A62)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A62)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A62)","v":-4471552},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A62)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A62)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A62)","v":-12612501},39129917,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A62)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A62)","v":16800601},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A62)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A62)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A62)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A62)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A62)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A62)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A62)","v":-5105890},11694711,null,50824628]
["Texas A&M University - Commerce",210,3565,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A63)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A63)","v":41390350},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A63)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A63)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A63)","v":-4634566},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A63)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A63)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A63)","v":-7386040},29369744,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A63)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A63)","v":41247788},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A63)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A63)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A63)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A63)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A63)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A63)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A63)","v":-11979203},29268585,null,58638329]
["Texas A&M University - Texarkana",220,29269,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A64)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A64)","v":11601921},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A64)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A64)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A64)","v":-657004},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A64)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A64)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A64)","v":-3187625},7757292,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A64)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A64)","v":3894435},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A64)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A64)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A64)","v":-219845},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A64)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A64)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A64)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A64)","v":-1070688},2603902,null,10361194]
["Texas A&M University - Central Texas",223,42295,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A65)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A65)","v":13023442},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A65)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A65)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A65)","v":-1267641},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A65)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A65)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A65)","v":-2116070},9639731,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A65)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A65)","v":3577623},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A65)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A65)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A65)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A65)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A65)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A65)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A65)","v":-929527},2648096,null,12287827]
["Texas A&M University - San Antonio",226,42485,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A66)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A66)","v":26785128},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A66)","v":-220920},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A66)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A66)","v":-2640097},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A66)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A66)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A66)","v":-7645652},16278459,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A66)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A66)","v":23181706},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A66)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A66)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A66)","v":-2265140},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A66)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A66)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A66)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A66)","v":-6828060},14088506,null,30366965]
["University of Houston (A+H)",231,3652,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A67)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A67)","v":420612532},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A67)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A67)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A67)","v":-10103197},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A67)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A67)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A67)","v":-98389280},312120055,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A67)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A67)","v":105828049},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A67)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A67)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A67)","v":-2537181},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A67)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A67)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A67)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A67)","v":-24823189},78467679,null,390587734]
["University of Houston - Clear Lake",240,11711,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A68)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A68)","v":58536602},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A68)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A68)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A68)","v":-1834237},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A68)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A68)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A68)","v":-11242398},45459967,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A68)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A68)","v":9878240},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A68)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A68)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A68)","v":-325689},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A68)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A68)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A68)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A68)","v":-1826113},7726438,null,53186405]
["University of Houston - Downtown",250,12826,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A69)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A69)","v":83792703},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A69)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A69)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A69)","v":-2203594},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A69)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A69)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A69)","v":-19615776},61973333,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A69)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A69)","v":15351368},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A69)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A69)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A69)","v":-369054},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A69)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A69)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A69)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A69)","v":-3628397},11353917,null,73327250]
["University of Houston - Victoria",260,13231,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A70)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A70)","v":22482509},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A70)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A70)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A70)","v":-894545},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A70)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A70)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A70)","v":-4975535},16612429,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A70)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A70)","v":5549578},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A70)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A70)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A70)","v":-233069},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A70)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A70)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A70)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A70)","v":-1215833},4100676,null,20713105]
["Lamar University ",270,3581,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A71)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A71)","v":104013001},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A71)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A71)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A71)","v":-4848867},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A71)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A71)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A71)","v":-16945843},82218291,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A71)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A71)","v":31066268},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A71)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A71)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A71)","v":-783968},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A71)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A71)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A71)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A71)","v":-4891813},25390487,null,107608778]
["Sam Houston State University (A+H)",281,3606,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A72)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A72)","v":142766909},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A72)","v":-4962870},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A72)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A72)","v":-10372240},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A72)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A72)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A72)","v":-49879286},77552513,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A72)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A72)","v":88200826},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A72)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A72)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A72)","v":-7485600},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A72)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A72)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A72)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A72)","v":0},80715226,null,158267739]
["Texas State University",290,3615,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A73)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A73)","v":306588521},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A73)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A73)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A73)","v":-19788749},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A73)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A73)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A73)","v":-80090088},206709684,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A73)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A73)","v":64701428},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A73)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A73)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A73)","v":-3518687},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A73)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A73)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A73)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A73)","v":-17787327},43395414,null,250105098]
["Sul Ross State University",300,3625,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A74)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A74)","v":9386957},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A74)","v":-102532},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A74)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A74)","v":-652617},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A74)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A74)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A74)","v":-2978402},5653406,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A74)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A74)","v":3999395},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A74)","v":-69427},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A74)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A74)","v":-395421},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A74)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A74)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A74)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A74)","v":0},3534547,null,9187953]
["Texas Tech University",310,3644,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A75)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A75)","v":353845314},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A75)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A75)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A75)","v":-19781707},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A75)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A75)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A75)","v":-69305317},264758290,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A75)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A75)","v":159934528},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A75)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A75)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A75)","v":-9104781},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A75)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A75)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A75)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A75)","v":-31317669},119512078,null,384270368]
["Angelo State University",320,3541,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A76)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A76)","v":44260507},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A76)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A76)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A76)","v":-7289097},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A76)","v":-320529},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A76)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A76)","v":-11138126},25512755,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A76)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A76)","v":23300720},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A76)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A76)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A76)","v":-4731850},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A76)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A76)","v":-39418},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A76)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A76)","v":-5631062},12898390,null,38411145]
["University of North Texas",330,3594,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A77)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A77)","v":415087346},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A77)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A77)","v":-36032539},379054807,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A77)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A77)","v":146649496},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A77)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A77)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A77)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A77)","v":-95544379},51105117,null,430159924]
["University of North Texas at Dallas",333,42421,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A78)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A78)","v":28383500},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A78)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A78)","v":-6309015},22074485,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A78)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A78)","v":6069941},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A78)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A78)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A78)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A78)","v":0},6069941,null,28144426]
["Midwestern State University",340,3592,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A79)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A79)","v":27084229},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A79)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A79)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A79)","v":-2177413},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A79)","v":-70171},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A79)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A79)","v":-6990608},17846037,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A79)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A79)","v":24420748},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A79)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A79)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A79)","v":-1679097},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A79)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A79)","v":-1073229},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A79)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A79)","v":-5577376},16091046,null,33937083]
["Stephen F. Austin State University",350,3624,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A80)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A80)","v":78738026},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A80)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A80)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A80)","v":-7981528},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A80)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A80)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A80)","v":-16742815},54013683,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A80)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A80)","v":27087160},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A80)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A80)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A80)","v":-2226428},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A80)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A80)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A80)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A80)","v":-8783944},16076788,null,70090471]
["Texas Southern University",360,3642,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A81)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A81)","v":74919731},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A81)","v":0},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A81)","v":0},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A81)","v":-4594966},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A81)","v":0},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A81)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A81)","v":-27219890},43104875,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A81)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A81)","v":18549040},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A81)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A81)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A81)","v":0},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A81)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A81)","v":0},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A81)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A81)","v":-3140510},15408530,null,58513405]
["Texas Woman's University",370,3646,{"$f":"SUMIFS(Input[T. - Gross E&G],Input[Institution Name],A82)\n+SUMIFS(Input[T. - Gross Desg],Input[Institution Name],A82)","v":119797011},{"$f":"SUMIFS(Input[T. W. - Stat (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[T. W. - Stat (R AFR) Desg],Input[Institution Name],A82)","v":-4661316},{"$f":"SUMIFS(Input[T. W. - Inst. (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[T. W. - Inst. (R AFR) Desg],Input[Institution Name],A82)","v":-42536},{"$f":"SUMIFS(Input[T. Exp. - Stat (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[T. Exp. - Stat (R AFR) Desg],Input[Institution Name],A82)","v":-3517753},{"$f":"SUMIFS(Input[T. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[T. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A82)","v":-2965409},{"$f":"SUMIFS(Input[T. Schlr E&G],Input[Institution Name],A82)\n+SUMIFS(Input[T. Schlr Desg],Input[Institution Name],A82)","v":0},108609997,null,{"$f":"SUMIFS(Input[Fees - Gross E&G],Input[Institution Name],A82)\n+SUMIFS(Input[Fees - Gross Desg],Input[Institution Name],A82)","v":20384676},{"$f":"SUMIFS(Input[F. W. - Stat (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[F. W. - Stat (R AFR) Desg],Input[Institution Name],A82)","v":0},{"$f":"SUMIFS(Input[F. W. - Inst. (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[F. W. - Inst. (R AFR) Desg],Input[Institution Name],A82)","v":-1375},{"$f":"SUMIFS(Input[F. Exp. - Stat (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[F. Exp. - Stat (R AFR) Desg],Input[Institution Name],A82)","v":-753855},{"$f":"SUMIFS(Input[F. Exp. - Inst. (R AFR) E&G],Input[Institution Name],A82)\n+SUMIFS(Input[F. Exp. - Inst. (R AFR) Desg],Input[Institution Name],A82)","v":-1199},{"$f":"SUMIFS(Input[Fee Schlr E&G],Input[Institution Name],A82)\n+SUMIFS(Input[Fee Schlr Desg],Input[Institution Name],A82)","v":-39515115},-19886868,null,88723129]

{"sheet":"Definitions","index":8,"n_rows":104,"n_cols":2,"rows_kept":104,"cut":false,"hidden":false,"merged":[[73,0,74,1],[101,0,102,1],[93,0,93,1],[69,0,70,1],[103,0,104,1],[90,0,90,1],[75,0,77,1],[84,0,85,1],[81,0,82,1],[86,0,87,1],[88,0,89,1],[91,0,92,1],[83,0,83,1],[78,0,80,1],[94,0,100,1],[71,0,72,1],[0,0,0,1],[1,0,1,1],[23,0,24,1],[37,0,38,1],[29,0,30,1],[25,0,26,1],[27,0,28,1],[31,0,32,1],[33,0,35,1],[36,0,36,1],[21,0,21,1],[22,0,22,1],[39,0,44,1],[46,0,48,1],[68,0,68,1],[45,0,45,1],[50,0,50,1],[49,0,49,1],[64,0,65,1],[66,0,67,1],[51,0,63,1]]}
[]
["Abbreviations | Acronyms"]
["Abbrev.","Description"]
["(A+H)","Academic + Health Professions "]
["(A+H+M)","All Disciplines; Academic, Health Professions, and Medical"]
["(A+H+NF)","All Disciplines; Academic, Health Professions, and Non-formula"]
["(M)","Medical"]
["AFR","Annual Financial Report"]
["AUF","Available University Fund"]
["GASB","Governmental Accounting Standards Board"]
["GR","General Revenue"]
["HEF","Higher Education Fund"]
["HRI","Health - Related Institutions"]
["IFRS","Integrated Financial Reporting System"]
["NACUBO","National Association of College and University Business Officers"]
["PVT","Private/Independent"]
["PUF","Permanent University Fund"]
["SCH","Semester Credit Hour"]
["SRECNP","Schedule of Revenues, Expenses, and Changes in Net Position"]
["UNIV","Texas Public Universities"]
[]
["Definitions"]
["Definitions align with rules for reporting for fiscal year 2023. "]
["Academic Support - Funds used primarily to support services for an institution’s primary mission of instruction, research, and public service. This may include technical support, academic administration, and the retention and display of educational materials."]
[]
["Auxiliary Enterprises - Expenses of activities that exist to furnish goods or services to students, faculty, or staff, and that charges a fee directly related to, although not necessarily equal to, the cost of the goods or services."]
[]
["Available University Fund (AUF) - A fund established in Article 7, §18, of the Texas Constitution to receive all interest and earnings of the Permanent University Fund and used to pay the debt service on PUF-backed bonds."]
[]
["Capital Outlay from Current Fund Sources – Expenditures for the construction or acquisition of capital assets funded from current funding sources."]
[]
["Exemptions - Programs authorized by state statute that allow a resident, and in some cases a nonresident, student to enroll in an institution of higher education and pay a reduced amount of tuition and/or fees."]
[]
["Functional categories - As defined by National Association of College and University Business Officers -- Instruction, research, public service, academic support, student service, institutional support, operation and maintenance of plant, scholarships and fellowships, depreciation, auxiliary enterprises, and hospital."]
[]
[]
["General Revenue (GR) - State tax revenue."]
["Governmental Accounting Standards Board (GASB) - An entity created by the Financial Accounting Foundation to set accounting standards for governmental entities including public institutions of higher education."]
[]
["Higher Education Fund (HEF) - Total spending authority for the current period for the constitutional appropriation for acquiring land with or without permanent improvements, constructing and equipping buildings or other permanent improvements, major repair or rehabilitation of building or other permanent improvements and acquisition of capital equipment, library books, and library materials at eligible institutions and agencies of higher education. \nA fund established in Article 7, §17, of the Texas Constitution to fund capital improvements and capital equipment for institutions not included in the Permanent University Fund."]
[]
[]
[]
[]
[]
["Hospitals and Clinics – Revenue associated with the operations of hospitals and clinic operations."]
["Institutional Expenditures -  All costs of activities separately organized and operated in connection with instructional departments primarily for the purpose of giving professional training to students as a necessary part of the educational work of the related departments."]
[]
[]
["Institutional Funds - Fees, gifts, grants, contracts, and patient revenue, not appropriated by the legislature."]
["Institutional Resources"]
["Endowment & Interest Income – Revenue derived from investments.\nLocal government Grants - Operating revenue grants and contracts received from local governmental entities.\nPrivate Gifts & Grants - Operating revenue grants and contracts received from individuals, corporations, and non-profit entities not associated with a governmental entity.\nSales & Services - Includes (1) revenues that are related incidentally to the conduct of instruction, research, and public service and (2) revenues from activities that exist to provide an instructional and laboratory experience for students that incidentally create goods and services that may be sold. For Health-Related Institutions, it includes revenues generated from nonprofessional fees and miscellaneous income, e.g. reimbursement for long distance charges, collections for photocopy services, lab fees, computer services, rental of microscopes, etc.\nNet Auxiliary Enterprises - Revenues derived directly from the operation of auxiliary enterprises themselves. Auxiliary enterprises are activities that furnish a service to students, faculty, or staff and charge a fee that is directly related to, although not necessarily equal to, the cost of the service (e.g. dormitories, dining halls, and bookstores). The activity is managed as essentially self-supporting.\nOther Income - Any operating revenue that does not fall within one of the above categories should be included here.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Institutional Support - Funds used for items such as central executive level management, fiscal operations, administrative data processing, human resources; and records, logistical activities and activities concerned with community and alumni relations."]
[]
["Instruction -  Funds used for all activities that are a part of an institution’s instruction program to include faculty salaries, academic departmental operating expenses, and support staff salaries."]
[]
["Local Funds - Tuition, certain fees, and other educational and general revenue appropriated by the legislature. "]
["NACUBO - The National Association of College and University Business Officers (NACUBO) provides guidance in business operations of higher education institutions."]
[]
["Operation and Maintenance of Plant - Funds used for the operation and maintenance of the physical plant, such as custodial services, landscape and ground maintenance, and utilities."]
[]
["Other Expense - Expenses for activities not directly related to the basic services performed by the institution, which do not fall within one of the above categories."]
[]
["Permanent University Fund (PUF) - A fund established in Article 7, §11, of the Texas Constitution of the Texas Constitution and is a public endowment contributing to the support of most institutions in the University of Texas (UT) System and the Texas A&M University (TAMU) System."]
[]
[]
["Professional Fees – Revenues for colleges and universities derived from the fees charged by the professional staffs at health institutions as part of the Medical Practice Plans. Examples of such fees could include doctors' fees for clinic visits, medical and dental procedures, professional opinion and anatomical procedures, such as analysis of specimens after a surgical procedure, etc."]
[]
[]
["Public Service - Funds used for activities that are established primarily to provide non-instructional services beneficial to those external to the institution."]
[]
["Research - Funds used for activities specifically organized to produce research outcomes."]
["Scholarships and Fellowships - Funds used for scholarships and fellowships including tuition remissions and exemptions in the form of grants to students either from selection by the institution or from an entitlement program."]
[]
["Semester Credit Hour (SCH) - A unit of measure of instruction consisting of 60 minutes, of which 50 minutes must be direct instruction, over a 15-week period in a semester system or a 10-week period in a quarter system."]
[]
["State Appropriations - State of Texas appropriations spending authority received from the Legislature for the institution for the current fiscal period."]
[]
["State Grants & Contracts - State of Texas appropriations for specific grants and contracts."]
["Student Services - Funds used for activities whose primary purpose is to contribute to the students’ emotional and physical well being outside the context of the formal instruction program. Included are funds used for the admissions and registrar offices."]
[]
["Tuition\n"]
["Tuition (Board authorized) - A tuition charge that a general academic teaching institution or a medical and dental unit may impose on any graduate resident or nonresident student in an amount as specified in Texas Education Code, §54.008.\t\nTuition (Designated) -A tuition charge authorized under Texas Education Code, §54.0513, that institutions other than public community colleges may impose on any graduate or undergraduate, resident or nonresident student, in an amount that the governing board of the institution considers necessary for the effective operation of the institution.\t\nTuition (Statutory) - A tuition charge authorized under Texas Education Code, §54.051, in an amount determined by the Texas Legislature for resident or nonresident students. This includes the charge for state-funded continuing education courses.\t"]
[]
[]
[]
[]
[]
[]
["Tuition & Fees (Net) - Current year totals of tuition and fees paid by students and parents after reduction by waivers, remissions, and exemptions or scholarship discounts and allowances."]
[]
["Waivers - Programs authorized by state statute that allow a nonresident student to enroll in an institution of higher education and pay a reduced amount of nonresident tuition."]

{"sheet":"Input","index":9,"n_rows":80,"n_cols":578,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["Institution Name","System","Type","Sort","Status","FICE","St. Ap. E & G","St. Ap. Desg","St. Ap. Aux","St. Ap. R Exp","St. Ap. Loan","St. Ap. Annuity","St. Ap. Unexp","St. Ap. R of Ind","St. Ap. Inv in P","St. G&C - Rstr E&G","St. G&C - Rstr Desg","St. G&C - Rstr Aux","St. G&C - Rstr R Exp","St. G&C - Rstr Loan","St. G&C - Rstr Annuity","St. G&C - Rstr Unexp","St. G&C - Rstr R of Ind","St. G&C - Rstr Inv in P","HEF E&G","HEF Desg","HEF Aux","HEF R Exp","HEF Loan","HEF Annuity","HEF Unexp","HEF R of Ind","HEF Inv in P","Available E&G","Available Desg","Available Aux","Available R Exp","Available Loan","Available Annuity","Available Unexp","Available R of Ind","Available Inv in P","T. W. - Stat (NR AFR) E&G","T. W. - Stat (NR AFR) Desg","T. W. - Stat (NR AFR) Aux","T. W. - Stat (NR AFR) R Exp","T. W. - Stat (NR AFR) Loan","T. W. - Stat (NR AFR) Annuity","T. W. - Stat (NR AFR) Unexp","T. W. - Stat (NR AFR) R of Ind","T. W. - Stat (NR AFR) Inv in P","T. W. - Inst. (NR AFR) E&G","T. W. - Inst. (NR AFR) Desg","T. W. - Inst. (NR AFR) Aux","T. W. - Inst. (NR AFR) R Exp","T. W. - Inst. (NR AFR) Loan","T. W. - Inst. (NR AFR) Annuity","T. W. - Inst. (NR AFR) Unexp","T. W. - Inst. (NR AFR) R of Ind","T. W. - Inst. (NR AFR) Inv in P","T. Exp. - Stat (NR AFR) E&G","T. Exp. - Stat (NR AFR) Desg","T. Exp. - Stat (NR AFR) Aux","T. Exp. - Stat (NR AFR) R Exp","T. Exp. - Stat (NR AFR) Loan","T. Exp. - Stat (NR AFR) Annuity","T. Exp. - Stat (NR AFR) Unexp","T. Exp. - Stat (NR AFR) R of Ind","T. Exp. - Stat (NR AFR) Inv in P","T. Exp. - Inst. (NR AFR) E&G","T. Exp. - Inst. (NR AFR) Desg","T. Exp. - Inst. (NR AFR) Aux","T. Exp. - Inst. (NR AFR) R Exp","T. Exp. - Inst. (NR AFR) Loan","T. Exp. - Inst. (NR AFR) Annuity","T. Exp. - Inst. (NR AFR) Unexp","T. Exp. - Inst. (NR AFR) R of Ind","T. Exp. - Inst. (NR AFR) Inv in P","T. - Gross E&G","T. - Gross Desg","T. - Gross Aux","T. - Gross R Exp","T. - Gross Loan","T. - Gross Annuity","T. - Gross Unexp","T. - Gross R of Ind","T. - Gross Inv in P","T. W. - Stat (R AFR) E&G","T. W. - Stat (R AFR) Desg","T. W. - Stat (R AFR) Aux","T. W. - Stat (R AFR) R Exp","T. W. - Stat (R AFR) Loan","T. W. - Stat (R AFR) Annuity","T. W. - Stat (R AFR) Unexp","T. W. - Stat (R AFR) R of Ind","T. W. - Stat (R AFR) Inv in P","T. W. - Inst. (R AFR) E&G","T. W. - Inst. (R AFR) Desg","T. W. - Inst. (R AFR) Aux","T. W. - Inst. (R AFR) R Exp","T. W. - Inst. (R AFR) Loan","T. W. - Inst. (R AFR) Annuity","T. W. - Inst. (R AFR) Unexp","T. W. - Inst. (R AFR) R of Ind","T. W. - Inst. (R AFR) Inv in P","T. Exp. - Stat (R AFR) E&G","T. Exp. - Stat (R AFR) Desg","T. Exp. - Stat (R AFR) Aux","T. Exp. - Stat (R AFR) R Exp","T. Exp. - Stat (R AFR) Loan","T. Exp. - Stat (R AFR) Annuity","T. Exp. - Stat (R AFR) Unexp","T. Exp. - Stat (R AFR) R of Ind","T. Exp. - Stat (R AFR) Inv in P","T. Exp. - Inst. (R AFR) E&G","T. Exp. - Inst. (R AFR) Desg","T. Exp. - Inst. (R AFR) Aux","T. Exp. - Inst. (R AFR) R Exp","T. Exp. - Inst. (R AFR) Loan","T. Exp. - Inst. (R AFR) Annuity","T. Exp. - Inst. (R AFR) Unexp","T. Exp. - Inst. (R AFR) R of Ind","T. Exp. - Inst. (R AFR) Inv in P","T. Schlr E&G","T. Schlr Desg","T. Schlr Aux","T. Schlr R Exp","T. Schlr Loan","T. Schlr Annuity","T. Schlr Unexp","T. Schlr R of Ind","T. Schlr Inv in P","F. W. - Stat (NR AFR) E&G","F. W. - Stat (NR AFR) Desg","F. W. - Stat (NR AFR) Aux","F. W. - Stat (NR AFR) R Exp","F. W. - Stat (NR AFR) Loan","F. W. - Stat (NR AFR) Annuity","F. W. - Stat (NR AFR) Unexp","F. W. - Stat (NR AFR) R of Ind","F. W. - Stat (NR AFR) Inv in P","F. W. - Inst. (NR AFR) E&G","F. W. - Inst. (NR AFR) Desg","F. W. - Inst. (NR AFR) Aux","F. W. - Inst. (NR AFR) R Exp","F. W. - Inst. (NR AFR) Loan","F. W. - Inst. (NR AFR) Annuity","F. W. - Inst. (NR AFR) Unexp","F. W. - Inst. (NR AFR) R of Ind","F. W. - Inst. (NR AFR) Inv in P","F. Exp. - Stat (NR AFR) E&G","F. Exp. - Stat (NR AFR) Desg","F. Exp. - Stat (NR AFR) Aux","F. Exp. - Stat (NR AFR) R Exp","F. Exp. - Stat (NR AFR) Loan","F. Exp. - Stat (NR AFR) Annuity","F. Exp. - Stat (NR AFR) Unexp","F. Exp. - Stat (NR AFR) R of Ind","F. Exp. - Stat (NR AFR) Inv in P","F. Exp. - Inst. (NR AFR) E&G","F. Exp. - Inst. (NR AFR) Desg","F. Exp. - Inst. (NR AFR) Aux","F. Exp. - Inst. (NR AFR) R Exp","F. Exp. - Inst. (NR AFR) Loan","F. Exp. - Inst. (NR AFR) Annuity","F. Exp. - Inst. (NR AFR) Unexp","F. Exp. - Inst. (NR AFR) R of Ind","F. Exp. - Inst. (NR AFR) Inv in P","Fees - Gross E&G","Fees - Gross Desg","Fees - Gross Aux","Fees - Gross R Exp","Fees - Gross Loan","Fees - Gross Annuity","Fees - Gross Unexp","Fees - Gross R of Ind","Fees - Gross Inv in P","F. W. - Stat (R AFR) E&G","F. W. - Stat (R AFR) Desg","F. W. - Stat (R AFR) Aux","F. W. - Stat (R AFR) R Exp","F. W. - Stat (R AFR) Loan","F. W. - Stat (R AFR) Annuity","F. W. - Stat (R AFR) Unexp","F. W. - Stat (R AFR) R of Ind","F. W. - Stat (R AFR) Inv in P","F. W. - Inst. (R AFR) E&G","F. W. - Inst. (R AFR) Desg","F. W. - Inst. (R AFR) Aux","F. W. - Inst. (R AFR) R Exp","F. W. - Inst. (R AFR) Loan","F. W. - Inst. (R AFR) Annuity","F. W. - Inst. (R AFR) Unexp","F. W. - Inst. (R AFR) R of Ind","F. W. - Inst. (R AFR) Inv in P","F. Exp. - Stat (R AFR) E&G","F. Exp. - Stat (R AFR) Desg","F. Exp. - Stat (R AFR) Aux","F. Exp. - Stat (R AFR) R Exp","F. Exp. - Stat (R AFR) Loan","F. Exp. - Stat (R AFR) Annuity","F. Exp. - Stat (R AFR) Unexp","F. Exp. - Stat (R AFR) R of Ind","F. Exp. - Stat (R AFR) Inv in P","F. Exp. - Inst. (R AFR) E&G","F. Exp. - Inst. (R AFR) Desg","F. Exp. - Inst. (R AFR) Aux","F. Exp. - Inst. (R AFR) R Exp","F. Exp. - Inst. (R AFR) Loan","F. Exp. - Inst. (R AFR) Annuity","F. Exp. - Inst. (R AFR) Unexp","F. Exp. - Inst. (R AFR) R of Ind","F. Exp. - Inst. (R AFR) Inv in P","Fee Schlr E&G","Fee Schlr Desg","Fee Schlr Aux","Fee Schlr R Exp","Fee Schlr Loan","Fee Schlr Annuity","Fee Schlr Unexp","Fee Schlr R of Ind","Fee Schlr Inv in P","Fed G&C - Rest E&G","Fed G&C - Rest Desg","Fed G&C - Rest Aux","Fed G&C - Rest R Exp","Fed G&C - Rest Loan","Fed G&C - Rest Annuity","Fed G&C - Rest Unexp","Fed G&C - Rest R of Ind","Fed G&C - Rest Inv in P","Professional Fees E&G","Professional Fees Desg","Professional Fees Aux","Professional Fees R Exp","Professional Fees Loan","Professional Fees Annuity","Professional Fees Unexp","Professional Fees R of Ind","Professional Fees Inv in P","H&C E&G","H&C Desg","H&C Aux","H&C R Exp","H&C Loan","H&C Annuity","H&C Unexp","H&C R of Ind","H&C Inv in P","End & Int Inc E&G","End & Int Inc Desg","End & Int Inc Aux","End & Int Inc R Exp","End & Int Inc Loan","End & Int Inc Annuity","End & Int Inc Unexp","End & Int Inc R of Ind","End & Int Inc Inv in P","Loc Gov G - Rest E&G","Loc Gov G - Rest Desg","Loc Gov G - Rest Aux","Loc Gov G - Rest R Exp","Loc Gov G - Rest Loan","Loc Gov G - Rest Annuity","Loc Gov G - Rest Unexp","Loc Gov G - Rest R of Ind","Loc Gov G - Rest Inv in P","Pvt G&G - Rest E&G","Pvt G&G - Rest Desg","Pvt G&G - Rest Aux","Pvt G&G - Rest R Exp","Pvt G&G - Rest Loan","Pvt G&G - Rest Annuity","Pvt G&G - Rest Unexp","Pvt G&G - Rest R of Ind","Pvt G&G - Rest Inv in P","S&S E&G","S&S Desg","S&S Aux","S&S R Exp","S&S Loan","S&S Annuity","S&S Unexp","S&S R of Ind","S&S Inv in P","Net Aux Ent E&G","Net Aux Ent Desg","Net Aux Ent Aux","Net Aux Ent R Exp","Net Aux Ent Loan","Net Aux Ent Annuity","Net Aux Ent Unexp","Net Aux Ent R of Ind","Net Aux Ent Inv in P","Oth Inc E&G","Oth Inc Desg","Oth Inc Aux","Oth Inc R Exp","Oth Inc Loan","Oth Inc Annuity","Oth Inc Unexp","Oth Inc R of Ind","Oth Inc Inv in P","Instr E&G","Instr Desg","Instr Aux","Instr R Exp","Instr Loan","Instr Annuity","Instr Unexp","Instr R of Ind","Instr Inv in P","Res E&G","Res Desg","Res Aux","Res R Exp","Res Loan","Res Annuity","Res Unexp","Res R of Ind","Res Inv in P","Pub Srv E&G","Pub Srv Desg","Pub Srv Aux","Pub Srv R Exp","Pub Srv Loan","Pub Srv Annuity","Pub Srv Unexp","Pub Srv R of Ind","Pub Srv Inv in P","H&C (OU) E&G","H&C (OU) Desg","H&C (OU) Aux","H&C (OU) R Exp","H&C (OU) Loan","H&C (OU) Annuity","H&C (OU) Unexp","H&C (OU) R of Ind","H&C (OU) Inv in P","Acad Sup E&G","Acad Sup Desg","Acad Sup Aux","Acad Sup R Exp","Acad Sup Loan","Acad Sup Annuity","Acad Sup Unexp","Acad Sup R of Ind","Acad Sup Inv in P","Stu Svc E&G","Stu Svc Desg","Stu Svc Aux","Stu Svc R Exp","Stu Svc Loan","Stu Svc Annuity","Stu Svc Unexp","Stu Svc R of Ind","Stu Svc Inv in P","Inst. Spt E&G","Inst. Spt Desg","Inst. Spt Aux","Inst. Spt R Exp","Inst. Spt Loan","Inst. Spt Annuity","Inst. Spt Unexp","Inst. Spt R of Ind","Inst. Spt Inv in P","M&O Plnt E&G","M&O Plnt Desg","M&O Plnt Aux","M&O Plnt R Exp","M&O Plnt Loan","M&O Plnt Annuity","M&O Plnt Unexp","M&O Plnt R of Ind","M&O Plnt Inv in P","Schl & Fell E&G","Schl & Fell Desg","Schl & Fell Aux","Schl & Fell R Exp","Schl & Fell Loan","Schl & Fell Annuity","Schl & Fell Unexp","Schl & Fell R of Ind","Schl & Fell Inv in P","Aux Ent E&G","Aux Ent Desg","Aux Ent Aux","Aux Ent R Exp","Aux Ent Loan","Aux Ent Annuity","Aux Ent Unexp","Aux Ent R of Ind","Aux Ent Inv in P","Cap Out fund E&G","Cap Out fund Desg","Cap Out fund Aux","Cap Out fund R Exp","Cap Out fund Loan","Cap Out fund Annuity","Cap Out fund Unexp","Cap Out fund R of Ind","Cap Out fund Inv in P","Oth Exp E&G","Oth Exp Desg","Oth Exp Aux","Oth Exp R Exp","Oth Exp Loan","Oth Exp Annuity","Oth Exp Unexp","Oth Exp R of Ind","Oth Exp Inv in P","Cap Out n-Fund E&G","Cap Out n-Fund Desg","Cap Out n-Fund Aux","Cap Out n-Fund R Exp","Cap Out n-Fund Loan","Cap Out n-Fund Annuity","Cap Out n-Fund Unexp","Cap Out n-Fund R of Ind","Cap Out n-Fund Inv in P","M&Nm Xfrs E&G","M&Nm Xfrs Desg","M&Nm Xfrs Aux","M&Nm Xfrs R Exp","M&Nm Xfrs Loan","M&Nm Xfrs Annuity","M&Nm Xfrs Unexp","M&Nm Xfrs R of Ind","M&Nm Xfrs Inv in P","Bond Xfrs In E&G","Bond Xfrs In Desg","Bond Xfrs In Aux","Bond Xfrs In R Exp","Bond Xfrs In Loan","Bond Xfrs In Annuity","Bond Xfrs In Unexp","Bond Xfrs In R of Ind","Bond Xfrs In Inv in P","Debt Srv Pay E&G","Debt Srv Pay Desg","Debt Srv Pay Aux","Debt Srv Pay R Exp","Debt Srv Pay Loan","Debt Srv Pay Annuity","Debt Srv Pay Unexp","Debt Srv Pay R of Ind","Debt Srv Pay Inv in P","Unreal G/L E&G","Unreal G/L Desg","Unreal G/L Aux","Unreal G/L R Exp","Unreal G/L Loan","Unreal G/L Annuity","Unreal G/L Unexp","Unreal G/L R of Ind","Unreal G/L Inv in P","Add End E&G","Add End Desg","Add End Aux","Add End R Exp","Add End Loan","Add End Annuity","Add End Unexp","Add End R of Ind","Add End Inv in P","Bond Proceeds E&G","Bond Proceeds Desg","Bond Proceeds Aux","Bond Proceeds R Exp","Bond Proceeds Loan","Bond Proceeds Annuity","Bond Proceeds Unexp","Bond Proceeds R of Ind","Bond Proceeds Inv in P","Dep Exp E&G","Dep Exp Desg","Dep Exp Aux","Dep Exp R Exp","Dep Exp Loan","Dep Exp Annuity","Dep Exp Unexp","Dep Exp R of Ind","Dep Exp Inv in P","Xfr Cap Sys E&G","Xfr Cap Sys Desg","Xfr Cap Sys Aux","Xfr Cap Sys R Exp","Xfr Cap Sys Loan","Xfr Cap Sys Annuity","Xfr Cap Sys Unexp","Xfr Cap Sys R of Ind","Xfr Cap Sys Inv in P","OPEB Exp E&G","OPEB Exp Desg","OPEB Exp Aux","OPEB Exp R Exp","OPEB Exp Loan","OPEB Exp Annuity","OPEB Exp Unexp","OPEB Exp R of Ind","OPEB Exp Inv in P","Non-Cash Cap E&G","Non-Cash Cap Desg","Non-Cash Cap Aux","Non-Cash Cap R Exp","Non-Cash Cap Loan","Non-Cash Cap Annuity","Non-Cash Cap Unexp","Non-Cash Cap R of Ind","Non-Cash Cap Inv in P","Cap Out E&G","Cap Out Desg","Cap Out Aux","Cap Out R Exp","Cap Out Loan","Cap Out Annuity","Cap Out Unexp","Cap Out R of Ind","Cap Out Inv in P","SRECNA","SRECNA T & F (Total Gross)","SRECNA R-AFR, W,Exp,Schl","Cost Study Inst.","Cost Study Resh","Cost Study Pub Svc","Cost Study Aca Sppt","Cost Study Stu Svcs","Cost Study Inst. Sppt","Cost Study Op & Maint","Cost Study Schl & Fell","Cost Study Aux","Cost Study Intr C. Ath","Space Fed PT Inst.","Space Fed PT Resh","Space Fed PT Pub Svc","Space Fed PT H & C","Space Fed PT Aca Sppt","Space Fed PT Stu Svcs","Space Fed PT Inst. Sppt","Space Fed PT Op & Maint","Space Fed PT Schl & Fell","Space St. PT Inst.","Space St. PT Resh","Space St. PT Pub Svc","Space St. PT H&C","Space St. PT Aca Sppt","Space St. PT Stu Svcs","Space St. PT Inst. Sppt","Space St. PT Op & Maint","Space St. PT Schl & Fell","CS. Adj S & Srv H&C Rev, etc.","CS. Adj Disc & Allow","SRECNA Inst.","SRECNA Resh","SRECNA Pub Svc","SRECNA H&C","SRECNA Aca Sppt","SRECNA Stu Svcs","SRECNA Inst. Sppt","SRECNA Op & Maint","SRECNA Schl & Fell","SRECNA Aux","SRECNA Cap Out fund","SRECNA Oth Exp","Footnote Rev Rec'd","Footnote Non Exp","Contact Name","Contact Phone","Contact Email","FTSE","FTFE","State \nRevenue","Constitutional \nFunds Revenue","Federal \nRevenue","Institutional \nRevenue","Net Tuition","Net Fees","Other"]
["The University of Texas at Arlington","UT","UNIV",40,"Balanced",3656,162368179,0,0,0,0,0,0,0,0,18614578,1054831,0,2339552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23123802,-4175210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99172063,287893204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10215135,-1844399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16172939,-74759302,0,0,0,0,0,0,0,-437,-1284680,-3532870,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1875,108335778,20563467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-567507,-1560646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-499,-28258882,-3910959,0,0,0,0,0,0,969072,20077182,0,152064267,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6726704,23167495,504320,6941162,22725,157,2068152,0,0,0,120001,0,1746179,0,0,0,0,0,0,1277319,0,17947080,0,0,588229,0,0,1709630,30642927,0,3713189,0,0,0,0,0,0,0,47821182,0,0,0,0,0,0,189767,4761466,0,1344963,775906,0,583669,0,-4348357,125428683,86788050,0,4681833,0,0,0,0,0,21305974,35123356,0,56540381,0,0,0,0,0,4764199,1818613,0,14678484,0,0,0,0,0,null,null,null,null,null,null,null,null,null,23788547,35282999,0,9662372,0,0,0,0,0,10180342,68308235,0,3492516,501458,0,0,0,0,26858883,30890437,0,1204463,0,0,0,0,0,27536899,12765758,0,992193,0,0,6519729,0,0,8204386,20862178,0,24587673,0,0,0,0,0,0,0,61156409,1418270,0,0,0,0,0,1318092,7589987,997727,7390017,0,0,0,0,0,0,20276,604,0,-568489,0,0,0,459098,0,0,0,0,0,0,-28448578,0,0,-10643204,35001319,9458802,-58765204,30235,1233177,36130714,0,1821641,0,0,0,0,0,0,11728337,0,0,-12827950,-3608670,-16696991,0,0,0,0,0,0,0,-23160273,-2116873,457024,18373,-575817,832619,0,0,0,0,0,0,0,2484363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-54081915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115377,0,0,0,0,0,0,0,0,45744401,76047920,515966387,-137290268,299659,9835287,496050,2358691,1871934,465958,970517,0,997727,0,28094,2034485,8845,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,216898566,112969711,21261296,null,68733918,82482551,58953783,47814579,53654237,62574679,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":17295823},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":-88511},106330641,-24544947,"Debra Johnson",8172723330,"debra.johson@uta.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":31775.11},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":2216},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":184377140},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":173110521},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":99978363},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":284073492},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":79510765},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":-88511}]
["The University of Texas at Austin (A+H+M)",null,"AHM",50,"Balanced",3658,826504723,0,0,0,0,0,0,0,0,44750900,19877985,0,15111661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,481497000,0,0,0,0,0,0,0,0,-50197496,-17375706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126863516,544591779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2176003,-18035927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29312529,-131424091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139344,50822200,46386188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1305550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32196,-12264712,-10617976,0,0,0,0,0,0,609652,157541257,0,582004829,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432677,360420347,-21163705,126493306,720480,932636,-33750185,0,0,0,36020166,0,7424130,0,0,0,0,0,0,128073675,0,369060449,0,0,0,0,0,1780,305709916,0,61089397,0,0,0,0,0,0,0,361633017,0,0,0,0,0,0,245541,10788248,-347651751,-454235,-2251973,0,0,0,359479663,540372936,157450850,0,77204995,0,0,0,0,0,58082124,67252851,0,725306199,0,0,0,0,0,2346165,72738420,0,72666637,0,0,0,0,0,null,null,null,null,null,null,null,null,null,151163406,296354239,0,92049384,0,0,0,0,0,15142674,28834978,0,3757086,-6013626,0,0,0,0,101082281,136269698,0,17263403,0,0,0,0,0,4228122,178911878,0,1901,0,0,71208721,0,0,50528106,56196853,0,95568335,0,0,0,0,0,0,0,302928940,79712554,0,0,0,0,0,11400985,16444127,2245764,-44908540,0,0,0,0,0,5923,4951471,3617,27660,2948151,0,0,0,640715,0,0,0,0,0,0,-177724046,0,0,-31723319,-81349787,-14089063,-173242520,-1159917,45026405,312128526,0,9600581,0,0,0,0,0,0,178037802,0,0,-27150312,-69740827,-57299485,-1032395,0,0,-3398695,0,0,117851,2864300,1129522,1331734,159547,-25904614,1996221,0,0,0,0,0,0,0,96036225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-388722815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31743467,0,0,0,0,0,0,0,0,162906382,629877442,768803027,-205168984,4354440,-48255629,5945100,13905236,84851,6282321,544157,20258,2275843,-22246,1185933,2482040,372341,null,0,0,0,0,0,0,440767,0,null,0,0,0,0,0,null,null,775028781,850641174,147751222,null,539567029,41721112,254615382,254350622,202293294,382641494,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":-14817664},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":8577537},0,-786015931,"Don Simpson",5122327745,"dsimpson@austin.utexas.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":906245269},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":481497000},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":740155738},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":1730436018},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":490506745},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":37359086},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":8571614}]
["The University of Texas at Austin (A+H)","UT","UNIV",51,"Balanced",3658,809744072,0,0,0,0,0,0,0,0,44750900,19313733,0,10523008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24528693,0,0,0,0,0,0,0,0,-50197496,-17375706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125494196,542105921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2176003,-18035928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28996139,-131424090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139344,49720448,46386188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1305550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32196,-11998831,-10617976,0,0,0,0,0,0,609652,157541258,0,566170648,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432677,358710475,-21163705,124321429,720481,932783,-33750185,0,0,0,1020166,0,7239350,0,0,0,0,0,0,14238032,0,337512638,0,0,0,0,0,1780,302785963,0,61089396,0,0,0,0,0,0,0,358301906,0,0,0,0,0,0,245541,9198554,-347651751,-454235,-2251973,0,0,0,360218338,539358152,149921040,0,75779383,0,0,0,0,0,48510902,58904486,0,702323928,0,0,0,0,0,2100630,71169299,0,69030481,0,0,0,0,0,null,null,null,null,null,null,null,null,null,125105027,283925330,0,90892261,0,0,0,0,0,15142674,28834978,0,3686869,-6013626,0,0,0,0,93024650,124546338,0,15061903,0,0,0,0,0,1261727,178911878,0,1900,0,0,70924948,0,0,50348962,55599075,0,93971591,0,0,0,0,0,0,0,301915218,79712555,0,0,0,0,0,11235808,16418368,2245763,-45156458,0,0,0,0,0,5923,4951471,3617,27660,2948152,0,0,0,640715,0,0,0,0,0,0,-173903365,0,0,449726497,-122811161,-14089063,-174902692,-1159917,45026276,312128526,0,9600581,0,0,0,0,0,0,178038101,0,0,-27150312,-57562045,-54890926,-1032395,0,0,-3398695,0,0,117851,2864300,1129522,1325677,159547,-25706738,1996221,0,0,0,0,0,0,0,91167591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-362879045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31743467,0,0,0,0,0,0,0,0,158646846,621992693,763846097,-204586713,4354440,-48586683,5945100,13855142,84851,6276679,517851,20258,2275843,-22246,872418,-1582643,-292179,null,0,0,0,0,0,0,440767,0,null,0,0,0,0,0,null,null,765058575,809739316,142300410,null,499922618,41650895,232632891,251100453,199919628,381627773,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":-15256519},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":8577538},429459412,-18113620.370000001,"Don Simpson",5122327745,"dsimpson@austin.utexas.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":48577.599999999999},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":11434},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":884331713},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":-24528693},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":724321558},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":1542211210},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":486967957},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":36523215},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":8571615}]
["The University of Texas at Dallas","UT","UNIV",60,"Balanced",9741,138282304,0,0,0,0,0,0,0,0,16323129,11324825,0,1818117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-25930361,-25977544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81085716,355066115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-745894,-7792669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20398829,-109477839,0,0,0,0,0,0,0,0,-143795,-48866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,449006,97132679,33805648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-649411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8117542,0,0,0,0,0,0,497929,20506039,0,87696172,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1708347,30698332,0,17290690,6779,-5421,2502,0,0,0,28036,0,80567,0,0,0,0,0,0,2436629,0,45027802,0,0,6392402,0,0,7527732,32824154,0,550546,0,0,0,0,0,0,0,52120136,0,0,0,0,0,0,3206,10110387,0,1147714,8124,0,3028315,0,926274,137975525,81796550,0,534237,0,0,0,0,0,10648991,32368464,0,71554920,0,0,0,0,0,5285088,4706959,0,3310537,0,0,0,0,0,null,null,null,null,null,null,null,null,null,20822299,61029965,0,3692541,0,0,0,0,0,250001,21841292,0,543790,474736,0,0,0,0,19155452,27081604,0,2083698,0,0,0,0,0,17739792,37851304,0,513115,0,0,2392976,0,0,3714458,26713783,0,10752476,0,0,0,0,0,0,0,52902891,0,0,0,0,0,0,142078,16126806,2112957,6796293,0,0,0,0,0,0,555083,1564,0,0,0,0,0,134967,0,0,0,0,0,0,-45036027,0,0,3615618,2214830,7906293,-31873748,548999,26471275,4408331,0,53592026,0,0,0,0,0,0,32409608,0,0,-11373190,-15591632,-24765180,-263922,0,0,-139824,0,0,0,4502037,0,0,0,-4847793,0,0,0,0,0,0,0,0,27447571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-98596648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70214161,225954341,567539164,-147182184,3719083,11185619,89941,2508755,287841,2654257,2614644,5037,2112957,91571,0,1545503,0,null,0,0,0,0,0,0,189799,0,null,0,0,0,0,0,null,null,220306312,114572375,13302584,null,85544805,23109819,48320754,58497187,41180717,52902891,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":25178134},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":691614},226889257,0,"Cindy Milligan",9728832632,"cxm133830@utdallas.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":26449.279999999999},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":2015},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":167748375},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":108700140},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":159793117},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":297736600},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":97581685},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":691614}]
["The University of Texas at El Paso","UT","UNIV",70,"Balanced",3661,119911491,0,0,0,0,0,0,0,0,27142207,50000,0,538149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20627956,-55993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32431963,112264899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1103085,-4083841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10365447,-33916781,0,0,0,0,0,0,0,0,-20500,-1880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45190338,11910146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1404735,-134901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13891747,-3896570,0,0,0,0,0,0,188270,19601091,0,152512957,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489560,9534245,1880526,10385041,17439,8786,372463,0,0,0,134438,0,1026712,0,0,0,0,0,0,382649,0,15950160,0,0,0,0,0,0,8325790,0,2905542,0,0,0,0,0,0,0,54670723,0,0,0,0,0,0,3865,52093,47206,4310,11434,0,0,0,-150840,93330504,21887497,0,2516257,0,0,0,0,0,32909166,12779823,0,71275977,0,0,0,0,0,559716,1080979,0,5685945,0,0,0,0,0,null,null,null,null,null,null,null,null,null,11949914,11933729,0,3458314,0,0,0,0,0,5721926,15204134,0,3463318,-90011,0,0,0,0,13774884,18743412,0,4021829,0,0,0,0,0,14102692,16312078,0,5094514,0,0,1389074,0,0,11747666,20197037,0,26308122,0,0,0,0,0,0,0,69169657,1386123,0,0,0,0,0,362074,5777200,109677,5219266,0,0,0,0,0,0,85264,0,0,0,0,0,0,0,0,0,0,0,0,0,-25890445,0,0,28466916,12319454,13704922,-48903287,381317,1802970,1425198,0,347563,0,0,0,0,0,0,71032368,0,0,-12707200,-7440447,-6187240,-1018511,0,0,0,0,0,0,2072412,0,0,0,410826,0,0,0,0,0,0,0,0,7244934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35770142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81187,0,0,0,0,0,0,0,0,37358663,90260247,201797346,-68797107,706971,8613890,0,1097453,92189,648090,199947,0,109677,0,0,1347723,6000,null,0,0,0,0,0,0,234593,0,null,0,0,0,0,0,null,null,117734258,116964966,7326640,null,27341957,24299367,36540125,36898358,58252825,70555780,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":11468217},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":85264},78862367,2483238,"Daniel Dominguez",9157475083,"drdominguez@utep.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":18970.060000000001},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":2379},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":147641847},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":172302318},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":49453687},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":95227708},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":29893856},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":85264}]
["The University of Texas at Rio Grande Valley (A+H+M)",null,"AHM",90,"Balanced",3599,174626187,0,0,0,0,0,0,0,0,55333887,2024066,0,1719807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7594133,0,0,0,0,0,0,0,0,0,-12378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46673714,187260068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2806033,-5560002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26712668,-124591277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2431349,28156113,24308388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-527103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14180921,0,0,0,0,0,0,4858212,7628819,0,162949660,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979377,13887197,6951,2247572,0,3931,0,0,0,0,19344514,0,177435,0,0,0,0,0,0,3883710,0,26162606,0,0,0,0,0,0,7832817,0,5064092,0,0,0,0,0,0,0,10902494,0,0,0,0,0,0,5538811,12800050,0,136161,124230,0,0,0,0,148163049,45953211,0,18873410,0,0,0,0,0,2880920,30225784,0,27060461,0,0,0,0,0,2487680,1955497,0,13113040,0,0,0,0,0,null,null,null,null,null,null,null,null,null,23171014,49702543,0,5479230,0,0,0,0,0,12062936,17189470,0,6249276,-30801,0,0,0,0,9519575,30328031,0,269174,0,0,0,0,0,12726494,27107148,0,94194,0,0,3110972,0,0,9617821,18256820,0,31150459,0,0,0,0,0,0,5496368,30301499,465726,0,0,0,0,0,422824,7174720,183785,13176709,0,0,0,0,0,1350,810956,239137,0,51233,0,0,0,100400,0,0,0,0,0,0,-65124671,0,0,-14970963,85846063,16560725,-84358703,436358,236594,3349322,0,8071175,0,0,0,0,0,0,96915387,0,0,-18019900,-3035130,-3546813,0,0,0,0,0,0,0,2322248,0,0,0,-470591,0,0,0,0,0,0,0,0,5484682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-61898225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1001208,0,78254,0,0,0,0,0,0,0,0,86082709,64264707,288829632,-174378004,940960,16197100,93038,3209614,316,294256,60387,0,188797,0,0,1256900,0,null,0,50960,0,0,0,0,0,0,null,0,0,0,0,0,null,null,212989670,60167165,17556217,null,78352787,35470881,40116780,43038808,59025100,36263593,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":20958038},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1203076},31664422,1851657,"Lilia M. St. Clair",9566657906,"lilia.stclair@utrgv.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":233703947},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":175436691},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":98182503},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":74263802},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":30587462},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1201726}]
["The University of Texas at Rio Grande Valley (A+H)","UT","UNIV",91,"Balanced",3599,128847264,0,0,0,0,0,0,0,0,48924701,2024066,0,448047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7581033,0,0,0,0,0,0,0,0,0,-12378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45018431,184531741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2751914,-5560002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26721030,-124508714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2416640,27810893,24071375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-527103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14172354,0,0,0,0,0,0,4858212,7628819,0,149661326,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979377,12677961,6951,2029383,0,83,0,0,0,0,8737,0,177435,0,0,0,0,0,0,3137495,0,5656908,0,0,0,0,0,0,7588218,0,2551749,0,0,0,0,0,0,0,10795040,0,0,0,0,0,0,175792,2605369,0,120694,124230,0,0,0,0,109507575,35593584,0,17635758,0,0,0,0,0,2880920,30225784,0,24657487,0,0,0,0,0,2095527,1440408,0,4388533,0,0,0,0,0,null,null,null,null,null,null,null,null,null,11241305,42335247,0,2809223,0,0,0,0,0,10019756,16922725,0,6189520,-30801,0,0,0,0,9519575,30328031,0,269174,0,0,0,0,0,11057351,25961109,0,94194,0,0,2606584,0,0,9572961,18037668,0,29973492,0,0,0,0,0,0,5496368,28091519,465726,0,0,0,0,0,422824,6760431,183785,11748522,0,0,0,0,0,0,693315,239137,0,51233,0,0,0,29210,0,0,0,0,0,0,-34493427,0,0,-22574630,84495959,14666254,-57301348,436358,232575,1559637,0,-7593538,0,0,0,0,0,0,46548121,0,0,-18019900,-3035130,-3459613,0,0,0,0,0,0,0,2322248,0,0,0,-458782,0,0,0,0,0,0,0,0,4379117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47031872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78254,0,0,0,0,0,0,0,0,53608988,5480331,283849080,-174241117,516072,14943266,50875,3072416,316,294256,49564,0,188797,0,0,1163143,0,null,0,50960,0,0,0,0,0,0,null,0,0,0,0,0,null,null,162736917,57764191,7924468,null,56385775,33101200,40116780,39719238,57584121,34053613,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":19115562},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1012895},0,0,"Lilia M. St. Clair",9566657906,"lilia.stclair@utrgv.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":26545.72},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":2429},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":180244078},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":162148357},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":37833431},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":70008512},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":30227533},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1012895}]
["The University of Texas of the Permian Basin","UT","UNIV",100,"Balanced",9930,37420802,0,0,0,0,0,0,0,0,4934075,233631,0,231111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2796902,-2573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210759,-1135214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6605424,22034966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30327,-10764238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21800,12860415,3626173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1039897,0,0,0,0,0,0,0,1068789,0,13757812,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124687,480631,0,1929079,0,0,0,0,0,0,0,0,1298546,0,0,0,0,0,0,83126,0,10890945,0,0,0,0,0,110505,1349127,0,248282,0,0,0,0,0,0,0,6858260,0,0,0,0,0,0,0,2360199,0,300379,0,0,0,0,0,17050173,13149691,0,2148024,0,0,0,0,0,345316,710328,0,2283731,0,0,0,0,0,430607,760542,0,1100186,0,0,0,0,0,null,null,null,null,null,null,null,null,null,3454902,3421658,0,1570995,0,0,0,0,0,1938273,2026465,0,46685,0,0,0,0,0,5730509,4742697,0,3324953,0,0,0,0,0,3957684,5573936,0,23563,0,0,1785299,0,0,2274430,4608717,0,4784658,0,0,0,0,0,0,343116,13494109,354913,0,0,0,0,0,0,1051636,111165,691286,0,0,0,0,0,0,6,503,182,0,0,0,0,5962,0,0,0,0,0,0,-8461762,0,0,-4247046,7681260,12441462,-15488139,0,11235,2285690,0,155347,0,0,0,0,0,0,5994962,0,0,-12186200,-1617290,-6442556,0,0,0,0,0,0,0,377266,0,0,0,-142738,0,0,0,0,0,0,-4405,0,760571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21278381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10315849,-16226108,45148778,-11913097,655516,9765,32500,208116,750,551457,284818,111165,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,32347888,3339375,2291335,null,8447555,4011423,13798159,11340482,11667805,14192138,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1854087},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":6653},0,0,"Jana Juarez",4325522717,"juarez_j@utpb.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":3941.33},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":383},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":42819619},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":14826601},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":19175506},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":17845825},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":12882215},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":6653}]
["The University of Texas at San Antonio","UT","UNIV",110,"Balanced",10115,164839228,0,0,0,0,0,0,0,0,30584645,634217,0,1776045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12284148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50220064,180347565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3592310,-18482606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13499388,-42678260,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5839298,105474023,38115973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2655303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1987324,-35769169,-10226444,0,0,0,0,0,0,605162,13797570,0,152486197,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1536514,14214486,2805482,9477141,-15417,10851,1530904,0,0,0,350750,0,2529283,0,0,0,0,0,0,612671,0,24245696,0,0,0,0,0,0,14179148,0,1552756,0,0,0,0,0,0,0,62215424,0,0,0,0,0,0,19623,3509847,0,1632888,83433,0,0,0,-523968,104815928,26885372,0,4001455,0,0,0,0,0,56326943,17985989,0,60569834,0,0,0,0,0,5923716,2072747,0,7634436,0,0,0,0,0,null,null,null,null,null,null,null,null,null,26503627,50975093,0,7332488,0,0,0,0,0,6418418,29191314,0,5359761,1207371,0,0,0,0,30451884,13409505,0,3665300,0,0,0,0,0,18928715,30292080,0,1967197,0,0,12019283,0,0,12046322,19668056,0,22106250,0,0,0,0,0,0,931664,68287855,2553241,0,0,0,0,0,519598,5625239,7384009,10520873,0,0,0,0,0,28082,512881,543198,173279,-331724,0,0,0,0,0,0,0,0,0,0,-45980140,0,0,49462471,2024274,-4138715,-79604422,300833,16904582,15197317,0,9278542,0,0,0,0,0,0,88910901,0,0,-16640550,-5242028,-18858229,0,0,0,0,0,0,316325,4059098,737279,59489,0,1086570,0,0,0,0,0,0,0,0,4469668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-77041158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9056940,0,0,0,0,0,0,0,0,70029860,105678323,379996923,-128890804,828868,4060641,307472,4784850,151126,120957,6322492,23315,7449998,0,294739,1362340,1642125,null,0,0,0,0,0,0,404087,0,null,0,0,0,0,0,null,null,135702755,134882766,15630899,null,84811208,42176864,47526689,63207275,53820628,71772760,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":24049719},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":925716},92904252,6258761,"Sheri Hardison",2104586774,"sheri.hardison@utsa.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":27250.09},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":2336},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":197834135},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":166888929},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":74946606},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":152315065},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":73556828},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":897634}]
["The University of Texas at Tyler","UT","UNIV",120,"Balanced",11163,44825821,0,0,0,0,0,0,0,0,4431022,8392108,0,144368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4073345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11721793,49277374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-739063,-3584781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4407360,-21021182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19843648,7466427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6390,0,0,0,0,0,0,0,0,-3244737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,795617,422226,0,20317709,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706581,928458,3,3922857,0,63443,0,0,0,0,0,0,0,0,0,0,0,0,0,358004,715900,1583519,0,0,-60048,0,0,903424,6968110,0,5859993,0,0,0,0,0,0,0,13262160,0,0,0,0,0,0,181,459739,0,513514,0,0,0,0,0,30034959,36230569,0,4880212,0,0,0,0,0,79339,1464936,0,2337152,0,0,0,0,0,0,740412,0,826679,0,0,0,0,0,null,null,null,null,null,null,null,null,null,5901046,9825717,0,1017185,0,0,0,0,0,3087040,11672410,0,194567,35342,0,0,0,0,3883871,9960303,0,344705,0,0,0,0,0,3683802,7294309,0,17819,0,0,2313134,0,0,1310011,4071530,0,8669649,0,0,0,0,0,0,29970,15959671,134441,0,0,0,0,0,27900,1045768,89201,167541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19385081,0,0,-39218,9858958,-702493,-12640299,149777,60283,59974635,0,579318,0,0,0,0,0,0,-35287838,0,0,-9869600,-1703809,-4334713,0,0,0,-47406,0,0,0,1225160,0,0,0,-455259,0,0,-216841,0,0,0,-65367,0,3440094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17252864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20715492,-2495043,88309242,-32990733,455466,88472,0,89201,361269,261776,74226,0,0,0,0,39795,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,71145740,3881427,1567091,null,16743948,14989359,14188879,13309064,14051190,16124082,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1330410},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},0,0,"Brenda Golemon",9035667319,"bgolemon@uttyler.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":7359.26},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":831},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":57793319},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":21535552},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":22207775},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":31246781},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":19843648},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas A&M University","TAMU","UNIV",130,"Balanced",3632,399755486,0,0,0,0,0,0,0,0,75113317,435388,0,17348156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64695488,111903512,0,0,0,0,0,0,0,-53851054,-29085684,0,0,0,0,0,0,0,-2448,-3129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129149996,498758250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3958736,-24612342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26153752,-91677649,0,0,0,0,0,0,0,0,-168747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,978868,301656893,43224665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2610,-9203149,-1464997,0,0,0,0,0,0,0,0,-75644,0,0,0,0,0,0,-225622,-61130881,-8537580,0,0,0,0,0,0,0,32276472,0,176482112,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4281356,14200157,9015873,3876981,195923,308428,640179,0,0,0,0,0,0,0,0,0,0,0,0,10168120,33795799,286293528,606127,0,0,0,0,45867047,119084354,0,1507513,0,0,0,0,0,0,0,249073724,0,0,0,0,0,0,327977,35456008,5475622,518931,1382241,0,0,0,283492,454973219,162660779,0,65324190,0,0,0,0,0,20830713,91565242,0,165696610,0,0,7292,0,0,3440855,18853255,0,6359948,0,0,0,0,0,null,null,null,null,null,null,null,null,null,86885156,181578458,0,35190158,0,0,0,0,0,16027598,66415612,0,5217063,1911992,0,0,0,0,47360129,61678223,0,1414822,0,0,0,0,0,16558774,123595903,0,2789904,0,0,50755092,0,0,13395721,73130732,0,36739570,0,0,0,0,0,0,0,267574106,0,0,0,0,0,0,142878,27316354,3009724,1912728,0,0,0,0,0,1567108,10895962,2734974,1085603,11410,518875,51111,0,8602688,0,0,0,0,0,0,-49651069,0,0,-654612,-62755108,22175286,-124479842,-672955,-17262446,131956856,0,6906,0,0,0,0,0,0,0,0,0,-8268513,-28281361,-69354324,-2778950,0,0,-42649770,0,0,0,169529633,0,0,0,27990319,0,0,0,0,0,0,0,0,5036426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-236322901,0,0,0,0,0,0,0,0,39818055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3688553,142878,27316354,3009724,15235583,0,0,49651069,0,0,163740281,973768672,-227042962,2016419,18777002,250481,7108261,341498,292215,456151,129933,3009724,0,0,162391,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,682958188,278099857,28654058,null,303653772,89572265,110453174,193699673,123266023,267574106,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":32381684},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":25467731},58644588,197519952,"Cris Sowden",9794581866,"crisla@tamu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":59910.12},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":5670},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":492652347},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":176599000},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":208758584},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":524998362},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":481505767},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":232073499},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":23900623}]
["Texas A&M University at Galveston","TAMU","UNIV",140,"Balanced",10298,24725258,0,0,0,0,0,0,0,0,1245835,18370,0,79986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-820896,-759657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4345374,16911901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-194031,-992662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-486056,-1654190,0,0,0,0,0,0,0,0,-5250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87756,10614250,73801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6130,-579867,0,0,0,0,0,0,0,0,-1943,0,0,0,0,0,0,0,-7604,-1079409,-11550,0,0,0,0,0,0,0,1643712,0,9966915,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309076,1467958,0,1448448,3036,1947,0,0,0,0,0,0,0,0,0,0,0,0,0,712546,0,6769500,0,0,0,0,0,0,7778042,0,2100,0,0,0,0,0,0,0,9367529,0,0,0,0,0,0,38148,430858,25294,41519,-19471,0,0,0,0,14000657,9305551,0,3172639,0,0,0,0,0,1062688,2560950,0,9917385,0,0,0,0,0,4,1273082,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2439372,4496169,0,65279,0,0,0,0,0,1064662,2338601,0,72787,2987,0,0,0,0,2177598,4210607,0,648676,0,0,0,0,0,1936,5927946,0,408,0,0,80742,0,0,205108,478764,0,582571,0,0,0,0,0,0,0,7044451,0,0,0,0,0,0,308018,812129,19407,212346,0,0,0,0,0,92829,223260,0,0,0,0,0,0,0,0,0,0,0,0,0,-2640495,0,0,-418619,3368460,1504602,-1324631,0,-161296,0,0,0,0,0,0,0,0,0,0,0,0,-7517624,-1145127,-4143043,0,0,0,0,0,0,0,4506945,0,0,0,195963,0,0,0,0,0,0,0,0,10549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12536292,0,0,0,0,0,0,0,0,7499173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,308018,812129,19407,212346,0,0,2640495,0,0,9467598,32033082,-5013442,149295,587734,-1539,70191,5806,413637,107369,19407,0,0,0,292004,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,26478847,13541023,1273086,null,7000820,3479037,7036881,6011032,1266443,7044451,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1351900},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":316089},5798864,4702908,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":1943.56},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":150},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":26069449},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":11610627},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":18983707},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":17930336},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":9027053},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":223260}]
["Prairie View A&M University","TAMU","UNIV",150,"Balanced",3630,58526536,0,0,0,0,0,0,0,0,69645,132734,0,14098055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32395000,0,0,0,0,0,0,0,0,-6134032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19861442,51452378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-704088,-2502934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8320310,-20875364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135718,27804302,8282085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1366780,-457784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-61666,-11266596,-3305328,0,0,0,0,0,0,0,3538862,0,101002450,0,0,4597836,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1162857,2415084,25079,784113,0,104705,0,0,0,0,0,0,0,0,0,0,0,0,0,731666,21500,13391800,0,0,0,0,0,0,2628261,89648,-15040605,0,0,0,0,0,0,0,18541380,0,0,0,0,0,0,1848958,17252592,2576832,580599,0,0,0,0,-150677,48891786,5185758,0,2486383,0,0,0,0,0,9263353,797540,0,11333878,0,0,0,0,0,3573253,37314,0,8744556,0,0,0,0,0,null,null,null,null,null,null,null,null,null,8515203,7471017,0,14211200,0,0,0,0,0,6398353,11953881,0,9303687,22861,0,0,0,0,12362992,8149395,0,2069054,0,0,0,0,0,6302257,11668803,0,0,0,0,2599671,0,0,2245574,10429840,0,20881102,0,0,0,0,0,0,0,35124064,0,0,0,0,0,0,293553,864606,228532,3413684,0,0,0,0,0,3893,819623,30,350,0,0,293315,0,165441,0,0,0,0,0,0,-3942335,0,0,393819,18803453,17080004,-41364326,0,-869570,6919366,0,0,0,0,0,0,0,0,0,0,0,-4741424,-898359,-5121640,0,0,0,0,0,0,0,11392064,0,0,0,3336523,0,0,0,0,0,0,0,0,1134869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23783053,0,0,0,0,0,0,0,0,1279325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293553,864606,228532,3413684,0,0,3942335,0,0,42255609,107535925,-48860850,246343,1176448,513061,2369043,87162,72984,98373,8429,228532,0,0,267738,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,56563927,21394771,12355123,null,30197420,27678782,22581441,20570731,33556516,35124064,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4800375},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1282652},40153171,14728587,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":8110.69},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":860},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":72826970},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":32395000},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":109139148},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":25709353},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":38911124},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":15244978},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1278759}]
["Tarleton State University","TAMU","UNIV",160,"Balanced",3631,59583135,0,0,0,0,0,0,0,0,126363,119773,0,11964358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5092087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21974513,59927829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1545036,-4353048,0,0,0,0,0,0,0,-182660,0,0,0,0,0,0,0,0,-4447521,-12487704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51945,36778367,16362239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3294,-2409248,-1205731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11304,-7926106,-3392340,0,0,0,0,0,0,2196563,1441858,0,38680065,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282980,2862237,392825,725429,94756,654,119428,0,0,0,0,0,0,0,0,0,0,0,0,640307,162574,13079102,0,0,0,0,0,372335,2392889,0,496348,0,0,0,0,0,0,0,38510051,0,0,0,0,0,0,0,518829,587429,733055,29010,0,189556,0,-27290,33467169,19206950,0,1456390,0,0,0,0,0,7627276,5369167,0,7378843,0,0,0,0,0,395754,2737518,0,769066,0,0,0,0,0,null,null,null,null,null,null,null,null,null,14141946,9492537,0,3479798,0,0,0,0,0,3188186,13912707,0,1657811,141651,0,0,0,0,5589035,14582825,0,4305751,0,0,0,0,0,2662711,7224927,0,1775,0,0,1644635,0,0,2329657,9579164,0,10054131,0,0,0,0,0,0,0,57184342,0,0,0,0,0,0,56133,930482,186811,775241,0,0,0,0,0,0,555296,0,0,0,0,0,0,2012654,0,0,0,0,0,0,-33098588,0,0,2911331,10447066,12602109,-32210930,19551,-925358,17218715,0,0,0,0,0,0,0,0,0,0,0,-10738758,-1949533,-15106515,0,0,0,0,0,0,864033,7954267,1130359,369773,250225,1915839,115375,0,0,0,0,0,0,0,1469841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29548197,0,0,0,0,0,0,0,0,11518901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35765,56133,930482,186811,775241,0,0,33098588,0,0,9599707,135094893,-37963992,256462,496680,5164,165880,655763,85137,41631,55139,186811,0,0,391036,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,54130509,20375286,3902338,null,27114281,18900355,24477611,11534048,21962952,57184342,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1948667},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":2567950},0,0,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":11954.42},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1613},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":71793629},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":42318486},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":22509625},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":58886373},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":26480360},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2567950}]
["Texas A&M University - Corpus Christi","TAMU","UNIV",170,"Balanced",11161,63844785,0,0,0,0,0,0,0,0,205191,105002,0,8091528,0,0,0,0,0,11478824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4110995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19221926,37514202,0,0,0,0,0,0,0,-182232,-63754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1268200,-3198759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3648446,-6688641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245724,42434965,19842095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210655,-2968396,-3108879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145473,-8288057,-2154507,0,0,0,0,0,0,345631,3430901,0,35057463,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219665,1965161,830658,365551,17640,9588,0,0,0,0,0,0,0,0,0,0,0,0,0,2488128,996655,18262179,0,0,11454299,0,0,0,3213868,0,187551,0,0,0,0,0,0,0,20855911,0,0,0,0,0,0,467248,486041,1878631,79964,0,0,264905,0,361041,41690334,26071291,0,1649081,0,0,0,0,0,7752240,2618601,0,23235943,0,0,29556,0,0,905679,1674428,0,1143135,0,0,0,0,0,null,null,null,null,null,null,null,null,null,12997320,19724995,0,1635477,0,0,0,0,0,4845511,8863667,0,628225,79800,0,13644,0,0,4943671,13065402,0,538512,0,0,799,0,0,5138140,7725647,0,6132,0,0,0,0,0,2002518,6430938,0,5278471,0,0,0,0,0,0,0,33792563,0,0,0,0,0,0,2599589,702384,231984,679220,0,0,0,0,0,282357,1181722,262005,69677,0,55369,0,0,1254067,0,0,0,0,0,0,-5860245,0,0,3236817,5488634,13266683,-24082526,168600,-245933,8509186,0,0,0,0,0,0,0,0,0,0,0,-10417137,-661205,-13642464,0,0,0,0,0,0,-12056,4683564,2525372,833730,93511,642489,846293,0,0,0,0,0,0,0,349311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-36028944,0,0,0,0,0,0,0,0,-12726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14878,2599589,702384,231984,679220,0,0,5860245,0,0,-7442972,119258912,-31635053,41903,1839746,68739,1534427,343988,111247,0,41143,231984,0,0,681568,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,69410706,33636340,3723242,null,34357792,14430847,18548384,12869919,13711927,33792563,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4213177},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":3105197},8548184,9612903,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":9028.66},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1164},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":72246506},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":11478824},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":38833995},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":39842829},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":41686096},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":31359054},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2822840}]
["Texas A&M University - Kingsville","TAMU","UNIV",180,"Balanced",3639,46248535,0,0,0,0,0,0,0,0,1193667,73170,0,9157579,0,0,0,0,0,8858060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1777761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12568948,18556580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-503864,-1076948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3944848,-5491055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308341,21075432,7084440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1266182,-414952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-109136,-6193355,-2092548,0,0,0,0,0,0,603936,2219839,0,38207729,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201506,1565614,3837,1133961,881,3316,0,0,0,0,0,0,0,0,0,0,0,0,0,302329,153011,13463374,0,0,0,0,0,185915,3947294,0,683975,0,0,0,0,0,0,0,10452051,0,0,0,0,0,0,1934,4774818,421169,20736,0,0,0,0,-6399,31922083,8265156,0,3727904,0,0,0,0,0,3191985,1341372,0,16227403,0,0,0,0,0,77021,488028,0,132293,0,0,0,0,0,null,null,null,null,null,null,null,null,null,9004191,5192123,0,1293587,0,0,0,0,0,3944829,9113579,0,3576065,-78,0,0,0,0,7076647,6273880,0,525052,0,0,0,0,0,2199572,9802843,0,321201,0,0,3679017,0,0,698078,4578102,0,13050566,0,0,0,0,0,0,0,23114273,0,0,0,0,0,0,546962,300599,160302,2413975,0,0,0,0,0,0,382144,0,0,0,0,0,0,4087387,0,0,0,0,0,0,-4273532,0,0,741381,-7571584,9942072,-18079971,5955,-874463,16074393,0,0,0,0,0,0,0,0,0,0,0,-7348618,-250500,-5924390,0,0,0,0,0,0,0,3872875,0,2604076,-291,1098989,0,0,0,0,0,0,0,0,693490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12720882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33677,546962,300599,160302,2413975,0,0,4273532,0,0,-8617404,59593741,-21092888,212297,2035755,0,64786,64415,140485,743798,160302,0,0,0,111927,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,43915143,20760760,697342,null,15489901,16634395,13875579,16002633,18326746,23114273,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":3421838},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":4469531},0,0,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":5009.1899999999996},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1106},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":56672951},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":8858060},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":41031504},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":26279254},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":20108813},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":13815100},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":4469531}]
["Texas A&M International University","TAMU","UNIV",190,"Balanced",9651,42285846,0,0,0,0,0,0,0,0,124462,117414,0,14909420,0,0,0,0,0,7462394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2224978,-49670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-656472,-413759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10918410,21930357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-374152,-722760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5694457,-11466448,0,0,0,0,0,0,0,0,-423362,-26712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-907467,-1301356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,554141,30443749,7268705,306912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-720,-714833,-265302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-307279,-16206241,-3774749,0,0,0,0,0,0,888189,648372,0,32197736,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663688,1207287,79102,642403,40198,4286,8973,0,0,0,0,0,0,0,0,0,0,0,0,187870,10000,88597430,0,0,0,0,0,49078,797308,0,793994,0,0,0,0,0,0,0,1947955,0,0,0,0,0,0,621,247465,17829,965363,71,1069875,0,0,0,31213739,3511136,0,914828,0,0,0,0,0,825140,612392,0,2865454,0,0,0,0,0,642453,607798,0,1549560,0,0,0,0,0,null,null,null,null,null,null,null,null,null,10037737,10408981,0,3650371,0,0,0,0,0,1123111,11482562,0,395001,0,0,0,0,0,1075245,7395793,0,66340,0,0,0,0,0,7403584,8013154,0,501670,0,0,60,0,0,597449,4300897,0,12315039,0,0,0,0,0,0,0,9902973,0,0,0,0,0,0,669958,359059,130194,582042,0,0,0,0,0,0,362824,38743,84813710,9448,1050000,2088,0,0,0,0,0,0,0,0,-3675718,0,0,-5202086,6044568,5667856,-30121876,154612,409794,26277167,0,0,0,0,0,0,0,0,0,0,0,-6970352,-606236,-1997058,0,0,0,0,0,0,5386099,2135813,476754,590784,0,1581575,0,0,0,0,0,0,0,0,2483045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11846496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,669958,359059,130194,582042,0,0,3675718,0,0,4634645,71422274,-39526941,166553,223966,60352,491778,227991,111330,329089,0,130194,0,0,0,0,null,77334,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,35639703,4302986,2799811,null,24097089,13000674,8537378,15918468,17213385,9902973,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1741253},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":86276813},-1589900,10171025,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":6805.35},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":472},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":57437142},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":7462394},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":33734297},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":95275910},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":14590950},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":13768817},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":86276813}]
["West Texas A&M University","TAMU","UNIV",200,"Balanced",3665,42920610,0,0,0,0,0,0,0,0,43774,43000,0,7075107,0,0,0,0,0,7446495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12597712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13348332,42865638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-651540,-3820012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3405167,-9207334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10880,16789721,12975605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3041376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3307,-5102583,-902055,0,0,0,0,0,0,831950,442299,0,19693149,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158875,2044679,0,1718013,56005,3063,195467,0,0,0,0,0,0,0,0,0,0,0,0,1626570,756535,7758287,0,88489,28500,0,0,26710,10676842,0,2392538,0,20000,51690,0,0,0,0,14485771,0,0,0,0,0,0,59952,1276082,15871,750,36212,0,0,0,3957124,29255418,18929909,0,534550,0,0,0,0,0,4271914,1563750,0,3063843,0,0,0,0,0,1432825,1604787,0,2146365,0,0,0,0,0,null,null,null,null,null,null,null,null,null,8772170,9080884,0,6065005,0,0,0,0,0,2493589,9244013,0,621246,58760,0,0,0,0,5875037,7812921,0,789,0,0,0,0,0,5074850,14138466,0,39799,0,0,2497370,0,0,622752,5902334,0,4796494,0,0,0,0,0,0,0,22633841,0,0,0,0,0,0,1032523,503217,0,231841,0,0,0,0,0,0,530465,0,123,0,108687,0,0,298406,0,0,0,0,0,0,-154188,0,0,2406135,6040456,4667519,-20231752,141735,-1133472,5252951,0,0,0,0,0,0,0,0,0,0,0,-7484479,-2250762,-7661296,0,0,0,0,0,0,48607,6388421,1819956,156775,0,1580381,1299512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19488989,0,0,0,0,0,0,0,0,356125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1032523,503217,0,231841,0,0,154188,0,0,-11776328,85990176,-26133374,247640,472860,9256,257279,219896,83924,476726,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,48719877,8899507,5183977,null,23918059,12417608,13688747,21750485,11321580,22633841,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1767581},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":937681},-5858885,11293652,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":7275.06},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":989},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":50082491},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":7446495},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":20967398},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":32175848},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":39129917},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":11694711},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":937681}]
["Texas A&M University - Commerce","TAMU","UNIV",210,"Balanced",3565,54976666,0,0,0,0,0,0,0,0,176264,57948,0,7453150,0,0,0,0,0,11123859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3573905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18522205,22868145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-732172,-3902394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4647056,-2738984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,328197,40919591,16132625,-1160540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-340442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-95315,-11883888,-4344803,0,0,0,0,0,0,367543,364037,0,22813389,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251196,2193494,480220,173439,22450,0,0,0,0,0,0,0,0,0,0,0,0,0,415149,305466,2863,4817481,0,0,0,0,0,106544,6113357,0,6628,0,0,0,0,0,0,0,19676463,0,0,0,0,0,0,1314,3233140,3179812,48846,1978,0,0,0,-474331,50387177,10129804,0,164708,0,0,0,0,0,2589809,1077458,0,2169277,0,0,0,0,0,966429,572036,0,546347,0,0,0,0,0,null,null,null,null,null,null,null,null,null,7184835,9628272,0,287533,0,0,0,0,0,4188782,13665563,0,2097992,59727,0,0,0,0,5600699,8931279,0,654628,0,0,0,0,0,2976374,12512500,0,25465,0,0,5618498,0,0,819378,6416860,0,7117111,0,0,0,0,0,0,0,33890231,0,0,0,0,0,0,1251494,1268403,55023,346873,0,0,0,0,0,0,840377,0,0,4620,0,0,0,1080317,0,0,0,0,0,0,-11529414,0,0,1304829,-7270603,1032484,-20265082,171420,-76106,19356210,0,0,0,0,0,0,0,0,0,0,0,-5814483,-481604,-7198361,0,0,0,0,0,0,445860,5965103,1208654,538754,197160,85569,3136032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17487641,0,0,0,0,0,0,0,0,9028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,1251494,1268403,55023,346873,0,0,11529414,0,0,-10532829,97610223,-28685054,482282,938372,102802,469244,44896,274294,369091,185789,55023,459223,0,17839,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,60681689,5836544,2084812,null,17100640,20012064,15186606,21132837,14353349,33890231,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":2921793},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1925314},0,0,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":8740.2800000000007},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1023},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":62664028},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":11123859},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":23544969},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":17216151},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":29369744},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":29268585},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1925314}]
["Texas A&M University - Texarkana","TAMU","UNIV",220,"Balanced",29269,29208512,0,0,0,0,0,0,0,0,1573450,15000,0,13147,0,0,0,0,0,2050273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4549518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2392021,9209900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-135672,-521332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-656992,-2530633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,805,3893630,952848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,-219805,-53457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-227,-1070461,-262296,0,0,0,0,0,0,289892,33362,0,7868778,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119461,535375,20579,84997,0,2289,0,0,0,0,0,0,0,0,0,0,0,0,0,16301,2050,608636,0,0,0,0,0,0,8199650,0,21720,0,0,0,0,0,0,0,1342954,0,0,0,0,0,0,94807,55142,13367,200,1150,92849,0,0,0,13153792,7158154,0,13127,0,0,0,0,0,0,7591,0,5732,0,0,0,0,0,540087,0,0,35650,0,0,0,0,0,null,null,null,null,null,null,null,null,null,3206119,1191196,0,258968,0,0,0,0,0,2374386,1742062,0,688189,6440,0,0,0,0,3546506,3172311,0,932,0,0,0,0,0,887447,1690517,0,0,0,0,40,0,0,801415,1040231,0,2254006,0,0,0,0,0,0,0,3758203,0,0,0,0,0,0,530672,394856,0,1832684,0,0,0,0,0,-50000,-11634,0,189547,0,0,0,0,3739,0,0,0,0,0,0,-2550570,0,0,-611668,-80486,2372474,-5390172,33041,-30121,4200000,0,0,0,0,0,0,0,0,0,0,0,-7682119,0,-1016150,0,0,0,0,0,0,0,2054688,72955,65520,0,217239,0,0,0,0,0,0,0,0,175978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7728128,0,0,0,0,0,0,0,0,5049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530672,394856,0,1832684,0,0,2550570,0,0,2255577,16449204,-5450915,399664,2600,65320,2271728,12781,6119,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,20325073,13323,575737,null,4656283,4811077,6719749,2578004,4095652,3758203,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":2758212},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":131652},2083494,2410402,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":1561.8},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":307},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":30810109},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":2050273},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":8192032},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":9832577},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":7757292},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":2603902},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":181652}]
["Texas A&M University - Central Texas","TAMU","UNIV",223,"Balanced",42295,22113585,0,0,0,0,0,0,0,0,587310,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-772944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2892008,10131434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-211539,-1056102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-539854,-1576216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32776,3544847,0,3360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8516,-921011,0,0,0,0,0,0,0,171556,914487,0,7658918,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28412,281621,0,7204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341688,0,293994,0,0,0,0,0,169813,160142,0,270899,0,0,0,0,0,0,0,69660,0,0,0,0,0,0,96484,446474,3375,-212278,1637,0,0,0,0,8346958,3461613,0,50006,0,0,0,0,0,403989,232821,0,962900,0,0,0,0,0,0,809,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2899698,4031528,0,485858,0,0,0,0,0,2015523,3729828,0,482536,4355,0,0,0,0,2936191,1931502,0,1248879,0,0,0,0,0,1335237,2029977,0,30051,0,0,0,0,0,513941,1651007,0,2047998,0,0,0,0,0,0,0,56548,0,0,0,0,0,0,23887,213059,0,0,0,0,0,0,0,35741,65038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1995297,-2667994,0,-3229715,0,-24913,0,0,0,0,0,0,0,0,0,0,0,0,-4537948,0,0,0,0,0,0,0,0,0,1614193,0,0,0,31322,0,0,0,0,0,0,0,0,2100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6132877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3032,23887,213059,0,0,0,0,0,0,0,-12217461,16604425,-4313238,0,0,0,48835,0,180278,7833,0,0,0,0,266097,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,11858577,1599710,809,null,7417084,6232242,6116572,3395265,4212946,56548,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":236946},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":100779},0,0,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":1535.75},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":252},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":22715895},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":8744961},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":1886090},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":9639731},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":2648096},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":65038}]
["Texas A&M University - San Antonio","TAMU","UNIV",226,"Balanced",42485,35941332,0,0,0,0,0,0,0,0,125664,67377,0,4309478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8912165,17872963,0,-512958,0,0,0,0,0,-220920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-822009,-1818088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2452935,-5192717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255607,22926099,2919638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2265140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100264,-6727796,-1145250,0,0,0,0,0,0,365418,709748,0,21917371,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288455,1083020,0,2179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400301,0,7941271,0,0,0,0,0,0,1134396,0,78917,0,0,0,0,0,0,0,3578135,0,0,0,0,0,0,0,249882,108819,2791,-50,0,0,0,-511,22262913,8476940,0,426480,0,0,0,0,0,99546,1471531,0,1539594,0,0,0,0,0,0,314561,0,850718,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2715525,3670263,0,411344,0,0,0,0,0,3810450,15812711,0,2324155,-413,0,38315,0,0,4316835,7137403,0,827742,0,0,51645,0,0,2467151,5619133,0,-92483,0,0,82399,0,0,87238,4639457,0,8269362,0,0,0,0,0,0,0,4359974,0,0,0,0,0,0,0,823923,43111,63625,0,0,0,0,0,0,169588,0,0,0,0,0,0,1422297,0,0,0,0,0,0,-4534247,0,0,3353510,13885379,-216734,-18450532,-776880,-3383,1759722,0,0,0,0,0,0,0,0,0,0,0,-7687948,0,-1467181,0,0,0,0,0,0,0,3082197,436409,27981,130006,5316,196968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13082850,0,0,0,0,0,0,0,0,54377435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1592,0,823923,43111,63625,0,0,4534247,0,0,41921021,52373514,-20745119,135275,9205,0,74448,12606,53126,602888,0,43111,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,31166333,3110671,1165279,null,6797132,21985218,12333625,8076200,12996057,4359974,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":930659},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1591885},0,0,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":5034.62},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":441},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":40443851},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":22992537},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":11180651},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":16278459},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":14088506},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1591885}]
["University of Houston (A+H+M)",null,"AHM",230,"Balanced",3652,233395052,0,0,0,0,0,0,0,0,254235,9900,0,43575779,0,0,0,0,0,54514004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27138222,-6705333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90227933,332677025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2118857,-7984340,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20778580,-77622539,0,0,0,0,0,0,0,-6,-24204,-10140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402041,106003709,46342143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1982,-2535199,-678867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-92668,-24733254,-11254685,0,0,0,0,0,0,571695,22704,0,236424578,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7376649,24206563,1278238,6582,15347,18505632,6414215,0,0,0,15619464,0,289194,0,0,0,0,0,0,653989,0,66252606,0,74719,0,35904,0,11177,36722854,0,164454,0,0,0,0,0,0,0,101813283,0,0,0,0,0,0,0,37953020,335199,25281213,0,0,0,0,0,171574254,102220648,0,7405160,0,0,0,0,0,23022390,17109064,0,122303765,0,0,0,0,0,3214999,18251331,0,26387894,0,0,0,0,0,null,null,null,null,null,null,null,null,null,53325307,110312939,0,33236040,0,0,0,0,0,6761245,24381209,0,4060598,0,0,0,0,0,26946924,49096207,0,18169655,0,0,0,0,0,23316599,27210636,0,19743369,0,0,0,0,0,1091091,23943172,0,42904844,0,0,0,0,0,0,0,127037485,172893,0,0,0,0,0,11317551,2104945,57330,4236648,0,0,0,0,0,773666,0,1238218,0,339518,36546227,39938387,0,0,0,0,0,0,0,0,-69081528,0,0,-51570354,-7076995,-142167,-111608964,0,-5642278,97334829,98851922,99730276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-102884261,0,0,488625,0,0,0,33219416,28799,0,0,0,0,0,0,0,19906137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-108546394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26300,11317551,2104945,57330,4236648,0,0,69081528,0,0,139709286,575652851,-147800971,1994631,10512449,257674,2834316,115859,1202096,742119,0,57330,588124,278384,1754313,1174786,null,33896,0,0,0,0,0,10904,0,null,0,0,0,0,0,null,null,281200062,162435219,47854224,null,196874286,35203052,94212786,70270604,67939107,127210378,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":17716474},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":78836016},107788401,33736840,"Charlotte Hotz",7137435296,"cahotz@central.uh.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":277234966},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":54514004},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":237018977},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":239583582},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":314400642},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":79042647},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":78062350}]
["University of Houston (A+H)","UH","UNIV",231,"Balanced",3652,218236206,0,0,0,0,0,0,0,0,254235,9900,0,43490366,0,0,0,0,0,54514004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27138222,-6705333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88695202,331917330,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2118857,-7984340,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20770336,-77618944,0,0,0,0,0,0,0,-6,-24204,-10140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402041,105426008,46254188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1982,-2535199,-678867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-92668,-24730521,-11254216,0,0,0,0,0,0,571695,22704,0,235654231,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6168925,24206563,1278238,6582,15347,18505632,6414215,0,0,0,15619464,0,203268,0,0,0,0,0,0,653328,0,65485444,0,74719,0,35904,0,11177,36553052,0,164454,0,0,0,0,0,0,0,101813283,0,0,0,0,0,0,0,30164719,335199,24501645,0,0,0,0,0,162498703,101707045,0,7284106,0,0,0,0,0,23018854,17103892,0,121234057,0,0,0,0,0,3214999,12307803,0,26352090,0,0,0,0,0,null,null,null,null,null,null,null,null,null,45995664,107779649,0,32629214,0,0,0,0,0,6761245,24381209,0,4060598,0,0,0,0,0,25681118,49114094,0,18169655,0,0,0,0,0,23316599,27210636,0,19743369,0,0,0,0,0,1091091,23943172,0,41734616,0,0,0,0,0,0,0,127037485,172893,0,0,0,0,0,11317551,2104945,57330,4236648,0,0,0,0,0,773666,0,1238218,0,339518,36546227,39938387,0,0,0,0,0,0,0,0,-69081528,0,0,-51459061,-6849853,-142167,-111615731,0,-5642278,97334829,98851922,99730276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-102884261,0,0,488625,0,0,0,33219416,28799,0,0,0,0,0,0,0,19906137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-108546394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26300,11317551,2104945,57330,4236648,0,0,69081528,0,0,139940025,572694769,-147785930,1994631,10512449,257674,2834316,115859,1202096,742119,0,57330,0,278384,1652033,1174786,null,33896,0,0,0,0,0,10904,0,null,0,0,0,0,0,null,null,271489854,161356803,41874892,null,186404527,35203052,92964867,70270604,66768879,127210378,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":17716474},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":78836016},107788401,33736840,"Charlotte Hotz",7137435296,"cahotz@central.uh.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":38432.9},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":3463},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":261990707},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":54514004},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":236248630},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":228784438},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":312120055},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":78467679},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":78062350}]
["University of Houston - Clear Lake","UH","UNIV",240,"Balanced",11711,39555751,0,0,0,0,0,0,0,0,786326,0,0,5864535,0,0,0,0,0,7726043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1699428,-541957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15002062,43534540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-398889,-1435348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3194506,-8047892,0,0,0,0,0,0,0,0,-122973,-33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9878240,7450820,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-325689,-140263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1826113,-1462819,0,0,0,0,0,0,441601,0,0,23038933,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136444,2116890,0,0,3652,1990878,500,0,0,0,0,0,56191,0,0,0,0,0,0,17158,0,2371798,0,0,0,0,0,0,1566201,0,0,0,0,0,0,0,0,0,3426542,0,0,0,0,0,0,0,3650076,0,656194,0,0,0,0,165393,33302274,12055683,0,1070310,0,0,0,0,0,383095,-299812,0,2043749,0,0,0,0,0,0,0,0,151074,0,0,0,0,0,null,null,null,null,null,null,null,null,null,6502831,16427854,0,6779550,0,0,0,0,0,1717283,7187725,0,12873,0,0,0,0,0,7102655,11112827,0,5432,0,0,0,0,0,7525873,5104302,95506,0,0,0,0,0,0,-142372,2520384,0,9737636,-671,0,0,0,0,0,0,7910380,0,0,0,0,0,0,2425464,527645,29785,105005,0,0,0,0,0,717727,0,-625,0,13111,1169459,10218220,6810000,0,0,0,0,0,0,0,633924,0,0,-3730028,-1888228,-2063791,-11551059,38769,-213355,11679275,13745905,10874009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6903826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12943369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2425464,527645,29785,105005,0,0,-633924,0,0,-7273980,75865662,-16831519,12488,57914,0,2341667,288726,5963,351356,0,29785,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,46428267,2127032,151074,null,29710235,8917881,18220914,12725681,12114977,7910380,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":3087899},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":18927892},1578351,1326261,"Tanjina Rahman",2812832134,"rahman@uhcl.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":6082.96},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":961},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":46206612},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":7726043},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":23480534},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":12731375},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":45459967},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":7726438},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":18210165}]
["University of Houston - Downtown","UH","UNIV",250,"Balanced",12826,33548796,0,0,0,0,0,0,0,0,441607,0,0,8912238,0,0,0,0,0,10828344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-606954,0,0,0,0,0,0,0,0,0,-12827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20406546,63386157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-500705,-1702889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4813099,-14802677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15351368,9697547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-369054,-152814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3628397,-2372398,0,0,0,0,0,0,83103,228133,0,48652797,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204017,2066096,0,0,105826,1003854,1388027,4930,0,0,0,0,0,0,0,0,0,0,-910037,0,0,3664775,0,1416,0,0,0,0,1807313,0,0,0,0,0,0,0,0,0,1733056,0,0,0,0,0,0,0,414645,502552,172935,0,0,0,0,0,34958808,19567621,0,1555135,0,0,0,0,0,213195,182796,0,1581956,0,0,0,0,0,262930,1876370,0,693874,0,0,0,0,0,null,null,null,null,null,null,null,null,null,6751829,22664826,0,3652448,0,0,0,0,0,812172,5813141,0,2180510,0,0,0,0,0,8349694,22045430,0,-61364,0,0,0,0,0,3962326,6151547,0,11628,0,0,0,0,0,-493156,6010065,0,26692248,0,0,0,0,0,0,0,10295449,0,0,0,0,0,0,3336310,10623,35325,3128952,0,0,0,0,0,17871,0,0,0,0,1612583,10626600,0,0,0,0,0,0,0,0,-16174996,0,0,-4660834,15851051,1304849,-25297365,0,-312431,660136,14953820,25835688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14920743,0,0,38489,0,0,0,1968780,0,0,0,0,0,0,0,0,1081410,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12983819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3336310,10623,35325,3128952,0,0,16174996,0,0,884507,108841618,-28342033,42529,12846,0,5389931,0,1007882,22698,0,35324,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,56081564,1977947,2833174,null,33069103,8805823,30333760,10125501,32209157,10295449,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":6511210},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":12257054},0,0,"Tiffany Luong",7132218617,"nguyent@uhd.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":9777.8700000000008},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":808},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":42902641},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":10828344},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":48964033},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":9923797},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":61973333},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":11353917},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":12239183}]
["University of Houston - Victoria","UH","UNIV",260,"Balanced",13231,19450771,0,0,0,0,0,0,0,0,34080,0,0,3291083,0,0,0,0,0,3542817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-556512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6552194,15930315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-225432,-669113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1485354,-3490181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2610,5546968,4241556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-83,-232986,-174199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-545,-1215288,-933242,0,0,0,0,0,0,20490,0,0,8950606,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79945,214930,0,0,0,340948,193034,670,0,0,0,0,0,0,0,0,0,0,0,0,40390,1366905,0,1050,0,0,0,0,384721,0,0,0,0,0,0,0,0,0,2299254,0,0,0,0,0,0,0,18001,0,0,0,0,0,0,119124,18414507,2229988,0,209589,0,0,0,0,0,279693,15925,0,469897,0,0,0,0,0,325718,194843,5303,284017,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2970532,6579305,288857,802541,0,0,0,0,0,741540,4458386,2532096,30598,2676,0,0,0,0,3336440,2818884,12907,40888,0,0,0,0,0,810453,2218204,14216,492310,0,0,0,0,0,27221,2081062,135674,5087915,0,0,0,0,0,0,0,2929145,44290,0,0,0,0,0,163112,185811,0,82530,0,0,0,0,0,0,348,7484,0,0,0,371287,0,0,0,0,0,0,0,0,-6136482,0,0,125066,3106880,-2438551,-6036223,61718,-690528,-2008523,6604684,9812079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12086764,0,0,1828,0,0,0,615476,0,0,0,0,0,0,0,0,61165,0,0,0,0,0,0,0,0,0,0,5515000,0,0,0,0,0,0,0,0,0,-8228708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141500,163112,185811,0,82530,0,0,6136482,0,0,-2512601,32273643,-8426423,102177,0,0,91305,19539,96432,122000,0,0,1391144,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,20854084,765515,809881,null,10641235,7765296,6209119,3535183,7331872,2973435,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":431453},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":379119},0,0,"June Nelson",3615704873,"nelsonj@uhv.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":2940.5},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":376},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":22775934},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":3542817},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":8971096},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":2719328},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":16612429},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":4100676},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":379119}]
["Lamar University ","TXST","UNIV",270,"Balanced",3581,89851224,0,0,0,0,0,0,0,0,474687,0,0,4177963,0,0,0,0,0,13141181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9402057,-45932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22946546,81066455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-977377,-3871490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4346044,-12599799,0,0,0,0,0,0,0,-37,-12658,-10404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15500,31050768,8780863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2207,-781761,-253118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58,-4891871,-1216506,0,0,0,0,0,0,0,0,0,26969566,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1643987,0,1156941,0,0,457006,0,0,0,0,0,305795,0,0,0,0,0,0,159883,913180,6674309,0,239592,299500,0,0,0,0,0,48106,0,0,0,0,0,0,851302,23241359,42881,0,0,0,0,0,571254,819305,550880,294421,0,0,0,0,0,57373381,3780462,0,518031,0,0,0,0,0,4553649,549264,0,2673819,0,0,0,0,0,151473,413447,0,715534,0,0,0,0,0,null,null,null,null,null,null,null,null,null,8205970,37281650,0,3041897,0,0,0,0,0,6671485,3447042,0,115768,0,0,0,0,0,10767663,8371651,0,1362289,0,0,0,0,0,9198052,5247006,0,0,0,0,0,0,0,836958,11206794,0,14934534,0,0,0,0,0,0,0,34495712,0,0,0,0,0,0,1590766,2411176,299890,136326,0,0,0,0,0,0,0,0,0,6754,0,0,0,31785,0,0,0,0,0,0,-10112652,0,9307213,1286838,7395210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4956250,-228381,-9999642,0,0,0,0,0,0,0,0,0,0,0,1479044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14791484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4438158,41232165,143860132,-28940115,17156,379543,23862,3178422,0,294246,245040,0,299889,0,0,0,0,null,0,0,0,0,0,0,312469,0,null,0,0,0,0,0,null,null,61671874,7776732,1280454,null,48529517,10234295,20501603,14445058,26978286,34495712,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4438158},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":38539},50106447,1479044,"Nancy Bergeron",4098808910,"ncbergeron@lamar.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":13500.23},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1159},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":94503874},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":13141181},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":26969566},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":12670099},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":82218291},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":25390487},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":38539}]
["Sam Houston State University (A+H+NF)",null,"AHM",280,"Balanced",3606,76641141,0,0,0,0,0,0,0,0,0,0,0,23454424,0,0,0,0,0,18236811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38102319,122602840,0,0,0,0,0,0,0,-4916207,-46663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3445998,-6926242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-49879286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,442091,87758735,10518916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7485600,-142576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63689814,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4292718,7017,4731058,0,-2344047,776,0,0,0,0,0,2887397,0,0,0,0,0,0,68552,664284,6410001,0,907277,0,0,0,171727,2966027,273913,1091136,0,9010,0,0,0,0,19428,44582490,621868,0,0,0,0,0,4367229,774414,4051214,381661,0,1441,-715525,0,0,65015169,52125120,0,2820136,0,0,0,0,0,2062175,4564575,0,5002403,0,0,0,0,0,8044988,823923,0,13819824,0,0,0,0,0,null,null,null,null,null,null,null,null,null,13899608,43811115,0,2630177,0,0,0,0,0,4736826,27582885,0,485322,0,0,135709,0,0,6256724,22185477,0,861182,0,0,73253,0,0,10817076,14268986,0,1635,0,0,2426844,0,0,5091269,7782963,27004,15941873,46368,0,0,0,0,18440,3611222,52643368,1805291,0,0,0,0,0,1400701,1620237,503765,831672,0,0,0,0,0,141107,155280,0,0,0,0,0,0,0,0,0,0,0,0,0,-67478511,0,0,-3991602,-3018926,200000,1619517,0,0,-3201297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7328738,0,0,0,9117117,0,0,0,0,0,0,0,0,6326569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44342292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3399911,1400701,1620237,503765,831672,0,0,67478511,0,0,25452191,259424901,-72842572,406825,307180,326395,1675033,201431,65346,795058,579107,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,119960425,11629153,22688735,null,60340900,32940742,29376636,27514541,28889477,58078321,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4356375},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":296387},0,0,"Jennifer Jones",9362943405,"jl093@shsu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":100095565},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":18236811},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":63689814},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":26000852},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":95490763},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":80715226},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":155280}]
["Sam Houston State University (A+H)","TXST","UNIV",281,"Balanced",3606,76641141,0,0,0,0,0,0,0,0,0,0,0,22264693,0,0,0,0,0,18236811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38102319,104664590,0,0,0,0,0,0,0,-4916207,-46663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3445998,-6926242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-49879286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,442091,87758735,10518916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7485600,-142576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63331627,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4292718,7017,4722266,0,-2340293,776,0,0,0,0,0,2885956,0,0,0,0,0,0,68002,664284,5352945,0,907277,0,0,0,171727,2795204,273913,1091136,0,9010,0,0,0,0,19428,44082142,621868,0,0,0,0,0,4367229,722239,4051214,286620,0,1441,-715525,0,0,65015169,41393995,0,2643574,0,0,0,0,0,2062175,4175383,0,4843647,0,0,0,0,0,8044988,823923,0,13543932,0,0,0,0,0,null,null,null,null,null,null,null,null,null,13899608,39919685,0,1740595,0,0,0,0,0,4736826,26085958,0,351456,0,0,135709,0,0,6256724,22185477,0,861182,0,0,73253,0,0,10817076,13580394,0,1635,0,0,2426844,0,0,5091269,7669759,27004,15926873,46368,0,0,0,0,18440,3611222,52643368,1805291,0,0,0,0,0,1400701,1416554,503765,817587,0,0,0,0,0,141107,155280,0,0,0,0,0,0,0,0,0,0,0,0,0,-56236910,0,0,-3991603,-2388277,200000,1632381,0,0,-3201297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7328738,0,0,0,9091862,0,0,0,0,0,0,0,0,6268914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-43876993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3399911,1400701,1416554,503765,817587,0,0,56236910,0,0,25165392,241486651,-72842572,369811,174474,326395,0,1675033,153383,65346,795058,579107,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,109052738,11081205,22412843,null,55559888,31309949,29376636,27514541,28072681,58078321,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4138607},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":296387},0,0,"Jennifer Jones",9362943405,"jlj093@shsu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":17176.05},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1924},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":98905834},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":18236811},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":63331627},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":24618728},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":77552513},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":80715226},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":155280}]
["Texas State University","TXST","UNIV",290,"Balanced",3615,151387242,0,0,0,0,0,0,0,0,3118165,2800000,0,35521957,0,0,0,0,0,37606478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10746513,-106466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56571828,250016693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3354285,-16434464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15178083,-64912005,0,0,0,0,0,0,0,0,-8312,-12179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1683498,63017930,51329180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3654,-3515033,-3066268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-575914,-17211413,-13741196,0,0,0,0,0,0,1434995,0,0,124073788,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934500,1371233,7593816,2104345,144690,3218438,5076127,-8770603,0,0,0,0,684002,0,0,0,0,0,0,82530,-3000,23193257,0,0,0,0,0,1273708,13262268,0,506101,0,0,0,0,0,0,0,98250075,0,0,0,0,0,0,22591,2188101,190242,0,63384,0,293179,0,0,148268218,45691073,0,8771409,0,0,0,0,0,67099921,12688160,0,47051777,0,0,0,0,0,415898,1408298,0,443792,0,0,0,0,0,null,null,null,null,null,null,null,null,null,11660247,35463079,0,1051695,0,0,0,0,0,7098077,13449037,13583699,2008139,0,0,0,0,0,2717846,44017235,0,310004,0,0,0,0,0,19588068,27911787,1427824,18013,0,0,0,0,0,1038969,23364096,2491030,42166420,0,0,0,0,0,0,-6654,96624933,653217,0,0,0,0,0,3291013,6991150,394461,1836260,0,0,0,0,0,12789,2330525,31865,83002,449250,-14810,1669,3906,0,0,0,0,0,0,0,-70809493,0,0,2222254,-4209868,7000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20869983,-4360967,-31627752,0,0,0,-327986,0,0,0,0,0,0,0,10732842,0,0,13848495,0,0,0,0,0,285478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-75723450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77744,0,952,0,0,0,0,0,3291013,6991150,394461,1836260,0,0,70809493,0,0,7922679,422619129,-137992315,655252,5412845,17055,5754428,11783,21748,239645,5666,394462,0,0,1314557,0,null,0,0,0,0,0,0,6686,0,null,0,0,0,0,0,null,null,202730700,126839858,2267988,null,48175021,36138952,47045085,48945692,69060515,97271496,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":12512884},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":2898196},245056,24581337,"Cindy Haley",5122452087,"cindy.haley@txstate.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":31466.11},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":2782},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":192827364},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":37606478},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":125508783},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":45647851},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":206709684},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":43395414},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2885407}]
["Sul Ross State University","TXST","UNIV",300,"Balanced",3625,19468108,0,0,0,0,0,0,0,0,0,0,0,3691254,0,0,0,0,0,2624613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2195929,7191028,0,0,0,0,0,0,0,0,-102532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-243674,-408943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2978402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50636,3948759,355217,0,0,0,0,0,0,-144,-69283,-6146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-74520,-320901,-3272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12536751,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81442,158422,0,812173,0,-377578,19677,0,0,0,0,0,657138,0,0,0,0,0,0,19486,14189,2583184,0,0,957310,0,0,0,37345,118910,284235,0,20124,0,0,0,7200,143436,3217204,0,0,0,0,0,0,0,16930,15996,170456,745,0,196,0,0,10668512,1348533,0,186079,0,0,0,0,0,533779,1039910,0,2907658,0,0,0,0,0,328051,90057,-5570,1875197,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2094087,1059980,0,1179206,0,0,0,0,0,1720528,2287114,0,1191347,0,0,0,0,0,4634411,4129630,11194,773158,0,0,0,0,0,1963279,1551310,-3075,867294,0,0,1294559,0,0,30121,776140,0,4623600,0,0,0,0,0,244519,1926079,4051182,139546,0,0,0,0,0,121952,59153,0,213238,0,0,0,0,0,11240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5618440,0,0,-449567,-2197722,0,21320,0,0,4763100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1520557,0,0,0,0,0,0,0,0,1337879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5307411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121952,59153,0,213238,0,0,5618440,0,0,972199,13741569,-4207817,42669,165051,0,0,7195,41887,121952,0,15589,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,12203124,4481347,2287735,null,4333273,5198989,9548393,5673367,5429861,6361326,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":394343},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":11240},-2591609,1520557,"Bonnie Albright",4328378078,"bonnie.albright@sulross.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":1436.8},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":491},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":23159362},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":2624613},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":12536751},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":5441285},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":5653406},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":3534547},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas Tech University","TT","UNIV",310,"Balanced",3644,225709489,0,0,0,0,0,0,0,0,316965,275000,0,21545043,0,0,0,0,0,49874746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50404828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73254639,280590675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3804446,-15977261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14348414,-54956903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159934528,8417077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9104781,-475398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31317669,-1646539,0,0,0,0,0,0,117538,0,0,154100003,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2254207,26393351,2949056,12936993,107174,-10549690,0,1056411,0,0,18074,0,3560889,0,0,0,0,0,0,1144073,1464634,114025619,0,6005,3552115,0,0,0,12438390,0,8701686,0,0,0,0,0,0,0,176507430,0,0,0,0,0,0,34347,3096710,1396487,578686,2156,0,0,0,365634,129347008,94545867,0,13093667,0,0,0,0,0,83272134,35340829,0,74997306,0,0,0,0,0,2154335,6373144,15488,11864877,0,0,0,0,0,null,null,null,null,null,null,null,null,null,33707152,70386257,0,17695647,0,0,0,0,0,5623482,55121595,0,9686725,0,0,0,0,0,16171515,46746408,0,2890269,0,0,0,0,0,19829267,36916336,0,7020567,0,0,4026547,0,0,58611,23542509,1060938,33889134,0,0,0,0,0,0,0,172581461,1541877,0,0,0,0,0,12042971,15779841,1445692,13289395,0,0,0,0,0,0,0,0,1734279,0,0,0,0,1196107,0,0,0,0,0,0,-157706886,0,0,-7214113,28612808,-1711512,-98395246,-2203,201735,80229355,0,-1855111,0,0,0,0,0,0,75913356,0,0,-13964846,-7982575,-14093099,-27739773,0,0,-7371018,-3124546,0,0,22702100,3410834,3157038,137938,9509371,1263484,1530857,0,0,0,0,0,0,1812958,0,0,0,0,0,0,0,0,0,-36869354,0,0,0,0,0,0,0,0,0,0,-105397764,0,0,0,0,0,0,0,0,-776317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2179608,12042971,15779841,1445692,13289395,0,0,157706886,0,0,96277356,522196919,-131631411,2583368,23188543,892555,6645095,3559251,3141796,1101600,0,1445691,0,91136,422686,514036,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,236986542,193610269,20407844,null,121789056,70431802,65808192,67792717,58551192,174123338,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":42557899},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":2930386},-6651648,41715088,"Lori Eppler",8068344640,"lori.eppler@ttu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":37330.1},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":4368},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":247846497},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":49874746},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":154217541},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":179722830},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":264758290},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":119512078},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2930386}]
["Angelo State University","TT","UNIV",320,"Balanced",3541,37895603,0,0,0,0,0,0,0,0,8550652,0,0,10216,0,0,0,0,0,6792999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3416592,0,0,0,0,0,0,0,0,-1774392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13488408,30772099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-793553,-6495544,0,0,0,0,0,0,0,-240426,-80103,0,0,0,0,0,0,0,-3784875,-7353251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23300720,11056371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4731850,-1356207,0,0,0,0,0,0,0,-39418,-35628,0,0,0,0,0,0,0,-5631062,-2937032,0,0,0,0,0,0,0,0,0,19757681,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249874,1450948,62197,12607805,3473,-2654161,12181,0,0,0,0,0,0,0,0,0,0,0,0,36913,0,18107501,0,2170613,3554313,0,0,173254,875285,0,67411,0,0,0,0,0,0,0,12315246,0,0,0,0,0,0,57331,1301848,802114,1246820,0,3723096,0,0,381103,35372660,11942553,0,2329749,0,0,0,0,0,445959,88260,0,343883,0,0,0,0,0,167570,492426,0,6198264,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2955092,3258758,0,25008,0,0,0,0,0,1979373,8018611,0,617154,0,0,0,0,0,5124991,12185531,0,5165971,0,0,0,0,0,2583702,4902090,0,0,0,0,0,0,0,8555570,5715856,3085645,-4757196,0,0,0,0,0,0,0,20383063,0,0,0,0,0,0,222216,611923,706297,1705341,0,0,0,0,0,854966,87,0,925778,39726,67636,1813071,0,0,0,0,0,0,0,0,-10033706,0,0,-4857635,-319475,-765354,-4456230,77417,-430202,12217919,0,0,0,0,0,0,0,0,0,0,0,-2972867,-878733,-6244225,-541750,0,0,-3497652,0,0,0,1034966,789342,258947,0,-204650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12672193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,222216,611923,706297,1705341,0,0,10033706,0,0,10346783,78617598,-33478949,639068,130945,124811,52937,36643,1432529,122547,0,706297,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,49644962,878102,6858260,null,6238858,10615138,22476493,7485792,12599875,20383063,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":3245777},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":3701264},9739493,0,"Gina Councilman",3259422014,"gina.councilman@angelo.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":7177.74},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":960},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":46456471},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":6792999},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":19757681},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":43365608},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":25512755},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":12898390},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2846298}]
["University of North Texas","UNT","UNIV",330,"Balanced",3594,152940910,0,0,0,0,0,0,0,0,34567428,3407284,0,1843165,0,0,0,0,0,37346563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28569290,-93795,0,0,0,0,0,0,0,-7458831,-317175,0,0,0,0,0,0,0,-3656144,-16986861,0,0,0,0,0,0,0,-1193847,-232858,0,0,0,0,0,0,0,115165726,299921620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19171767,-16860772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273615,146375881,19716360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-95544379,-594920,0,0,0,0,0,0,2882509,124578,0,118806204,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1838187,9704311,672282,17483345,-40089,2154254,133725,0,0,0,0,0,740562,0,0,0,0,0,0,0,0,4952815,0,0,0,0,0,402377,25583078,0,579379,-63822,0,-448895,0,0,0,0,86910201,0,0,0,0,0,0,11175153,2780547,38991,37503,6836,0,0,0,-526885,118667071,76610100,0,3480628,0,0,0,0,0,40266972,20642040,0,28271208,0,0,0,0,0,210415,5076817,0,4722218,0,0,0,0,0,null,null,null,null,null,null,null,null,null,29145955,38935926,0,1518547,0,0,0,0,0,15633404,87788155,0,2831567,0,0,0,0,0,29427430,28250855,0,1013447,0,278391,0,0,0,26447367,19064516,0,35309,0,0,0,0,80538,31780110,392047,698568,85843991,0,0,0,0,0,0,0,70202108,0,0,0,0,0,0,21722970,10067872,5197273,6961691,0,0,0,0,0,0,73006,0,-5349,71770,0,0,0,4790,0,0,0,0,0,0,0,0,-10406773,-21629373,-60222587,-26749518,1791639,-1323,-1566436,0,13178750,116484585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-187682,0,15871927,0,-4484,0,1160277,0,0,0,0,0,0,0,0,1129115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-72943711,0,0,0,0,0,0,0,0,-5568,0,0,0,0,0,0,0,0,0,0,0,0,72000,0,0,0,0,9577166,0,0,0,0,0,0,0,0,54356579,173808720,581453202,-132171838,4955070,8297849,26929,6024275,5187202,1560259,12700949,5197273,0,39040733,0,85149,0,null,0,0,0,0,0,0,284115,0,null,0,0,0,0,0,null,null,198757799,89180220,10009450,null,69600428,106253126,58970123,45627730,118714716,70202108,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":43949806},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":144217},164595418,17027720,"Kristel McClaran",9403695095,"kristel.mcclaran@unt.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":37280.589999999997},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":3019},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":192758787},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":37346563},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":121813291},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":76492381},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":379054807},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":51105117},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":144217}]
["University of North Texas at Dallas","UNT","UNIV",333,"Balanced",42421,31554247,0,0,0,0,0,0,0,0,4822230,0,0,556833,0,0,0,0,0,3354441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-288463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-433873,-1117224,0,0,0,0,0,0,0,-846,0,0,0,0,0,0,0,0,8129801,20253699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1062892,-5246123,180,0,3322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6069941,21700,0,1079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93761,35518,0,13335623,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116192,1137347,0,1276747,0,41013,0,0,0,0,0,0,24502,0,0,0,0,0,0,0,0,1096088,0,0,0,0,0,0,794233,0,150000,0,0,0,0,0,0,0,1357394,0,0,0,0,0,0,9715696,651563,14216,-570142,0,0,0,0,78060,13834407,4017542,0,683800,0,0,0,0,0,362407,761896,0,341475,0,0,0,0,0,549691,1032584,0,4820854,0,0,0,0,0,null,null,null,null,null,null,null,null,null,3735565,2218050,0,1562,0,0,0,0,0,4178625,6472162,0,19089,0,0,0,0,0,5562301,2114745,0,18552,0,11886,0,0,0,3165689,2987000,0,0,0,0,0,0,116918,4737480,1410376,0,9595224,0,0,0,0,0,0,0,1290123,0,0,0,0,0,0,129834,89618,0,171474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-214097,-17546268,-6201721,-580994,1505,63295,-35870,0,8975192,809319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5895,0,703405,0,0,0,23548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11543464,0,0,0,0,0,0,0,0,-818117,0,0,0,0,0,0,0,0,0,0,26249,0,625000,0,0,0,0,0,0,-26249,0,0,0,0,0,0,631272,-1738550,34476220,-6305513,0,0,143411,28188,9820,9715,199792,0,0,0,12856,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,18535749,1465778,6403129,null,5955177,10669876,7707484,6269607,15743080,1290123,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":390926},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},8639806,726953,"Gia Doss","notprovided","gia.doss@untdallas.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":3015.23},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":219},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":36933310},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":3354441},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":13464902},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":14511299},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":22074485},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":6069941},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Midwestern State University","TT","UNIV",340,"Balanced",3592,25147600,0,0,0,0,0,0,0,0,106246,0,0,4624756,0,0,0,0,0,4933200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2772122,-109920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7239162,19845067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-399418,-1777995,0,0,0,0,0,0,0,0,-70171,0,0,0,0,0,0,0,-2069797,-4920811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45760,24374988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2192,-1676905,0,0,0,0,0,0,0,0,-1073229,0,0,0,0,0,0,0,-13416,-5563960,0,0,0,0,0,0,0,50000,11849,0,13372151,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121703,1115140,0,1334444,0,67916,27282,0,0,0,0,0,0,0,0,0,0,0,0,250537,0,7210064,0,0,0,4364567,0,275,1196168,0,28018,0,0,0,0,0,0,0,11728408,0,0,0,0,0,0,15,1242073,132994,172303,40915,0,116883,0,0,18590269,14543953,0,907942,0,0,0,0,0,45000,284083,0,500837,0,0,0,0,0,114903,303764,0,942457,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2728474,4320330,0,1573182,0,0,0,0,0,1990609,10702906,0,1355009,400965,0,0,0,0,1846934,5663409,0,392309,0,0,0,0,0,4853161,1729688,0,0,0,0,24832,1200,0,0,0,0,13854305,0,0,0,0,0,0,0,9215106,0,0,0,0,0,0,805662,742499,84559,63268,0,0,0,0,0,1432,30813,202,0,0,0,0,0,-2415,0,0,0,0,0,0,-1798327,0,0,-3374899,105559,-3320939,-7168449,84855,-1160,-657188,-23513,10115359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10474854,0,0,723031,118747,110197,-21906,988558,52839,0,0,0,0,0,0,0,190553,0,0,0,0,0,0,0,0,0,0,6135000,0,0,0,0,0,0,0,0,0,-16843279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,805662,742499,84559,63268,0,0,1798327,0,0,-8844558,51504977,-17567894,5233,40198,0,1183925,-274427,323979,332521,0,84559,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,34042164,829920,1361124,null,8621986,14449489,7902652,6608881,13854305,9215106,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1695988},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":30032},0,0,"Chris Stovall",9403974273,"chris.stovall@msutexas.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":4144.18},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":949},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":29878602},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":4933200},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":13434000},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":17288303},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":17846037},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":16091046},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":28600}]
["Stephen F. Austin State University","UT","UNIV",350,"Balanced",3624,50619279,0,0,0,0,0,0,0,0,9733244,0,0,2387350,0,0,0,0,0,11277793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3366918,-32654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16457111,62280915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-974050,-7007478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4452499,-12290316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180710,26906450,5935047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11348,-2215080,-477095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44645,-8739299,-1782895,0,0,0,0,0,0,0,0,0,23997307,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2170345,0,0,0,0,0,0,90159,1334920,8683811,0,585,0,0,0,838904,3851624,0,845575,0,0,0,0,0,0,0,28566209,0,0,0,0,0,0,4563000,5790259,1348525,816978,26065,1248206,2264025,0,0,48620006,18628101,0,3907271,0,0,0,0,0,831831,633020,0,1796141,0,0,0,0,0,83978,1044474,0,481677,0,0,0,0,0,null,null,null,null,null,null,null,null,null,8737912,8594683,0,2333103,0,0,0,0,0,1028869,9451278,16334135,1526793,78786,0,0,0,0,8468042,25065584,0,759038,0,0,0,0,0,5733785,9099102,0,91175,0,0,6273683,0,-85144,3616281,5575971,2373676,9062304,0,0,0,0,0,7214,2121458,29148874,1929,0,0,0,0,0,2561355,557692,135772,339893,0,0,0,0,0,-4600,-22439,34866,259326,2679891,724698,-220500,7944503,43630920,0,0,0,0,0,0,-24647039,0,28241750,-15304742,-5908537,12275583,-16127001,0,0,28098,25719090,0,0,0,0,0,0,0,47541128,0,11345018,0,0,0,0,0,0,0,0,0,0,15085,0,0,0,0,0,0,-453858,0,0,0,0,0,11867,0,0,0,0,0,0,0,0,0,0,-13410018,0,0,0,0,0,0,0,0,0,-18953943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-25454235,111760233,-37994705,578980,121043,0,378008,281090,291194,1871500,0,72897,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,71155378,3260992,1610129,null,19665698,28419861,34292664,21112601,20628232,31279475,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":3594712},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":55026665},0,0,"Judith Kruwell",9364684541,"kruwelljf@sfasu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":9057.67},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1769},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":62739873},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":11277793},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":23997307},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":31189536},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":54013683},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":16076788},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":55031265}]
["Texas Southern University","TSU","UNIV",360,"Balanced",3642,66601673,0,0,0,0,0,0,0,0,14268802,0,0,1145462,0,0,0,0,0,11719335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5397883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31865872,43053859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4594966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10347782,-16872108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14626579,3922461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1044896,-2095614,-245142,0,0,0,0,0,0,0,0,0,99252175,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242668,59,1848184,18369,0,2519638,725464,31438,1049595,0,0,0,294118,0,0,0,0,0,403207,1046124,210,2032511,0,2960,0,0,0,47326,2200,0,0,0,0,0,0,0,0,73622,19226942,0,0,0,0,0,0,123408,708234,0,0,0,0,0,0,0,58526913,11896040,0,1511540,0,0,0,0,0,1208708,707286,0,6473422,0,0,0,0,0,672855,320606,0,2297564,0,0,0,0,0,null,null,null,null,null,null,null,null,null,3404256,6245952,0,4619485,0,0,0,0,0,1114864,15506053,0,3081591,0,0,0,0,0,11014059,15897707,0,26330263,0,0,453305,0,0,2838461,7698548,0,1005800,0,0,4477264,0,0,-1975143,-5764323,-2548729,32904077,0,0,0,0,0,0,0,26640631,0,0,0,0,0,0,1164779,1670052,1782329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11465362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2553764,-910875,-4002657,0,0,0,0,0,-5012769,0,0,0,0,0,0,0,0,3226007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21889116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2132764,93468771,-35200508,197537,93047,0,1404395,5697,2870921,45563,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,71934493,8389416,3291025,null,14269693,19702508,53695334,16020073,22615882,26640631,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4617160},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},14743583,5012769,"Glenda Wright",7133131391,"glenda.wright@tsu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":7508.09},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":896},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":82015937},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":11719335},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":99252175},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":9247319},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":43104875},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":15408530},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas Woman's University","TWU","UNIV",370,"Balanced",3646,82723901,0,0,0,0,0,0,0,0,0,0,0,7553944,0,0,0,0,0,14554133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35219634,84577377,0,0,0,0,0,0,0,-4661316,0,0,0,0,0,0,0,0,0,-42536,0,0,0,0,0,0,0,-3517753,0,0,0,0,0,0,0,0,0,-2965409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,632653,19752023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1375,0,0,0,0,0,0,0,-753855,0,0,0,0,0,0,0,0,0,-1199,0,0,0,0,0,0,0,-10106222,-29408893,0,0,0,0,0,0,0,0,0,0,36787981,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440137,6608305,650633,930546,86293,341633,9857428,0,0,0,0,0,1128551,0,0,0,0,0,0,20000,500,3949213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21898238,0,0,0,0,0,0,6890,2269000,1231554,10565441,0,0,0,0,0,74355590,13755779,0,1622889,0,0,0,0,0,1847395,422856,0,4286813,0,0,0,0,0,1037,76252,0,586238,0,0,0,0,0,null,null,null,null,null,null,null,null,null,15488311,18438720,-117,849853,0,0,2019049,0,0,3696887,8862999,0,2799965,0,0,0,0,0,8358626,26400918,0,2485400,0,173390,0,0,0,7041511,8564343,0,0,0,0,13766935,0,0,149000,578929,0,4930254,0,0,0,0,0,16248,205193,24839390,339867,0,0,0,0,0,247944,125199,24827,117195,0,0,0,0,0,158,484844,17367,0,0,0,0,0,11652,0,0,0,0,0,0,-30302179,0,0,-11394520,-12076018,4634944,-39027440,252211,0,28770003,29126259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28190435,0,0,13618014,0,0,0,91330,0,0,0,0,0,0,0,0,60477,0,0,0,0,0,0,0,0,0,0,18185000,0,0,0,0,0,0,0,0,0,-23384985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247944,125199,24827,117195,0,0,30302179,0,0,23517749,140181687,-51458558,279303,103286,0,17545,0,79843,10361,0,24827,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,89734258,6557064,663527,null,36795816,15359851,37418334,29372789,5658183,25400698,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":515165},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":514021},0,0,"June Orth",9408983522,"borth@twu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":12361.85},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":1414},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":90277845},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":14554133},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":36787981},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":36203437},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":108609997},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":-19886868},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":513863}]
["The University of Texas Southwestern Medical Center","UT","HRI",390,"Balanced",30,229247932,0,0,0,0,0,0,0,0,3988934,2104010,0,37987803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6334853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7947740,20194921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-322697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-403326,-1323843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43567,968716,1882295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3648,-63833,-729402,0,0,0,0,0,0,0,107137586,0,233814602,0,0,0,0,0,0,888423910,0,0,0,0,0,0,0,0,2267234550,0,0,0,0,0,0,0,879441,99622994,1205665,72898707,30717,1066377,0,0,0,0,154428426,0,276353,0,0,0,0,0,0,261420241,0,196484189,0,0,0,0,0,0,16263020,0,1839192,0,0,0,0,0,0,0,32468332,0,0,0,0,0,0,367473,199245624,-51486,144181,597,0,0,0,-183815,79030853,1349981778,0,9684895,0,0,0,0,0,51765936,73439332,0,418862905,0,0,0,0,0,48500,25616167,0,233943,0,0,0,0,0,0,2234404236,0,648339,0,0,0,0,0,41741574,65634564,0,2185103,0,0,0,0,0,729874,1588795,0,135750,-11169,0,0,0,0,30843057,65427581,0,17054074,0,0,0,0,0,16872868,33207119,0,11178616,0,0,59659381,0,0,2199,1393555,0,3646757,0,0,0,0,0,0,0,42756417,0,0,0,0,0,0,0,8322287,93738,20453334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-259281709,0,0,11741997,-169220915,9430957,-60540066,-8243,54476511,160923834,0,-22308228,0,0,0,0,0,0,103554797,0,0,-18518500,-119999207,-11723658,0,0,0,0,0,0,0,-62576506,75122,986738,12661,-8005007,0,0,0,0,0,0,295418,0,49433627,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-279635185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106800,0,0,0,0,0,0,0,0,288151068,-162724007,31037239,-2846749,2343069,17570170,6124,1598174,641966,39155,5946187,630776,0,93738,0,4441980,0,0,0,0,0,0,0,0,1785505,0,0,0,0,0,0,0,6535376315,4268141765,1438697526,544068173,25898610,2235052575,109561241,2443250,113324712,120917984,5042511,42756417,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":28869359},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},0,0,"John Schmidt",2146480888,"john.schmidt@utsouthwestern.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":2333.29},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":395},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":273328679},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":340952188},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":1004783717},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":26092795},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":944802},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["The University of Texas Medical Branch at Galveston","UT","HRI",400,"Balanced",104952,394305109,0,0,0,0,0,0,0,0,5323,0,0,15556629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1268298,-3986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13717088,28069668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-249056,-648061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1637590,-2070555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3575120,10995871,864538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-415992,-811109,-13604,0,0,0,0,0,0,6610201,46800583,0,137404702,0,0,825174,0,0,0,270459226,0,0,0,0,0,0,0,787528033,893682995,0,0,0,0,0,0,0,11817996,34941127,0,23568562,148355,199025,0,0,0,15000,116630,0,559607,0,0,0,0,0,1751084,50515971,367510,31591862,0,0,58643831,0,0,0,1759035,0,11107592,0,0,0,0,0,0,0,14182629,0,0,0,0,0,0,1972637,145558321,0,1372550,2240785,0,6761318,0,-3412173,93153497,374068341,0,19462747,0,0,0,0,0,351411,25673363,0,122280579,0,0,0,0,0,3749935,2990478,0,21852407,0,0,0,0,0,841573796,974495232,0,19738660,0,0,0,0,0,26876584,17635325,0,2486688,0,0,0,0,0,5415535,2897880,0,600463,371,0,0,0,0,88885148,21816223,0,2600968,0,0,0,0,0,41992865,13011125,0,4201578,0,0,8187715,0,0,5379,2876936,0,6716775,0,0,0,0,0,0,998466,10050171,177458,0,0,0,0,0,165549,8447109,8108,7494000,0,0,0,0,0,2960928,2655488,0,1080,71609,0,0,0,0,0,0,0,0,0,0,-159020710,0,0,-122893247,77694624,0,-2313869,-19057,3312451,23415113,0,38358239,0,0,0,0,0,0,88587406,0,0,-93448801,-8215759,-2082892,0,0,0,-9807342,0,0,0,6925171,0,0,0,1530974,0,0,0,0,0,0,-997227,0,5310855,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-212558680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175135476,30618302,57222285,-5845967,647753,7834535,401591,2457885,1137199,11040,308453,3252847,45030,18433,137488,979855,0,0,0,0,0,0,0,0,350225,0,0,0,0,0,0,0,5471813412,3790602383,486684585,148305353,28592820,1835807688,46998597,8914249,113302339,67393283,9599090,11226095,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":16114766},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":5689105},4313628,8456145,"Joshua Tucker",4097727525,"joatucker@utmb.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":3709.88},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":228},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":409867061},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":191640660},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":381229115},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":37181494},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":13343890},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2728177}]
["The University of Texas Health Science Center at Houston","UT","HRI",410,"Balanced",11618,261062256,0,0,0,0,0,0,0,0,11544854,985139,0,10549150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6901568,-24027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26364058,32530343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-273862,-458934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-372796,-477581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148870,12418355,2349255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-213079,-17005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40294,0,0,0,0,0,0,0,65342320,0,210671318,0,0,0,0,0,0,530323387,0,0,0,0,0,0,0,96067193,33533527,0,0,0,0,0,0,0,5768899,90782950,2820478,28975453,190773,705233,956083,0,0,0,706669438,0,21379115,0,0,0,0,0,0,8677583,0,112399141,0,0,0,0,0,15323066,14945359,0,23285663,0,0,0,0,0,0,0,22099972,0,0,0,0,0,0,1038185,96619463,-1158,1387938,2051757,0,0,0,-519849,128204474,884416670,0,12085192,0,0,0,0,0,30757299,39056039,0,205005434,0,0,0,0,0,4865147,2124421,0,66140024,0,0,0,0,0,124147216,413784627,0,78924887,0,0,0,0,0,35594346,31295008,0,5329367,0,0,0,0,0,3274237,7427939,0,2059457,274090,0,0,0,0,54329514,48388635,0,2611783,0,0,0,0,0,26639581,12894146,0,3270,0,0,3592528,0,0,111960,4233243,0,7783960,0,0,0,0,0,0,0,15973522,0,0,0,0,0,0,635176,12319150,45139,8421559,0,0,0,0,0,14401,2233274,374041,7308,0,0,0,0,0,0,0,0,0,0,0,-60802298,0,0,-2792908,-74546841,8288285,1825390,-47513,16493385,44793231,0,36214302,0,0,0,0,0,0,94377766,0,0,-18748900,-12109602,-6066934,0,0,0,0,0,0,0,-3456785,0,-1096,0,-380751,0,0,0,0,0,0,0,0,26054254,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-109926603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82223322,193603656,73810881,-1853551,3311223,10017846,1332924,4008170,826208,115495,1634156,129863,0,45139,1131270,7235857,2947395,0,0,0,0,0,0,0,352494,0,0,0,0,0,0,0,249925568,120324849,1024706336,274818772,73129592,616856730,72218721,13035723,105329932,43129525,12129163,15973522,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":21421024},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":2629024},199091315,-3838632,"Scott Barnett",7135004915,"scott.barnett@uth.tmc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":4902.34},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":327},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":284141399},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":276013638},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":1130636250},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":57311228},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":12354146},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2614623}]
["The University of Texas Health Science Center at San Antonio","UT","HRI",420,"Balanced",40,195808786,0,0,0,0,0,0,0,0,4166247,1090762,0,16963787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3384426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17836453,40802600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1594839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1549696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3143577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-177204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-172188,0,0,0,0,0,0,0,0,0,48705463,0,187242830,0,0,0,0,0,0,373549771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111924,47039405,104209,12697421,19055,918788,0,0,0,0,254589969,0,3253124,0,0,0,0,0,0,5145518,0,45057507,0,0,0,0,0,6166103,16085323,0,16366218,0,0,0,0,0,0,0,5403944,0,0,0,0,0,0,655,53594924,0,991601,29949,0,0,0,32853856,109115915,396301042,0,13894331,0,0,0,0,0,21481577,31981187,0,146081244,0,0,0,0,0,4794883,24289020,0,96715087,0,0,0,0,0,0,224002649,0,0,0,0,0,0,0,34795949,22851202,0,2588358,0,0,0,0,0,2280886,678387,0,3882,133541,0,0,0,0,42242258,27061545,0,249940,0,0,0,0,0,21661388,25935501,0,2271,0,0,2793631,0,0,2028555,3568352,0,4543927,0,0,0,0,0,0,0,6623803,0,0,0,0,0,0,947118,32030920,204026,7210844,0,0,0,0,0,5181,349894,0,77412,0,0,58748,0,0,0,0,0,0,0,0,-193714882,0,0,33365566,19251700,-546980,-7495873,3815,994270,8165665,0,-40384399,0,0,0,0,0,0,272886020,0,0,-15895800,-16286650,-820784,0,0,0,0,0,0,0,-1755693,0,-207806,-6465,-515973,0,0,0,0,0,0,2320570,0,6300436,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-70992142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234107791,305433774,61782630,-3493927,8025755,15687510,1394901,1311668,2872629,0,1388176,9495051,13192,204026,0,0,5028578,0,0,0,0,0,0,0,0,496187,0,0,0,0,0,0,0,0,519311288,199544008,125798990,224002649,60235509,3096696,69553743,50392791,10140834,6623803,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":40392908},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":491235},136183056,-2485937,"Yinwen Li",2105626268,"liy2@uthscsa.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":4035.5000000000005},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":295},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":218029582},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":235948293},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":494921340},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":55494518},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":-349392},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":486054}]
["The University of Texas M.D. Anderson Cancer Center","UT","HRI",430,"Balanced",25554,229191396,0,0,0,0,0,0,0,0,55747,1937953,0,39248320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-285779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,762582,824444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7450,0,0,0,0,0,0,0,0,0,-10052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3943972,85409850,0,216446686,0,0,0,0,0,0,464985121,0,0,0,0,0,0,0,5382654221,0,0,0,0,0,0,0,0,216963245,199484574,0,35845837,0,109368,0,0,0,0,0,0,0,0,0,0,0,0,0,89286177,0,310457155,0,0,0,0,0,0,1966371,0,0,0,0,0,0,0,0,0,39503306,0,0,0,0,0,0,15690189,91370449,73543,4717512,0,0,0,0,-1648579,79462402,2849735,0,1723924,0,0,0,0,0,258543399,172509183,0,576566198,0,0,0,0,0,11191740,8113147,0,8095807,0,0,0,0,0,3663557373,732596103,0,3762611,0,0,0,0,0,173552714,1026220,0,237117,0,0,0,0,0,843395,0,0,1789259,0,0,0,0,0,159465727,29271192,0,5246167,0,0,0,0,0,237359552,295975,0,14166,0,0,0,0,0,55747,872816,0,2271556,0,0,0,0,0,0,0,24241517,0,0,0,0,0,0,66930249,15723581,232139,12339032,0,0,0,0,0,2689345,257620,0,0,0,0,0,0,0,0,0,0,0,0,0,-236425148,0,0,-979664219,115212023,-1748682,-6370037,0,13811534,750706770,0,48484794,0,0,0,0,0,0,213203013,0,0,-111469659,0,-9966143,0,0,0,0,0,0,25666788,13749202,0,0,0,-5428848,0,0,0,0,0,0,3163568,0,11364642,0,0,0,null,null,null,null,null,null,null,null,null,-366551,0,0,0,0,0,0,0,-355200446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,331650150,996303851,1947168,-21773,100323122,33963424,11454,-52168097,83921,295797,11810372,672869,0,232139,0,3925970,0,0,0,0,25933,0,0,0,836629,0,0,0,0,0,0,0,11413849787,6031195566,84036061,1007618780,27400694,4399916087,174816051,2632654,193983086,237669693,3200119,24241517,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":95225001},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":2946965},971705347,33987142,"Duy Tran",7137458630,"ddtran2@mdanderson.org",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":398.05},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":586},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":270433416},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":305800508},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":964242298},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":1569524},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":355871},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":257620}]
["The University of Texas Health Science Center at Tyler","UT","HRI",440,"Balanced",42439,64376021,0,0,0,0,0,0,0,0,0,73588,0,8721995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,364166,292968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1470,93472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2926614,0,12281739,0,0,0,0,0,0,18443928,0,0,0,0,0,0,0,174345202,0,0,0,0,0,0,0,0,11351,3847554,0,1113206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308374,80253426,0,13197477,0,0,255000,0,4,5277120,3558358,0,5227,0,0,0,0,0,0,0,105565,0,0,0,0,0,0,-546765,133230,0,23789,0,0,0,0,21781,17818168,73317739,0,10543431,0,0,0,0,0,8724807,2366631,0,15782537,0,0,0,0,0,0,0,0,139864,0,0,0,0,0,163290284,29969932,0,4202294,0,0,0,0,0,3913300,161771,0,149694,0,0,0,0,0,1265107,366975,0,0,0,0,0,0,0,11865943,3246116,0,292758,0,0,0,0,0,11251902,0,0,0,0,0,694276,0,0,0,0,0,75443,0,0,0,0,0,0,0,100410,0,0,0,0,0,0,-390741,601046,0,363697,0,0,0,0,0,163439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22161603,0,0,-5915771,11118081,0,-2538880,0,170272,652643,0,1226277,0,0,0,0,0,0,96777086,0,0,-9533631,0,0,0,0,0,-889239,0,0,15675,-573908,0,1411,0,-31512,0,0,0,0,0,0,0,0,3069500,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-17595431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22735605,105735612,752076,0,-1049369,687200,465489,0,17822,0,452860,0,0,0,0,2607786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574531266,400186064,101679338,26873975,139864,197462510,4224765,1632082,15404817,11946178,75443,100410,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":574002},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":163439},98114272,-588334,"notprovided","notprovided","notprovided",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":72.959999999999994},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":73171604},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":15208353},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":107459132},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":657134},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":94942},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas A&M University - System Health Science Center","TAMU","HRI",450,"Balanced",89,190888687,0,0,0,0,0,0,0,0,1651429,1140251,0,6764290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23704007,0,0,0,0,0,0,0,-3492188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21276902,22882861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-318541,-723085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1620907,-1362751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72701,15671848,1642986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34427,-254682,-38975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41054,-1173850,-110788,0,0,0,0,0,0,0,14880328,0,65338047,0,0,0,0,0,0,450267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1939790,9750039,0,257005,2150,-1299063,0,0,0,0,0,0,0,0,0,0,0,0,0,2253031,0,11426706,0,0,0,0,0,7507814,52058733,0,5433,0,0,0,0,0,0,0,2657431,0,0,0,0,0,0,1571,7195359,121723,31689,750,0,0,0,-1594242,95806454,54179468,0,1608142,0,0,0,0,0,20770779,21510989,0,59195243,0,0,0,0,0,3817925,4678521,0,16891524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30605823,9054185,0,1063562,0,0,0,0,0,2831358,4642165,0,146705,14619,0,0,0,0,13313466,2241849,0,278656,0,0,0,0,0,22757023,6719865,0,2793,0,0,48459,0,0,382996,2366362,0,267776,0,0,0,0,0,0,0,3504871,0,0,0,0,0,0,1261685,4199986,0,1312370,0,0,0,0,0,157300,1054578,0,38771,0,0,0,0,1522015,0,0,0,0,0,0,0,0,0,-150161,-7968558,-65208,-764127,-4010,3006481,55088,0,0,0,0,0,0,0,0,0,0,0,-20686468,-22600386,0,0,0,0,0,0,0,3692258,19804903,0,0,0,3807484,0,0,0,0,0,0,0,0,754638,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-33677988,0,0,0,0,0,0,0,0,409047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6928641,1261685,4199986,0,1312370,0,0,0,0,0,24137709,61547298,-5610206,809031,3496165,640760,0,729853,279366,108462,700132,10272,0,0,5604968,599638,0,0,0,0,0,0,0,440624,0,0,0,0,0,0,0,0,0,151594064,101477011,25387970,0,40723570,7634847,15833971,29528140,3017134,3504871,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":6774041},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":2772664},15644685,27304644.93,"notprovided","notprovided","notprovided",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":3692.4900000000002},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":184},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":200444657},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":23704007},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":80218375},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":89536765},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":40134479},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":14309390},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2615364}]
["University of North Texas Health Science Center at Fort Worth","UNT","HRI",461,"Balanced",130,110906320,0,0,0,0,0,0,0,0,888861,10000,0,2001871,0,0,0,0,0,15125502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1378427,-483785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11952788,12113839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1085944,-1552848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22927,11547581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-692945,0,0,0,0,0,0,0,-78334,0,0,85849472,0,0,0,0,0,0,13543239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154313,7284047,0,1967696,-2131,376377,0,0,0,0,449169,0,352079,0,0,0,0,0,0,1911612,0,1889056,0,0,0,0,0,0,39524873,0,-3367,361,0,0,0,0,0,0,803867,0,0,0,0,0,0,5888955,2768840,0,2443569,89810,0,0,0,1347370,44169170,36403873,0,2255602,5803,0,0,0,0,2073326,6402572,0,62022625,0,0,0,0,0,19199753,21414915,0,7322716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19242371,11856054,0,339172,0,0,0,0,0,4488747,3944867,0,9736,8507,0,0,0,0,15059230,6490006,0,24238,0,97073,5579,0,0,14218231,3174042,0,-23947,0,0,0,0,162748,85124,339333,0,864350,257703,0,0,0,0,0,0,126843,0,0,0,0,0,0,5889098,3259161,32275,185763,0,0,0,0,0,-1181,1061726,0,0,132276,0,0,0,0,0,0,0,0,0,0,0,0,-5548155,-18715976,-7391010,-380090,117659,-287659,-76139,0,-1757676,17860569,0,0,0,0,0,0,0,0,-26410,0,0,0,0,0,0,0,0,0,0,12006049,0,0,0,3535901,0,0,-162471,0,0,0,0,0,2000000,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-22012072,0,0,0,0,0,0,0,0,-89752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15631,0,0,0,0,0,0,0,0,14914452,29202196,35637135,-3331737,1311014,706894,333210,0,2676845,0,0,4306059,32275,0,0,2950629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82834448,70498523,47937384,0,31437597,8451857,21676126,17531074,1546510,126843,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":9366297},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1192821},18994458,15379479,"Julie Meisinger",8177352609,"julie.meisinger@unthsc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":2776.2},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":56},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":113807052},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":15125502},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":85771138},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":66442629},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":21427835},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":10877563},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1194002}]
["Texas Tech University Health Sciences Center","TT","HRI",470,"Balanced",412,167619653,0,0,13871467,0,0,0,0,0,8917610,106525,0,6766392,0,0,0,0,0,21652392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3975391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17768843,32821526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-444115,-1219784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1774587,-5975203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28442363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2071768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,347111,773669,0,36860586,0,0,0,0,0,0,135502941,0,119907191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,683553,15094308,60051,4144969,55810,-4482084,1168194,0,0,0,34191245,0,64836349,0,0,0,0,0,0,39667764,0,35102106,0,50000,0,0,1304394,0,13652613,0,913470,0,0,0,0,0,0,0,1021267,0,0,0,0,0,0,100,64681445,0,52492,-57692,0,170000,0,0,79488919,94719420,0,71009154,0,0,0,0,0,11285083,11984825,0,17841244,0,0,168195,0,0,8996756,4454799,0,150478550,0,0,0,0,0,1966222,78306239,0,16829449,0,0,0,0,0,53000835,87859251,0,3996272,0,0,120273,0,0,2193397,24217249,0,13400,294819,0,0,0,0,25098627,5710421,0,2970362,0,0,0,0,0,9435519,17431727,0,63804,0,0,9473462,0,0,0,756708,0,2277330,0,0,0,0,0,0,0,613412,0,0,0,0,0,0,1703972,6689841,0,3209928,0,0,0,0,0,-73397,0,0,0,0,0,0,0,1566132,0,0,0,0,0,0,-12876551,0,0,-3294931,15797933,-590092,-15545702,0,125500,7247275,0,0,0,0,0,0,0,0,1285104,0,0,-8651834,0,0,-7637993,0,0,0,0,0,0,11302250,0,1855854,0,4265122,0,0,0,0,0,0,0,0,196782,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-30035938,0,0,0,0,0,0,0,0,-282576,0,0,0,0,0,0,0,0,0,0,0,0,7637993,0,0,0,0,165366,1703972,6689841,0,3209928,0,0,12876551,0,0,41474821,79032732,-11485457,501813,2460613,3368197,1020859,1359239,72909,1663591,1156520,0,0,0,101121,427998,0,0,0,0,0,0,0,24393,0,0,0,0,0,0,0,119907191,0,245217493,41279347,163930105,97101910,144976631,26718865,33779410,36404512,3034038,613412,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":11603741},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1492735},21889676,17423226,"Rebecca Aguilar",8067437381,"rebecca.aguilar@ttuhsc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":5807.8600000000006},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":129},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":197281647},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":21652392},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":37981366},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":271229036},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":41176680},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":26370595},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1566132}]
["Texas Tech University Health Sciences Center at El Paso","TT","HRI",480,"Balanced",862,144354150,0,0,0,0,0,0,0,0,3200608,126518,0,5935060,0,0,0,0,0,5557572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-370044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4792215,8439971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100264,-176214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-714515,-2186481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6207741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-123514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311936,5204,0,4595249,0,0,0,0,0,0,63413191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245222,7471700,18012,1967484,32168,-2285408,123308,0,0,0,81542362,0,300615,0,0,0,0,0,0,21224404,0,11786638,0,0,5825543,0,0,0,389933,0,0,0,0,0,0,0,0,0,349950,0,0,0,0,0,0,29912,21058710,3567,0,0,0,0,0,-62311,35782691,91504645,0,6732182,0,0,0,0,0,2328568,4054467,0,5309464,0,0,0,0,0,2547006,470906,0,1329649,0,0,0,0,0,1324644,23720767,0,676984,0,0,0,0,0,19219353,33468862,0,1555062,0,0,0,0,0,1035995,3817630,0,4240,3754,0,0,0,0,13648860,6587479,0,391977,0,0,0,0,0,6348903,5506658,0,0,0,0,1599125,0,0,23637,211553,0,1226742,100000,0,0,0,0,0,0,229344,0,0,0,0,0,0,1818567,8147985,243576,239183,0,0,0,0,0,0,0,0,0,0,0,0,0,382431,0,0,0,0,0,0,-21450891,0,0,1672806,-732432,0,-4179132,0,570688,4346820,0,0,0,0,0,0,0,0,17800203,0,0,-10923069,-5649456,0,0,0,0,-6427788,0,0,0,4862946,0,601495,0,2125197,0,0,0,0,0,0,0,0,71929,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-20123477,0,0,0,0,0,0,0,0,-215674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012359,1818567,8147985,243577,239183,0,0,21450891,0,0,108330074,19439927,-3300988,990820,172398,212667,1453973,5540551,96041,1664351,74934,0,243576,0,17679,0,0,0,0,0,0,0,0,73225,0,0,0,0,0,0,0,0,0,134019518,11692499,4347561,25722395,54243277,4861619,20628316,13454686,1561932,229344,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":10449311},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":382431},81275675,7589638,"Robert Ortega",9152154378,"robert.ortega@ttuhsc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":904.13},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":18},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":153616336},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":5557572},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":4912389},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":149650280},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":10054712},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":6084227},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":382431}]
["Lamar Institute of Technology","LSC","TSTC",490,"Balanced",36273,25586229,0,0,0,0,0,0,0,0,681012,0,0,0,0,0,0,0,0,2553130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-534976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4226232,1712218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-114444,0,0,0,0,0,0,0,0,0,-296974,0,0,0,0,0,0,0,-1958567,-542887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15927,2836459,483432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3292,0,0,0,0,0,0,0,0,0,-320166,-30626,0,0,0,0,0,0,-4521,-1071146,-206502,0,0,0,0,0,0,0,-50000,0,13656731,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205327,173103,52422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1388511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,709347,49888,7487,74530,19343,0,39533,0,9655582,13148869,943388,0,446236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136358,30038,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1866281,201898,0,31340,0,0,0,0,0,1238079,65520,0,296327,0,0,0,0,0,3458189,942272,0,556505,0,0,0,0,0,1776573,530415,0,532880,0,0,0,0,0,0,0,0,8711255,0,0,0,0,0,0,0,466993,0,0,0,0,0,0,4285468,604789,0,1174222,0,0,0,0,0,715144,1026332,20176,0,5704,0,3476935,0,343957,0,0,0,0,0,0,0,0,0,-625740,589245,-5950,-193390,59146,0,2000000,0,0,0,0,0,0,0,0,0,0,0,-965750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3165400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10187336,9274268,-4549125,393282,0,0,0,529887,444073,4697237,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,14538493,0,166396,null,2099519,1599926,4956966,2839868,8711255,466993,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":6064479},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":5588248},13352736,0,"Alicia Placette",4092475134,"aaplacette@lit.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":3014.07},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":125},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":26267241},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":2553130},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":13606731},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":12315164},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":3025578},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":1453261},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":4873104}]
["Lamar State College - Orange","LSC","TSTC",500,"Balanced",23582,21778647,0,0,0,0,0,0,0,0,188181,0,0,706072,0,0,0,0,0,1488396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1550820,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2336847,989049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-116010,-34504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1618907,-151968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45239,2878016,231808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-390,-43375,-3157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19798,-499943,-10549,0,0,0,0,0,0,0,0,0,5236706,0,0,183702,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122576,298512,1394,0,0,0,11080,0,0,0,0,0,0,0,0,0,0,0,0,3000,0,2329885,0,0,0,0,0,0,59505,159274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1493,869463,1285,0,54974,0,-140864,0,0,6192633,571548,0,1447465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800654,354760,0,534665,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2661866,467111,0,0,0,0,0,0,0,1546009,69957,446170,1635,0,0,0,0,0,2995943,959391,0,12034,0,0,0,0,0,1934488,252330,0,0,0,0,0,0,0,114802,1263229,0,3100220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3513806,45279,0,1093467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,589499,-453592,0,0,0,0,3075000,0,0,0,0,0,0,0,0,0,0,0,-1229750,-107780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2597078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3513806,45279,0,1093467,0,0,0,0,0,10885028,6480959,-2498601,306899,0,796113,33302,0,62084,3454154,0,0,0,419018,0,0,null,0,0,0,0,411210,706072,0,0,null,0,0,0,0,188181,null,null,8211645,0,1690080,null,3128977,2063771,3967368,2186817,4478252,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4652552},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},10161427,0,"Jamie Oltz",4098823356,"jamie.oltz@lsco.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":1603.27},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":82},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":22672900},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":1488396},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":5420408},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":3609624},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":1404507},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":2359749},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["The University of Texas at Rio Grande Valley (M)","UT","HRI",500,"Balanced",203599,45778923,0,0,0,0,0,0,0,0,6409186,0,0,1271760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1655283,2728327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-54119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8362,-82563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14709,345220,237013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8567,0,0,0,0,0,0,0,0,0,13288334,0,0,0,0,0,0,17439972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209236,0,218189,0,3848,0,0,0,0,19335777,0,0,0,0,0,0,0,0,746215,0,20505698,0,0,0,0,0,0,244599,0,2512343,0,0,0,0,0,0,0,107454,0,0,0,0,0,0,5363019,10194681,0,15467,0,0,0,0,0,38655474,10359627,0,1237652,0,0,0,0,0,0,0,0,2402974,0,0,0,0,0,392153,515089,0,8724507,0,0,0,0,0,7130075,28626600,0,-79582,0,0,0,0,0,11929709,7367296,0,2670007,0,0,0,0,0,2043180,266745,0,59756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1669143,1146039,0,0,0,0,504388,0,0,44860,219152,0,1176967,0,0,0,0,0,0,0,2209980,0,0,0,0,0,0,0,414289,0,1428187,0,0,0,0,0,1350,117641,0,0,0,0,0,0,71190,0,0,0,0,0,0,-30631244,0,0,7603667,1350104,1894471,-27057355,0,4019,1789685,0,15664713,0,0,0,0,0,0,50367266,0,0,0,0,-87200,0,0,0,0,0,0,0,0,0,0,0,-11809,0,0,0,0,0,0,0,0,1105565,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-14866353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1001208,0,0,0,0,0,0,0,0,0,0,32473721,58784376,4980552,-136887,424888,1253834,42163,-26430,137198,0,0,10823,0,0,0,93757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50252753,2402974,9631749,35677093,21967012,2369681,0,3319570,1440979,2209980,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1842476},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":190181},31664422,-11809,"Lilia M. St. Clair",9566657906,"lilia.stclair@utrgv.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":242},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":35},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":53459869},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":13288334},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":60349072},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":4255290},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":359929},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":188831}]
["Lamar State College - Port Arthur","LSC","TSTC",510,"Balanced",23485,21123191,0,0,0,0,0,0,0,0,0,0,0,866858,0,0,0,0,0,2217102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-340785,-3210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2319841,1053590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-81352,-46584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-931858,-409218,0,0,0,0,0,0,0,-4,-759,-147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10189,2580733,282518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-639,-65538,-10998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3683,-1072918,-111901,0,0,0,0,0,0,0,5745,0,11620140,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575653,0,0,-2332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91076,4045,2634825,0,0,0,0,0,0,5495,171523,805276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13466,758127,13368,525239,0,0,0,0,0,7946868,916171,0,962484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180496,14770,0,88697,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1592997,510739,0,672699,0,0,0,0,0,1418652,144507,0,161128,0,0,0,0,0,4342650,1124298,0,27032,0,0,0,0,0,2743115,322100,0,0,0,0,0,0,0,521208,622610,0,2596770,0,0,0,0,0,0,0,1293712,0,0,0,0,0,0,2269190,349257,0,7135833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-174430,458176,910425,-1545502,1744,0,-2431,0,0,0,0,0,0,0,0,0,0,0,-737750,0,0,0,0,0,0,0,0,0,0,0,99855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2768296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2269190,349257,0,7135833,0,0,0,0,0,12979067,6246871,-2734689,8376228,0,0,0,0,0,1378052,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,9825523,0,283963,null,2776435,1724287,5493980,3065215,3740588,1293712,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":9754280},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},5993083,0,"Kim Tran",4099846135,"trankt6@lamarpa.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":1811.55},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":82},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":21990049},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":2217102},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":11625885},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":5406825},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":1904419},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":1448144},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["The University of Texas at Austin (M)","UT","HRI",510,"Balanced",203658,16760652,0,0,0,0,0,0,0,0,0,564252,0,4588653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25010190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1369320,2485858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-316389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-265881,0,0,0,0,0,0,0,0,0,0,15834180,0,0,0,0,0,0,13878629,0,0,0,0,0,0,0,0,3089420,0,0,0,0,0,0,0,0,1709872,0,2171877,0,-147,0,0,0,0,35000000,0,184779,0,0,0,0,0,0,113835643,0,31547811,0,0,0,0,0,0,2923952,0,0,0,0,0,0,0,0,0,3331111,0,0,0,0,0,0,0,1589695,0,0,0,0,0,0,-738675,1014783,7529809,0,1425614,0,0,0,0,0,9571222,8348365,0,22982271,0,0,0,0,0,245535,1569122,0,3636155,0,0,0,0,0,10249413,134673570,0,5124039,0,0,0,0,0,26058379,12428910,0,1157122,0,0,0,0,0,0,0,0,70217,0,0,0,0,0,8057631,11723360,0,2201500,0,0,0,0,0,2966395,0,0,0,0,0,283774,0,0,179145,597778,0,1596743,0,0,0,0,0,0,0,1013721,0,0,0,0,0,0,165177,25759,0,247918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3820681,0,0,-434312,41461373,0,1660172,0,129,0,0,0,0,0,0,0,0,0,-299,0,0,0,-12178782,-2408559,0,0,0,0,0,0,0,0,0,6057,0,-197876,0,0,0,0,0,0,0,0,4868634,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-25843770,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4259536,7884749,4956930,-582270,0,331054,0,0,75852,0,5641,26307,0,0,313514,4064682,664520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9970206,40901858,5450812,150047022,39644411,70217,21982491,3250169,2373666,1013721,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":438854},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},0,-191819,"Don Simpson",5122327745,"dsimpson@austin.utexas.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":199},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":40},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":21913557},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":25010190},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":15834180},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":188224807},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":3538789},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":835871},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas State Technical College - Harlingen","TSTC","TSTC",520,"Balanced",9225,31552585,0,0,0,0,0,0,0,0,142075,0,0,622843,0,0,0,0,0,1747031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1798024,11076223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-274927,0,0,0,0,0,0,0,0,0,-656167,0,0,0,0,0,0,0,-767900,-5767868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180000,0,0,12121907,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,17,0,0,0,0,0,0,0,0,0,0,0,0,153000,0,478354,0,0,0,0,0,0,2121743,0,0,0,0,0,0,0,0,0,699158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21771787,3754444,0,1302928,0,0,0,0,0,0,0,0,5994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2459472,311926,0,201521,0,0,0,0,0,4905705,779475,0,291232,0,0,0,0,0,3898555,1241260,0,0,0,0,0,0,0,1465658,1961824,0,0,0,0,0,0,0,0,0,0,6172707,0,0,0,0,0,12702,0,1610197,0,0,0,0,0,0,5999,70872,881550,0,0,0,0,0,0,0,0,0,0,-2354,0,1154431,0,0,0,0,0,0,0,0,-1257177,0,0,-2965378,3451591,904265,-4484252,0,0,-12235981,2423934,0,0,0,0,0,0,0,807394,0,0,0,0,0,0,0,0,23872,-2423934,1886832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-807394,0,0,0,0,0,0,0,0,0,0,-3605271,0,0,0,0,0,0,0,0,-258499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,494886,5999,70872,881550,0,0,0,1257177,0,0,-14861301,12874247,-7466862,668691,95852,0,155083,0,17395,21400,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,26829159,5994,0,null,2972919,5976412,5139815,3427482,6172707,1622899,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":958421},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1152077},0,0,"Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":2219.33},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":129},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":32317503},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":1747031},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":12301907},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":2753114},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":5407385},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1152077}]
["University of Houston (M)","UH","HRI",520,"Balanced",203652,15158846,0,0,0,0,0,0,0,0,0,0,0,85413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1532731,759695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8244,-3595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,577701,87955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2733,-469,0,0,0,0,0,0,0,0,0,770347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1207724,0,0,0,0,0,0,0,0,0,0,0,85926,0,0,0,0,0,0,661,0,767162,0,0,0,0,0,0,169802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7788301,0,779568,0,0,0,0,0,9075551,513603,0,121054,0,0,0,0,0,3536,5172,0,1069708,0,0,0,0,0,0,5943528,0,35804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7329643,2533290,0,606826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1265806,-17887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1170228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-111293,-227142,0,6767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-230739,2958082,-15041,0,0,0,0,0,0,0,0,0,0,0,102280,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9710208,1078416,5979332,0,10469759,0,1247919,0,1170228,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},0,0,"Charlotte Hotz",7137435296,"cahotz@central.uh.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":120},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":15244259},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":770347},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":10799144},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":2280587},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":574968},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas State Technical College - West Texas","TSTC","TSTC",530,"Balanced",9932,16990440,0,0,0,0,0,0,0,0,1244,0,0,141877,0,0,0,0,0,694851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-25926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,758624,4450035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-139939,0,0,0,0,0,0,0,0,0,-268644,0,0,0,0,0,0,0,-229733,-1899825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259631,0,0,4377324,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137263,0,0,0,0,0,0,1323509,0,0,0,0,0,0,0,0,0,555617,0,0,0,0,0,0,0,65942,0,0,0,0,0,0,0,10302001,890487,0,324469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1471379,173481,0,6609,0,0,0,0,0,2377432,779956,0,21284,0,0,0,0,0,1658100,455151,0,0,0,0,0,0,0,1510368,1684671,0,0,0,0,0,0,0,0,0,0,1622967,0,0,0,0,0,11114,0,956791,0,0,0,0,0,0,598224,110584,0,764367,0,0,0,0,0,0,0,0,0,0,0,1461345,0,0,0,0,0,0,0,0,-950772,0,0,-2565514,1396194,464953,-1975823,0,0,1299095,1488988,0,0,0,0,0,0,0,961816,0,0,0,0,0,0,0,0,10222,-1488988,1023108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-961816,0,0,0,0,0,0,0,0,0,0,-2640776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-364549,598224,110584,0,764367,0,0,950772,0,0,-1841128,5208659,-2538141,1459033,0,0,6332,7810,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,11516957,0,0,null,1651469,3178672,2113251,3195039,1622967,967905,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1473175},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1461345},0,0,"Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":742.21},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":52},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":17133561},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":694851},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":4636955},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":1528065},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":2670518},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1461345}]
["Sam Houston State University (M)","TXST","HRI",530,"Balanced",103606,0,0,0,0,0,0,0,0,0,0,0,0,1189731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17938250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8792,0,-3754,0,0,0,0,0,0,1441,0,0,0,0,0,0,550,0,1057056,0,0,0,0,0,0,170823,0,0,0,0,0,0,0,0,0,500348,0,0,0,0,0,0,0,52175,0,95041,0,0,0,0,0,0,10731125,0,176562,0,0,0,0,0,0,389192,0,158756,0,0,0,0,0,0,0,0,275892,0,0,0,0,0,0,0,1095812,0,0,0,0,0,0,0,3891430,0,889582,0,0,0,0,0,0,1496927,0,133866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,688592,0,0,0,0,0,0,0,0,113204,0,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203683,0,14085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11241601,0,0,0,-630648,0,-12864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25255,0,0,0,0,0,0,0,0,57655,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-465299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203683,0,14085,0,0,11241601,0,0,286799,17938250,0,37014,132706,0,0,48048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10907687,547948,275892,1095812,4781012,1630793,0,0,816796,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":217768},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},451421,25255,"Jennifer Jones",9362943405,"jlj093@shsu.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":330},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":18},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":1189731},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":358187},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":1382124},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":17938250},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas State Technical College - Marshall","TSTC","TSTC",540,"Balanced",33965,7186696,0,0,0,0,0,0,0,0,0,0,0,103454,0,0,0,0,0,308743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,384753,2907332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-45911,0,0,0,0,0,0,0,0,0,-110692,0,0,0,0,0,0,0,-127192,-1197335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1987223,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,8741,0,0,0,0,0,0,0,0,0,0,0,0,0,4850,0,72976,0,0,0,0,0,0,207115,18331,0,0,0,0,0,0,0,0,317079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5001033,663552,0,66656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,702099,69692,0,3737,0,0,0,0,0,976325,338368,0,7981,0,0,0,0,0,639424,397781,0,0,0,0,0,0,0,411665,543845,0,0,0,0,0,0,0,0,0,0,1009672,0,0,0,0,0,2267,0,643740,0,0,0,0,0,0,0,20502,0,176451,0,0,0,0,0,0,0,0,0,0,0,417323,0,0,0,0,0,0,0,0,-30179,0,0,-252603,629917,259330,-939445,0,0,19549,363727,0,0,0,0,0,0,0,417876,0,0,0,0,0,0,0,0,6064,-363727,259345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-417876,0,0,0,0,0,0,0,0,0,0,-1065765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-117181,0,20502,0,176451,0,0,30179,0,0,-1069786,3292085,-1481130,196953,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,5731241,0,0,null,775528,1322674,1037205,955510,1009672,646007,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":196953},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":417323},303904,0,"Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":425.25},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":28},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":7290150},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":308743},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":1987223},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":293682},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":1810955},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":417323}]
["Texas State Technical College - Waco","TSTC","TSTC",550,"Balanced",3634,50613535,0,0,0,0,0,0,0,0,8012,0,0,1680721,0,0,0,0,0,5319799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-171738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3730139,25207732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-431265,0,0,0,0,0,0,0,0,0,-982675,0,0,0,0,0,0,0,-1503013,-11207457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2816,2000746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-967535,0,0,0,0,0,0,0,1403986,0,0,20483210,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1878,0,2213,0,0,379427,660175,0,0,0,0,398008,0,0,0,1142741,0,0,200348,0,1694764,0,0,0,0,0,-971,1535188,-18331,431297,0,0,0,0,0,0,0,3751865,0,0,0,0,0,0,0,1490590,0,0,8,0,3756,20257233,0,34882335,6095282,0,1086872,0,0,0,0,0,3577,17621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,5608864,2704028,0,415158,0,0,0,0,0,5000621,1628117,0,577965,0,0,0,0,0,7370377,5761392,0,42345,0,0,0,0,0,2601047,4273196,0,70303,0,0,0,0,0,0,0,0,8944529,0,0,0,0,0,41974,0,5929827,0,0,0,0,0,0,703377,3183554,0,1874142,0,0,0,0,0,0,0,0,0,-9719,0,3471187,0,0,0,0,0,0,0,0,-18595214,0,0,-5719975,5692765,1622566,-10357465,0,0,9215746,11590728,0,0,0,0,0,0,0,11448956,0,0,0,0,0,0,0,0,61562,-32244888,18261570,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11448956,0,0,0,0,0,0,0,0,0,0,-8001227,0,0,0,0,0,0,0,0,-21120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,925809,703377,3183554,0,1874142,0,0,18595214,0,0,21798113,30941433,-15091945,4638047,0,0,415906,233225,11281,462614,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,42064489,21198,0,null,8728050,7206703,13174114,6944546,8944529,5971801,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":5761073},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":3461468},15987320,0,"Anju Motwani",3528711084,"anju.motwani@tstc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":4062.78},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":170},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":52302268},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":5319799},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":21887196},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":28196655},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":14813461},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":1036027},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":3461468}]
["Texas State Technical College - North Texas","TSTC","TSTC",552,"Balanced",133965,5630118,0,0,0,0,0,0,0,0,0,0,0,67643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264508,1491877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-111047,0,0,0,0,0,0,0,0,0,-129161,0,0,0,0,0,0,0,-11186,-560260,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,868117,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39087,0,0,0,0,0,0,32626,0,0,0,0,0,0,0,0,0,1263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3660587,342360,0,4705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,546786,59380,0,0,0,0,0,0,0,532168,500509,0,15618,0,0,0,0,0,691759,140296,0,0,0,0,0,0,0,110686,260797,0,0,0,0,0,0,0,0,0,0,657235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15064,0,0,0,0,0,0,0,0,0,0,0,0,0,220097,0,0,0,0,0,0,0,0,0,0,0,-752388,362513,2328,-291063,0,0,0,710625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-710625,460879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-927927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15064,0,0,0,0,0,0,0,-1305056,1756385,-811654,13257,0,0,1807,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,4007652,0,0,null,606166,1048295,832055,371483,657235,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":15064},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":220097},0,0,"Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":228.47},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":90},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":5697761},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":868117},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":71713},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":944731},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":220097}]
["Texas State Technical College - Fort Bend","TSTC","TSTC",553,"Balanced",203634,7983180,0,0,0,0,0,0,0,0,1355,0,0,159160,0,0,0,0,0,592076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,455752,4151504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-83446,0,0,0,0,0,0,0,0,0,-648606,0,0,0,0,0,0,0,-98868,-1012116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2145640,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25000,0,119121,0,0,0,0,0,0,448095,0,0,0,0,0,0,0,0,0,133444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4344639,605992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1092570,128493,0,3881,0,0,0,0,0,1260873,553511,0,36396,0,0,0,0,0,527734,416894,0,0,0,0,0,0,0,355994,552994,0,0,0,0,0,0,0,0,0,0,1934903,0,0,0,0,0,140,0,230181,0,0,0,0,0,0,0,73678,0,0,0,0,0,0,0,0,0,0,0,0,0,1002941,0,0,0,0,0,0,0,0,-14827086,0,0,-1376223,-313277,91563,-569596,0,0,2293250,1833862,0,0,0,0,0,0,0,14779100,0,0,0,0,0,0,0,0,28804,-1833862,1099993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14779100,0,0,0,0,0,0,0,0,0,0,-3127348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-39732,0,73678,0,0,0,0,14827086,0,0,-589411,4607256,-1843036,70072,0,0,3606,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,4950631,0,0,null,1224944,1850780,944628,908988,1934903,230321,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":73678},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":1002941},2456005,0,"Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":506.22},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":28},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":8143695},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":592076},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":2145640},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":592216},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":2764220},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":1002941}]
["Texas State Technical College - System","TSTC","SYS",555,"Balanced",9642,5708782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269824,1881579,0,0,0,0,9219100,0,0,0,0,0,0,0,0,0,0,0,0,0,11955,0,0,0,0,0,0,0,-36253,0,0,0,0,0,0,0,0,0,101341,0,0,0,0,0,0,0,10949,0,0,0,0,0,0,0,1032586,4972754,0,0,0,0,0,0,0,440300,2517097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,1097532,0,0,0,0,0,0,0,40096,1392669,0,0,0,0,0,0,0,4318251,7069498,0,0,0,0,0,0,0,351434,612729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-79060,-782662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-72974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2741306,0,0,0,0,0,0,0,0,-85379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10640420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,6005340,2957397,0,null,1097532,1432765,11387749,964163,0,201370,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":0},0,0,"Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":5708782},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":11345199},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":0}]
["Texas A&M AgriLife Research","TAMU","TAMUSS",600,"Balanced",556,94684869,0,0,0,0,0,0,0,0,0,246517,0,1757617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10241887,19795892,0,84743603,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1500785,0,259432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6285266,0,14309117,0,0,0,0,0,7347134,19540756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9792,2382137,0,668333,0,0,0,0,243375,0,0,0,0,0,0,0,0,0,84749849,48159332,0,97814317,0,0,1500093,0,0,6222700,0,0,9107,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7552629,1428568,0,6192012,0,0,0,0,0,0,369010,0,0,0,0,0,0,110036,0,0,0,0,0,0,-1439070,0,0,416955,-4769618,0,1750726,0,-1647334,1157448,0,0,0,0,0,0,0,0,0,0,0,0,-1724949,0,0,0,0,0,0,0,650331,8383618,0,999595,0,1922317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15643073,0,0,0,0,0,0,0,0,-369370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170070,7552629,6005886,0,6192012,0,0,1439070,0,0,20956102,0,0,0,14610595,562614,0,0,0,0,0,0,0,0,2329351,0,null,0,0,0,0,0,0,125745,0,null,0,0,0,0,0,null,null,0,232223591,6231807,null,0,0,0,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":15173209},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":479046},3653017,11955861,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":96689003},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":114781382},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":52546127},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":479046}]
["Texas A&M AgriLife Extension Service","TAMU","TAMUSS",605,"Balanced",555,96235766,0,0,0,0,0,0,0,0,0,531295,0,769388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14508730,4702215,0,25705169,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1567,588512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4128139,0,14915355,0,0,0,0,0,0,14355787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25568,1714247,0,0,0,0,0,0,-155201,0,0,0,0,0,0,0,0,0,38438,8210,0,1575409,0,0,0,0,0,83756273,20908803,0,39624142,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8412996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314081,956993,0,249225,0,0,0,0,0,-2612458,163913,0,1860,0,0,0,0,2608065,0,0,0,0,0,0,0,0,0,-14102,1246756,0,0,0,-16663,0,0,0,0,0,0,0,0,0,0,0,0,0,-370568,0,0,0,0,0,0,0,0,2687608,0,0,0,26854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2569955,0,0,0,0,0,0,0,0,8676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11900,314081,956993,0,249225,0,0,0,0,0,24551392,0,0,0,11681,1170293,0,0,338325,0,0,0,0,0,211769,95551,null,0,0,0,0,0,0,0,37800,null,0,0,0,0,0,null,null,0,1622057,144289218,null,0,0,8412996,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1520299},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":161380},22866010,2714462,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":97536449},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":44916114},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":35573974},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2773838}]
["Texas A&M Engineering Experiment Station","TAMU","TAMUSS",610,"Balanced",712,33027505,0,0,0,0,0,0,0,0,0,217348,0,2345418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32015770,0,126494522,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2832361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6721806,0,42727154,0,0,0,0,0,0,15389756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58,818238,0,0,0,0,0,0,7154772,0,0,0,0,0,0,0,0,0,33061551,46029999,0,147219170,0,0,-142390,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110938,3380309,0,16181243,0,0,0,0,0,506,598106,0,0,0,0,1152536,0,2110164,0,0,0,0,0,0,-10814734,0,0,2589929,-953732,0,-4447370,0,-629086,7085294,0,0,0,0,0,0,0,0,0,0,0,-4802169,-3815093,0,0,0,0,0,0,0,840833,-5791283,0,421696,0,707587,3474077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17566354,0,0,0,0,0,0,0,0,-7087807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54450,110938,5109690,0,18036362,0,0,10814734,0,0,13380538,0,0,0,19672490,0,0,0,0,0,0,0,0,0,2254823,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,226168330,0,null,0,0,0,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":19672490},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":3861312},4255615,-347090,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":35590271},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":158510292},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":75644145},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":3860806}]
["Texas A&M Engineering Extension Service","TAMU","TAMUSS",615,"Balanced",716,29910625,0,0,0,0,0,0,0,0,1978544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16603534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10437834,29550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,691763,0,0,32865275,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119295,809748,0,66792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31796193,316116,0,2230302,0,0,0,0,0,4816275,5865712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,345873,0,0,0,0,0,0,270796,81766089,1643087,0,28428419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,510892,1320863,0,315870,0,0,0,0,0,37876,181762,0,10550,0,0,0,0,344213,0,0,0,0,0,0,0,0,0,2108273,485364,0,-2041679,0,-9601,0,0,0,0,0,0,0,0,0,0,0,0,0,-3704555,0,0,0,0,0,0,0,379285,4166948,0,660969,0,10413,129538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4512947,0,0,0,0,0,0,0,0,29553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,510892,1320863,0,315870,0,0,0,0,0,24444042,27070918,0,2147625,0,0,0,0,0,0,0,0,0,1962344,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,111837595,0,0,null,0,0,0,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":2147625},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":574401},21432658,5347153,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":31889169},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":33557038},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":46637352},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":16603534},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":10467384},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":536525}]
["Texas A&M Forest Service","TAMU","TAMUSS",620,"Balanced",576,167158686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4791419,1609428,0,4256026,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125366,164195,0,19260,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63332,0,276117,0,0,0,0,0,364980,2617365,0,299266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22798528,172125,0,249,0,0,0,0,98,0,0,0,0,0,0,0,0,0,2264317,20,0,401145,0,0,0,0,0,106947352,2627172,0,4148953,0,0,81020,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2667601,499589,0,2,0,0,0,0,0,1449345,34353,0,4960,0,0,77083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3672091,285739,0,211048,0,0,0,0,0,17211,32653,0,22408,0,0,-64384,0,118825,0,0,0,0,0,0,-1746288,0,0,31236931,-510700,0,0,0,0,6281700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,323320,807397,0,-36314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4807643,0,0,0,0,0,0,0,0,-27165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603123,3672091,285739,0,211048,0,0,1746288,0,0,117257464,0,0,0,62687,4020186,0,0,0,86005,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,2665482,113804497,null,0,0,3167192,1565741,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4168878},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":126713},114479580,1094403,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":167158686},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":10656873},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":26900881},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":109502}]
["Texas A&M Transportation Institute","TAMU","TAMUSS",625,"Balanced",727,10193454,0,0,0,0,0,0,0,0,0,1248038,0,2973952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5426049,0,16478929,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,203290,0,5791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12761234,0,39779148,0,0,0,0,0,0,1735939,0,3612278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,693874,0,324077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11571885,18159466,0,62674804,0,0,-3465,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-165,-85619,0,240374,0,0,0,0,0,5050,75642,0,0,0,0,0,0,89475,0,0,0,0,0,0,-973468,0,0,1422793,1024390,0,315354,0,-19780,520913,0,0,0,0,0,0,0,0,0,0,0,0,-703520,0,0,0,0,0,0,0,25874,524737,0,0,0,24914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6128775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-165,-85619,0,240374,0,0,973468,0,0,-129904,0,0,0,154590,0,0,0,0,0,0,0,0,0,157492,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,92402690,0,null,0,0,0,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":154590},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":170167},4295288,575525,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":14415444},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":21904978},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":59115631},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":165117}]
["Texas A&M Vet. Medical Diagnostic Laboratory","TAMU","TAMUSS",630,"Balanced",557,14480008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85349,0,927365,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133009,0,150000,0,0,0,0,0,17092095,166814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,542396,0,0,0,0,0,21442225,194444,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1538063,43801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1123186,0,0,384820,0,0,0,0,0,0,0,0,0,0,0,0,0,11809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3165987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4736125,0,0,0,0,0,0,0,0,202640,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1123186,0,0,384820,0,0,0,0,0,1998356,0,0,0,384820,1123186,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,542396,21636669,null,0,0,1581864,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":1508006},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":11809},5023835,0,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":14480008},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":1012714},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":17977844},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":11809}]
["Texas Division of Emergency Management","TAMU","TAMUSS",640,"Balanced",575,43729123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6216613,0,1902287009,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1587753,0,660,0,0,0,0,0,226841523,0,0,0,0,0,0,0,0,1647786,0,0,100000,0,0,0,0,0,0,2589422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3954231,194352,0,-212589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243489799,2070924,0,1751824764,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3924940,-715528,0,-635641,0,0,0,0,0,82358,0,0,18425,0,0,0,0,0,0,0,0,0,0,0,-46121904,0,0,-39558104,-934409,0,-32406983,0,0,71734883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7269901,0,0,0,0,0,0,0,0,-22244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3924940,-715528,0,-635641,0,0,46121904,0,0,182992855,0,0,0,0,-5276109,0,0,0,0,0,0,0,0,0,596871145,null,0,0,0,0,0,0,0,3785388,null,0,0,0,0,0,null,null,0,0,1997385487,null,0,0,0,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":-5276109},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":100783},149439205,0,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":43729123},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":1908503622},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":236703138},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":18425}]
["Texas A&M System Shared Services Center","TAMU","TAMUSS",650,"Balanced",708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1077921,0,7502448,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,867889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4018879,0,55680,0,0,0,0,0,0,9322110,0,3040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2313989,0,0,0,0,0,0,0,0,0,0,96125,0,0,0,0,0,0,3403225,0,5234246,0,0,0,0,0,0,48886,0,651880,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,1010696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8999251,0,5742,0,0,0,0,0,0,0,0,0,0,0,1348249,0,0,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,615691,0,33245,0,0,0,0,0,0,137620,0,0,0,0,31454,0,21883,0,0,0,0,0,0,-3354426,0,0,0,4214024,0,-5500,0,0,6125758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,438771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6439057,0,0,0,0,0,0,0,0,1507760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,615691,0,33245,0,0,3354426,0,0,10013955,0,0,0,33245,0,0,0,615691,0,0,0,0,96125,148959,570291,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,96125,8637471,700766,null,1010696,0,9004993,1348249,500,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":648936},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":190957},10503119,438771,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":8580369},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":16581587},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":190957}]
["Texas A&M University - System","TAMU","SYS","S130","Balanced",3629,192618516,0,0,0,0,0,150000000,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,536609089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16209399,0,16741620,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,77348575,30171,33644,0,15370786,9542873,22207677,0,0,0,0,0,0,0,0,0,0,0,752095,925,221383,0,0,1467941,0,0,0,3621458,0,5105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74305648,309443,0,0,1052,0,0,115091,0,0,0,152841,0,0,0,0,0,37000,0,0,7687664,0,0,0,0,0,0,-40244,0,9812626,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,7578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,223651605,0,306829,0,0,0,0,0,0,0,0,50000,0,0,2731311,0,0,731526,0,0,5900,0,0,0,0,0,0,0,306028,0,0,0,0,0,0,0,4915251,0,0,0,0,0,0,0,0,9834457,0,0,0,1645429,2508147,182925970,6304907,0,0,0,0,0,0,-360486026,0,0,-115486990,-390605559,0,1665564,0,-15329630,-296663783,602291012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247738735,0,0,6828872,0,30280,0,7201711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27127664,0,0,0,0,0,0,0,0,-109501456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4915251,0,0,0,0,360486026,0,0,579944009,0,0,0,0,0,0,0,4915251,0,0,0,0,0,7484661,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,731526,null,null,152841,7724664,9772382,null,7578,0,223958434,2781311,737426,306028,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":4915251},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":203218910},337110989,14060863,"Tracy Crowley",9794586077,"tcrowley@tamus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":342668516},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":536609089},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":32951019},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":204993328},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":203218910}]
["University of Houston - System","UH","SYS","S230","Balanced",11721,35794186,0,0,0,0,0,0,0,0,3880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245409,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,2163275,0,0,0,3104414,4378466,191508,0,0,0,0,0,0,0,0,0,0,0,15,0,280932,0,0,0,0,0,0,60187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46480661,0,3213184,0,0,547077,0,0,0,0,0,0,0,0,0,0,0,23838,0,0,1734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,507088,0,0,0,0,0,0,0,0,325614,0,0,0,0,0,0,0,1879801,10223528,0,155074,0,0,0,0,0,0,537960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15560,0,0,0,0,0,0,0,1679,0,0,243674,0,5480380,0,0,0,0,0,0,0,0,0,-509709,0,0,-33927945,-23820573,0,-2984996,0,-1093839,450,8859618,3970648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8823508,0,0,6578,0,0,0,5632038,-134289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3528479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15560,0,0,0,0,509709,0,0,21238627,0,0,0,0,0,0,0,15560,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,25572,0,null,507088,325614,12258403,537960,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":15560},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":5725733},18737510,5504327,"Folasade Baker",7137438188,"fbaker@central.uh.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":35798066},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":245409},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":60419819},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":5724054}]
["Texas State - System","TXST","SYS","S270","Balanced",110,1717609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,379544,0,1908511,0,0,64,423328,0,0,0,0,0,0,0,0,0,0,0,67979,0,5020000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108475,0,41062214,0,0,0,143356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,2807,0,106290,0,0,0,0,0,1717609,10907733,0,34781,0,0,0,0,0,0,224512,0,0,0,0,0,0,0,0,0,0,487500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12552,0,19658,0,0,0,130721,0,0,0,0,0,0,0,0,0,0,33643133,10583124,0,-1725000,0,0,0,25639808,0,0,0,0,0,0,0,0,0,0,-11594061,0,0,-624064,0,0,0,-23888071,0,0,255703,0,562985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-350618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69789856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,0,109097,12660123,224512,487500,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":162931},0,0,"Angela Brandenberger",5124632237,"angela.brandenberger@tsus.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":1717609},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":100000},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":49113471},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":162931}]
["Texas Tech University - System","TT","SYS","S310","Balanced",439154,2876789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3353000,0,655240,0,-104144,3855212,627035,0,0,0,0,0,0,0,0,0,0,0,0,0,252078,0,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,3048145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7086974,111843092,0,7658175,0,0,38972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2852,0,0,0,0,0,0,0,0,0,4210500,6982982,0,3988,0,0,17823579,-1909384,61952550,0,0,0,0,0,0,325352907,0,0,0,0,0,0,0,0,0,-145647166,0,0,2291169,0,103935,0,92142,27009,3054319,0,0,0,0,0,0,22210,0,0,0,0,0,0,0,0,0,-325352907,120713000,0,0,0,0,0,0,0,0,0,-2348533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-49540700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,null,3048145,0,126627213,0,0,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":2852},0,0,"notprovided","notprovided","notprovided",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":2876789},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":9888421},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":2852}]
["University of North Texas - System","UNT","SYS","S330","Balanced",103594,8086940,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,781487,0,0,0,0,0,1400474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,853837,0,0,0,0,0,0,0,0,0,2506267,0,0,0,0,0,0,0,250973,0,0,0,0,0,0,0,0,44948624,0,0,0,0,0,0,0,0,2023474,0,0,0,0,0,0,0,0,2059331,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,2931080,0,0,0,0,0,0,0,0,2979653,0,0,0,0,0,0,0,8885905,57693546,0,0,0,0,0,0,0,401052,3395995,0,0,0,0,0,0,2714573,0,0,0,0,0,0,0,0,0,0,0,6709651,0,0,0,0,0,0,0,530997,0,0,0,0,0,0,0,141823,164132,1198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19673414,1566937,49605517,-919219,0,0,0,0,16028761,55270645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-34759616,5962573,0,404863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4594152,0,0,0,0,0,0,0,0,-110442710,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1001244,0,0,0,0,0,0,0,0,20204412,-142045215,0,0,0,0,0,0,0,0,530997,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,44948624,2023474,2059331,null,2931080,2979653,66579451,6511620,0,6709651,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":530997},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":307153},0,0,"notprovided","notprovided","notprovided",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":8086940},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":0},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":3286771},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":165330}]
["The University of Texas - System","UT","SYS","S40","Balanced",3655,10019017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117787318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4369928,0,31798195,0,0,14515172,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14939,-98309890,0,1643348,0,3318316208,46931709,858470,0,0,0,0,0,0,0,0,0,0,0,0,0,1886125,0,0,0,0,0,0,33071811,0,2732275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26202,528688615,0,19015,0,0,0,81048464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4464163,34438,0,619146,0,0,0,0,0,null,null,null,null,null,null,null,null,null,14913410,123986,0,368821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105141193,464974736,0,33480435,0,0,435187,0,0,0,0,0,0,0,0,431306,0,0,0,1406000,0,299600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22567,-488366,0,0,0,0,0,0,0,75195,2678349,0,0,0,1702540,4076949,434752655,4785,0,0,0,0,0,0,-2554067,0,0,-16552101,-111723839,0,-5481187,0,-1475768204,1287535853,442631605,14851288,0,0,0,0,0,0,-1256747032,0,0,0,0,0,0,0,0,0,0,0,-4107269,327597589,290310,0,0,264696221,101186,0,0,0,0,0,0,0,250691731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26517080,0,0,0,0,0,0,0,0,0,0,-462609141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2088268,2254323957,0,0,0,0,0,0,0,-465799,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1975083,null,0,0,2326065,0,1306000,null,null,0,0,5117747,null,15406217,0,1066640692,431306,1705600,0,{"$f":"SUM(Input[[#This Row],[Cap Out fund E&G]],Input[[#This Row],[Cap Out fund Desg]],Input[[#This Row],[Cap Out fund Aux]],Input[[#This Row],[Cap Out fund R Exp]],Input[[#This Row],[Cap Out fund Loan]],Input[[#This Row],[Cap Out fund Annuity]],Input[[#This Row],[Cap Out fund Unexp]],Input[[#This Row],[Cap Out fund R of Ind]],Input[[#This Row],[Cap Out fund Inv in P]])","v":-465799},{"$f":"SUM(Input[[#This Row],[Oth Exp E&G]],Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]])","v":443290473},0,0,"Paula Castanon",5124994458,"pcastanon@utsystem.edu",{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],10,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],10,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],9,FALSE)),\"N/A\")","v":"N/A"},{"$f":"IFERROR(_xlfn.IFS(Input[[#This Row],[Type]]=\"HRI\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEHRI[],11,FALSE),Input[[#This Row],[Type]]=\"UNIV\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSEUNIV[],11,FALSE),Input[[#This Row],[Type]]=\"TSTC\",VLOOKUP(Input[[#This Row],[Institution Name]],FTSETSTC[],10,FALSE)),\"N/A\")","v":"N/A"},{"$f":"SUM(Input[[#This Row],[St. Ap. E & G]],Input[[#This Row],[St. Ap. Desg]],Input[[#This Row],[St. Ap. R Exp]],Input[[#This Row],[St. Ap. Loan]],Input[[#This Row],[St. Ap. Annuity]],Input[[#This Row],[St. Ap. Unexp]],Input[[#This Row],[St. Ap. R of Ind]],Input[[#This Row],[St. Ap. Inv in P]],\nInput[[#This Row],[St. G&C - Rstr E&G]],Input[[#This Row],[St. G&C - Rstr Desg]],Input[[#This Row],[St. G&C - Rstr R Exp]],Input[[#This Row],[St. G&C - Rstr Loan]],Input[[#This Row],[St. G&C - Rstr Annuity]],Input[[#This Row],[St. G&C - Rstr Unexp]],Input[[#This Row],[St. G&C - Rstr R of Ind]],Input[[#This Row],[St. G&C - Rstr Inv in P]])","v":10019017},{"$f":"SUM(Input[[#This Row],[HEF E&G]],Input[[#This Row],[HEF Desg]],Input[[#This Row],[HEF R Exp]],Input[[#This Row],[HEF Loan]],Input[[#This Row],[HEF Annuity]],Input[[#This Row],[HEF Unexp]],Input[[#This Row],[HEF R of Ind]],Input[[#This Row],[HEF Inv in P]],\nInput[[#This Row],[Available E&G]],Input[[#This Row],[Available Desg]],Input[[#This Row],[Available R Exp]],Input[[#This Row],[Available Loan]],Input[[#This Row],[Available Annuity]],Input[[#This Row],[Available Unexp]],Input[[#This Row],[Available R of Ind]],Input[[#This Row],[Available Inv in P]])","v":117787318},{"$f":"SUM(Input[[#This Row],[Fed G&C - Rest E&G]],Input[[#This Row],[Fed G&C - Rest Desg]],Input[[#This Row],[Fed G&C - Rest R Exp]],Input[[#This Row],[Fed G&C - Rest Loan]],Input[[#This Row],[Fed G&C - Rest Annuity]],Input[[#This Row],[Fed G&C - Rest Unexp]],Input[[#This Row],[Fed G&C - Rest R of Ind]],Input[[#This Row],[Fed G&C - Rest Inv in P]])","v":50683295},{"$f":"SUM(Input[[#This Row],[End & Int Inc E&G]],Input[[#This Row],[End & Int Inc Desg]],Input[[#This Row],[End & Int Inc R Exp]],Input[[#This Row],[End & Int Inc Loan]],Input[[#This Row],[End & Int Inc Annuity]],Input[[#This Row],[End & Int Inc Unexp]],Input[[#This Row],[End & Int Inc R of Ind]],Input[[#This Row],[End & Int Inc Inv in P]],\nInput[[#This Row],[Loc Gov G - Rest E&G]],Input[[#This Row],[Loc Gov G - Rest Desg]],Input[[#This Row],[Loc Gov G - Rest R Exp]],Input[[#This Row],[Loc Gov G - Rest Loan]],Input[[#This Row],[Loc Gov G - Rest Annuity]],Input[[#This Row],[Loc Gov G - Rest Unexp]],Input[[#This Row],[Loc Gov G - Rest R of Ind]],Input[[#This Row],[Loc Gov G - Rest Inv in P]],\nInput[[#This Row],[Pvt G&G - Rest E&G]],Input[[#This Row],[Pvt G&G - Rest Desg]],Input[[#This Row],[Pvt G&G - Rest R Exp]],Input[[#This Row],[Pvt G&G - Rest Loan]],Input[[#This Row],[Pvt G&G - Rest Annuity]],Input[[#This Row],[Pvt G&G - Rest Unexp]],Input[[#This Row],[Pvt G&G - Rest R of Ind]],\nInput[[#This Row],[Pvt G&G - Rest Inv in P]],\nInput[[#This Row],[S&S E&G]],Input[[#This Row],[S&S Desg]],Input[[#This Row],[S&S R Exp]],Input[[#This Row],[S&S Loan]],Input[[#This Row],[S&S Annuity]],Input[[#This Row],[S&S Unexp]],Input[[#This Row],[S&S R of Ind]],Input[[#This Row],[S&S Inv in P]],\nInput[[#This Row],[Oth Inc E&G]],Input[[#This Row],[Oth Inc Desg]],Input[[#This Row],[Oth Inc R Exp]],Input[[#This Row],[Oth Inc Loan]],Input[[#This Row],[Oth Inc Annuity]],Input[[#This Row],[Oth Inc Unexp]],Input[[#This Row],[Oth Inc R of Ind]],Input[[#This Row],[Oth Inc Inv in P]])","v":3916927291},{"$f":"SUM(Input[[#This Row],[T. - Gross E&G]],Input[[#This Row],[T. - Gross Desg]],Input[[#This Row],[T. W. - Stat (R AFR) E&G]],Input[[#This Row],[T. W. - Stat (R AFR) Desg]],Input[[#This Row],[T. W. - Inst. (R AFR) E&G]],Input[[#This Row],[T. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[T. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[T. Exp. - Stat (R AFR) Desg]],Input[[#This Row],[T. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[T. Exp. - Inst. (R AFR) Desg]],Input[[#This Row],[T. Schlr E&G]],Input[[#This Row],[T. Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Fees - Gross E&G]],Input[[#This Row],[Fees - Gross Desg]],\nInput[[#This Row],[F. W. - Stat (R AFR) E&G]],Input[[#This Row],[F. W. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. W. - Inst. (R AFR) E&G]],Input[[#This Row],[F. W. - Inst. (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Stat (R AFR) E&G]],Input[[#This Row],[F. Exp. - Stat (R AFR) Desg]],\nInput[[#This Row],[F. Exp. - Inst. (R AFR) E&G]],Input[[#This Row],[F. Exp. - Inst. (R AFR) Desg]],\nInput[[#This Row],[Fee Schlr E&G]],Input[[#This Row],[Fee Schlr Desg]])","v":0},{"$f":"SUM(Input[[#This Row],[Oth Exp Desg]],Input[[#This Row],[Oth Exp Aux]],Input[[#This Row],[Oth Exp R Exp]],Input[[#This Row],[Oth Exp Loan]],Input[[#This Row],[Oth Exp Annuity]],Input[[#This Row],[Oth Exp Unexp]],Input[[#This Row],[Oth Exp R of Ind]],Input[[#This Row],[Oth Exp Inv in P]],Input[[#This Row],[Cap Out n-Fund E&G]])","v":443215278}]

{"sheet":"FTSE | FTFE","index":10,"n_rows":141,"n_cols":11,"rows_kept":141,"cut":false,"hidden":false,"merged":[[138,0,138,10],[139,0,139,10],[140,0,140,10],[98,0,98,10],[94,0,94,9],[76,0,76,10],[0,0,0,10],[1,0,1,10],[2,0,2,10],[74,0,74,10],[75,0,75,10],[77,0,77,10],[93,0,93,9],[79,0,79,10],[80,0,80,10],[97,0,97,10],[95,0,95,9]]}
["Student and Faculty Full-Time Equivalent"]
["Health - Related Institutions"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Academic Institutions","Order","FICE","Undergraduate","Master's¹","Doctoral","Total","Prof & Special-Prof Headcount","Full-Time Student\nEquivalents²","State Funded \nFTSE³","T/TT Fall\nFaculty FTE⁴"]
["The University of Texas Southwestern Medical Center",390,30,{"$f":"SUM(D7:D10)","v":0},17123,12543,29666,923,2333.29,{"$f":"SUM(J7:J10)","v":2333.29},395]
["Grad School of Biomedical Sciences",null,101,0,4666,12212,16878,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":872.86},872.86]
["School of Health Professions",null,10019,0,12287,331,12618,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":530.35},530.35]
["Southwestern Medical School",null,3660,0,0,0,0,923,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":923},923]
["Peter O’Donnell Jr. School of Public Health ",null,892,0,170,0,170,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":7.08},7.08]
["The University of Texas Medical Branch at Galveston",400,104952,{"$f":"SUM(D12:D16)","v":22154},31166,13508,66828,943,3730.4900000000002,{"$f":"SUM(J12:J16)","v":3709.88},228]
["Grad School of Biomedical Sciences",null,401,0,1171,4030,5201,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":272.68},261.24]
["Medical School",null,4952,0,0,0,0,943,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":943},943]
["School of Health Professions",null,403,1805,22137,6991,30933,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":1370.93},1367.2]
["School of Nursing",null,402,20349,6849,1943,29141,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":1071.6199999999999},1066.95]
["School of Public Health",null,425,0,1009,544,1553,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":72.260000000000005},71.489999999999995]
["The University of Texas Health Science Center at Houston",410,11618,{"$f":"SUM(D18:D26)","v":20758},31102,26605,78465,1476,4941.93,{"$f":"SUM(J18:J26)","v":4902.34},327]
["Allied Health (Dental)",null,410,1905,129,0,2034,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":68.88},66.81]
["Dental Branch/Academics",null,411,0,0,0,0,85,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":85},85]
["Dental School",null,4951,0,0,0,0,419,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":419},419]
["Grad School of Biomedical Sciences",null,4954,0,1756,8809,10565,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":562.55999999999995},535.33000000000004]
["Medical School",null,9348,0,0,0,0,972,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":972},972]
["Medical School/Academics",null,109348,0,891,0,891,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":37.130000000000003},37.130000000000003]
["School of Biomedical Informatics",null,203,0,3688,979,4667,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":208.06},207.94]
["School of Nursing",null,201,18853,5766,8554,33173,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":1343.91},1334.41]
["School of Public Health",null,6956,0,18872,8263,27135,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":1245.3900000000001},1244.72]
["The University of Texas Health Science Center at San Antonio",420,40,{"$f":"SUM(D28:D35)","v":26368},23036,14969,64373,1393,4063.38,{"$f":"SUM(J28:J35)","v":4035.5000000000005},295]
["Dental Hygiene",null,311,1336,0,0,1336,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":44.53},43.73]
["Dental School",null,9799,0,0,0,0,420,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":420},420]
["Dental School/Academics",null,304,0,0,0,0,100,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":100},100]
["Grad School of Biomedical Sciences",null,301,0,1526,4903,6429,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":335.97},320.93]
["Medical School",null,3659,0,0,0,0,873,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":873},873]
["Medical School/Academics",null,305,0,327,0,327,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":13.63},13.63]
["School of Health Professions",null,303,5801,21128,5954,32883,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":1404.48},1399.14]
["School of Nursing",null,302,19231,55,4112,23398,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":871.77},865.07]
["The University of Texas M.D. Anderson Cancer Center",430,25554,11215,754,0,11969,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":405.25},398.05,586]
["The University of Texas Health Science Center at Tyler",440,42439,{"$f":"SUM(D38:D40)","v":0},1751,0,1751,0,72.959999999999994,{"$f":"SUM(J38:J40)","v":72.959999999999994},"N/A"]
["Biomedical Science",null,427,0,384,0,384,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":16},16]
["Public Health",null,429,0,1323,0,1323,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":55.13},55.13]
["School of Medicine/Academic",null,431,0,44,0,44,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":1.83},1.83]
["Texas A&M University - System Health Science Center",450,89,{"$f":"SUM(D42:D49)","v":32206},28631,3543,64380,1238,3701.33,{"$f":"SUM(J42:J49)","v":3692.4900000000002},184]
["Baylor Col Dentistry-Advanced Educ",null,406,0,170,222,392,93,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":112.42},112.42]
["Baylor Col Dentistry-Dental School",null,4948,0,0,0,0,415,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":415},415]
["Baylor College Dentistry-Dental Hygiene",null,405,1968,0,0,1968,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":65.599999999999994},65.599999999999994]
["College of Medicine",null,80,0,0,0,0,730,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":730},730]
["College of Medicine Academic",null,180,187,1675,1535,3397,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":161.30000000000001},161.30000000000001]
["College of Nursing",null,79,14183,1777,249,16209,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":560.64},553.94000000000005]
["College of Pharmacy",null,88,0,16675,498,17173,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":722.46},722.46]
["School of Rural Public Health",null,87,15868,8334,1039,25241,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":933.91},931.77]
["University of North Texas Health Science Center at Fort Worth",461,130,{"$f":"SUM(D51:D55)","v":198},41245,2089,43532,935,2776.2,{"$f":"SUM(J51:J55)","v":2776.2},56]
["Grad School of Biomedical Sciences",null,131,198,12479,1866,14543,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":630.23},630.23]
["School of Health Professions",null,133,0,13508,0,13508,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":562.83000000000004},562.83000000000004]
["School of Pharmacy",null,136,0,12399,0,12399,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":516.63},516.63]
["School of Public Health",null,134,0,2859,223,3082,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":131.51},131.51]
["Texas College of Osteopathic Medicine",null,9768,0,0,0,0,935,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":935},935]
["Texas Tech University Health Sciences Center",470,412,{"$f":"SUM(D57:D62)","v":56996},63550,10350,130896,714,5836.78,{"$f":"SUM(J57:J62)","v":5807.8600000000006},129]
["Department of Public Health",null,419,0,3271,0,3271,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":136.29},136.29]
["Grad School of Biomedical Sciences",null,210674,0,1212,2227,3439,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":174.22},170.72]
["School of Allied Health",null,413,7992,31259,6149,45400,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":1910.47},1902.88]
["School of Medicine",null,10674,0,0,0,0,714,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":714},714]
["School of Nursing",null,110674,49004,9425,1974,60403,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":2135.84},2118.0100000000002]
["School of Pharmacy",null,416,0,18383,0,18383,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":765.96},765.96]
["Texas Tech University Health Sciences Center at El Paso",480,862,{"$f":"SUM(D64:D67)","v":9836},847,0,10683,550,913.16,{"$f":"SUM(J64:J67)","v":904.13},18]
["Gayle G. Hunt School of Nursing",null,420,9836,28,0,9864,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":329.03},320]
["Grad School of Biomedical Sciences",null,422,0,819,0,819,0,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":34.130000000000003},34.130000000000003]
["Paul L. Foster School of Medicine",null,418,0,0,0,0,449,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":449},449]
["School of Dental Medicine",null,421,0,0,0,0,101,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":101},101]
["The University of Texas at Rio Grande Valley (M)",500,203599,{"$f":"SUM(D69:D70)","v":0},0,0,0,242,242,{"$f":"SUM(J69:J70)","v":242},35]
["Medical Center",null,203599,0,0,0,0,215,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":215},215]
["School of Podiatric Medicine",null,303599,0,0,0,0,27,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":27},27]
["The University of Texas at Austin (M)",510,203658,0,0,0,0,199,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":199},199,40]
["University of Houston (M)",520,203652,0,0,0,0,120,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":120},120,"N/A"]
["Sam Houston State University (M)",530,103606,0,0,0,0,330,{"$f":"ROUND(SUM(FTSEHRI[[#This Row],[Prof & Special-Prof Headcount]],FTSEHRI[[#This Row],[Undergraduate]]/30,FTSEHRI[[#This Row],[Master''s¹]]/24,FTSEHRI[[#This Row],[Doctoral]]/18,),2)","v":330},330,18]
[null,null,null,{"$f":"SUM(D6,D11,D17,D27,D36,D37,D41,D50,D56,D63,D68,D71,D72,D73)","v":179731},{"$f":"SUM(E6,E11,E17,E27,E36,E37,E41,E50,E56,E63,E68,E71,E72,E73)","v":239205},83607,502543,9063,29665.769999999997,29523.7,{"$f":"SUM(K6,K11,K17,K27,K36,K37,K41,K50,K56,K63,K68,K71,K72,K73)","v":2311}]
["1) Includes post-baccalaureate, master's, AUD, DPT, and PharmD."]
["2) The sum of undergraduate semester credit hours divided by 30, master's semester credit hours divided by 24, doctoral semester credit hours divided by 18, and DDS, DO, MD, Podiatry, and post-doctoral specialty headcount enrollments (the larger of the fall or summer semester in the fiscal year). State-funded and non-state-funded hours, including dual degree (FE=2) and inter-institutional students (FE=4), are included; all other inter-institutional and flexible entry hours are excluded. Source of data is CBM001, Student Report."]
["3) Dual degree (FE=2) and inter-institutional students (FE=4) are included; all other inter-institutional, flexible entry, and non-state-funded hours are excluded. Source of data is CBM001, Student Report."]
["4) Fall tenured/tenure-track full-time-equivalent faculty (ranks 1-5) with research responsibilities. Source of data is CBM008, Faculty Report."]
[]
["Lamar State Colleges and Texas State Technical Colleges"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Academic Institutions","Order","FICE","Academic\n SCH","Technical\n SCH","BAT SCH","Continuing Ed. SCH","Full-Time Student\nEquivalents1","State Funded \nFTSE²","Fall \nFaculty FTE"]
["Lamar Institute of Technology",490,36273,43648,38879,0,276269,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":3057.87},3014.07,125]
["Lamar State College - Orange",500,23582,29896,17235,0,49145,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":1625.6399999999999},1603.27,82]
["Lamar State College - Port Arthur",510,23485,31310,17571,0,183668,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":1833.4499999999998},1811.55,82]
["Texas State Technical College - Harlingen",520,9225,35137,31234,0,44910,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":2262.27},2219.33,129]
["Texas State Technical College - West Texas",530,9932,7394.5,14739,0,11240,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":750.27},742.21,52]
["Texas State Technical College - Marshall",540,33965,2163,10474,0,5776,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":427.65000000000003},425.25,28]
["Texas State Technical College - Waco",550,3634,14208.5,110593,0,176,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":4160.25},4062.78,170]
["Texas State Technical College - North Texas",552,133965,77,6562,0,7200,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":229.3},228.47,90]
["Texas State Technical College - Fort Bend",553,203634,0,15194,0,5240,{"$f":"ROUND(SUM(FTSETSTC[[#This Row],[Academic\n SCH]],FTSETSTC[[#This Row],[Technical\n SCH]],FTSETSTC[[#This Row],[BAT SCH]])/30,2)+ROUND(FTSETSTC[[#This Row],[Continuing Ed. SCH]]/900,2)","v":512.29000000000008},506.22,28]
[null,null,null,{"$f":"SUBTOTAL(109,FTSETSTC[Academic\n SCH])","v":163834},{"$f":"SUBTOTAL(109,FTSETSTC[Technical\n SCH])","v":262481},{"$f":"SUBTOTAL(109,FTSETSTC[BAT SCH])","v":0},{"$f":"SUBTOTAL(109,FTSETSTC[Continuing Ed. SCH])","v":583624},{"$f":"SUBTOTAL(109,FTSETSTC[Full-Time Student\nEquivalents1])","v":14858.99},{"$f":"SUBTOTAL(109,FTSETSTC[State Funded \nFTSE²])","v":14613.15},{"$f":"SUBTOTAL(109,FTSETSTC[Fall \nFaculty FTE])","v":786}]
["1) Academic, technical, and BAT semester credit hours divided by 30 plus continuing education contact hours divided by 900. Source of data is CBM001, Student Report."]
["2) State-funded hours only. Source of data is CBM001, Student Report."]
["*Texas State Technical College - Waco include TSTC Connect hours."]
[]
["Texas Public Universities"]
[{"$f":"Hidden!$A$4","v":"2024-05-02"}]
[]
["Academic Institutions","Order","FICE","Undergraduate","Master's","Doctoral","Professional & Special-Prof","Optometry","Full-Time Student\nEquivalents¹","State Funded \nFTSE²","T/TT Fall\nFaculty FTE³"]
["The University of Texas at Arlington",40,3656,743630,201776,16054,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":34086.89},31775.11,2216]
["The University of Texas at Austin (A+H)",51,3658,1143921,105137,79191,47404,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":48886.080000000002},48577.599999999999,11434]
["The University of Texas at Dallas",60,9741,572434,162328,26029,949,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":27330.400000000001},26449.279999999999,2015]
["The University of Texas at El Paso",70,3661,495410.62999999692,46923.5,11505,10574,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":19548.580000000002},18970.060000000001,2379]
["The University of Texas at Rio Grande Valley (A+H)",91,3599,706015,82220,7348,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":27367.89},26545.72,2429]
["The University of Texas of the Permian Basin",100,9930,107212,15623,0,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":4224.6899999999996},3941.33,383]
["The University of Texas at San Antonio",110,10115,753146,58943,14280,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":28354.16},27250.09,2336]
["The University of Texas at Tyler",120,11163,178486,34127,2594,474,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":7535.35},7359.26,831]
["Stephen F. Austin State University",350,3624,254804,22728,1563,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":9527.2999999999993},9057.67,1769]
["Texas A&M University",130,3632,1459154,143416.5,78332,43855.300000001851,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":60793.24},59910.12,5670]
["Texas A&M University at Galveston",140,10298,55093,2195,1164,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":1992.56},1943.56,150]
["Prairie View A&M University",150,3630,228214,15341,2071,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":8361.4},8110.69,860]
["Tarleton State University",160,3631,329027,33233,2340,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":12482.28},11954.42,1613]
["Texas A&M University - Corpus Christi",170,11161,214189,57688,4195,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":9776.36},9028.66,1164]
["Texas A&M University - Kingsville",180,3639,125750,20968,2584,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":5208.8900000000003},5009.1899999999996,1106]
["Texas A&M International University",190,9651,173955,24383,598,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":6847.68},6805.35,472]
["West Texas A&M University",200,3665,179274,31524,1522,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":7373.86},7275.06,989]
["Texas A&M University - Commerce",210,3565,188198,61062,5025,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":9096.68},8740.2800000000007,1023]
["Texas A&M University - Texarkana",220,29269,42806,4453,421,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":1635.8},1561.8,307]
["Texas A&M University - Central Texas",223,42295,36932,9564,0,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":1629.57},1535.75,252]
["Texas A&M University - San Antonio",226,42485,144815,10454,0,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":5262.75},5034.62,441]
["University of Houston (A+H)",231,3652,940798,95579,28894,40019,15094,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":39059.01},38432.9,3463]
["University of Houston - Clear Lake",240,11711,145337,32708,2319,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":6336.23},6082.96,961]
["University of Houston - Downtown",250,12826,284690,21349,0,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":10379.209999999999},9777.8700000000008,808]
["University of Houston - Victoria",260,13231,64770,20132,0,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":2997.83},2940.5,376]
["Lamar University ",270,3581,209710,155902,5108,828,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":13804.53},13500.23,1159]
["Sam Houston State University (A+H)",281,3606,486432,39683,4858,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":18137.75},17176.05,1924]
["Texas State University",290,3615,876228,57906,6490,4286,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":32159.49},31466.11,2782]
["Sul Ross State University",300,3625,35489,7545,0,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":1497.34},1436.8,491]
["Texas Tech University",310,3644,950298,85176,46037,19343,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":38589.17},37330.1,4368]
["Angelo State University",320,3541,186213,24202,285,2715,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":7344.48},7177.74,960]
["University of North Texas",330,3594,872894,182955,21954,1087,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":37984.550000000003},37280.589999999997,3019]
["University of North Texas at Dallas",333,42421,72788,5739,0,10084,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":3085.56},3015.23,219]
["Midwestern State University",340,3592,109754,14403,390,0,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":4280.26},4144.18,949]
["Texas Southern University",360,3642,175543,13704,2396,25893,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":7634.42},7508.09,896]
["Texas Woman's University",370,3646,241665,73117,20458,9884,0,{"$f":"ROUND(SUM(FTSEUNIV[[#This Row],[Undergraduate]]/30,FTSEUNIV[[#This Row],[Master''s]]/24,FTSEUNIV[[#This Row],[Doctoral]]/18,FTSEUNIV[[#This Row],[Professional & Special-Prof]]/24,FTSEUNIV[[#This Row],[Optometry]]/34),2)","v":12650.43},12361.85,1414]
[null,null,null,{"$f":"SUBTOTAL(109,FTSEUNIV[Undergraduate])","v":13785074.629999997},{"$f":"SUBTOTAL(109,FTSEUNIV[Master''s])","v":1974187},{"$f":"SUBTOTAL(109,FTSEUNIV[Doctoral])","v":396005},{"$f":"SUBTOTAL(109,FTSEUNIV[Professional & Special-Prof])","v":217395.30000000185},{"$f":"SUBTOTAL(109,FTSEUNIV[Optometry])","v":15094},{"$f":"SUBTOTAL(109,FTSEUNIV[Full-Time Student\nEquivalents¹])","v":573262.67000000027},{"$f":"SUBTOTAL(109,FTSEUNIV[State Funded \nFTSE²])","v":556466.81999999983},{"$f":"SUBTOTAL(109,FTSEUNIV[T/TT Fall\nFaculty FTE³])","v":63628}]
["1) Undergraduate SCH divided by 30, master's and special-professional divided by 24, doctoral divided by 18, and optometry divided by 34. Source of data is CBM001, Student Report."]
["2) State-funded hours only. Source of data is CBM001, Student Report."]
["3) Fall tenured/tenure-track full-time-equivalent faculty (ranks 1-5) with teaching responsibilities (01 and 02). Source of data is CBM008, Faculty Report."]

{"sheet":"Contact Information","index":11,"n_rows":77,"n_cols":4,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["Institution Name","Name","Phone Number","Email Address"]
["Angelo State University","Gina Councilman",3259422014,"gina.councilman@angelo.edu"]
["Lamar Institute of Technology","Alicia Placette",4092475134,"aaplacette@lit.edu"]
["Lamar State College - Orange","Jamie Oltz",4098823356,"jamie.oltz@lsco.edu"]
["Lamar State College - Port Arthur","Kim Tran",4099846135,"trankt6@lamarpa.edu"]
["Lamar University ","Nancy Bergeron",4098808910,"ncbergeron@lamar.edu"]
["Midwestern State University","Chris Stovall",9403974273,"chris.stovall@msutexas.edu"]
["Prairie View A&M University","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Sam Houston State University (A+H)","Jennifer Jones",9362943405,"jlj093@shsu.edu"]
["Sam Houston State University (M)","Jennifer Jones",9362943405,"jlj093@shsu.edu"]
["Stephen F. Austin State University","Judith Kruwell",9364684541,"kruwelljf@sfasu.edu"]
["Sul Ross State University","Bonnie Albright",4328378078,"bonnie.albright@sulross.edu"]
["Tarleton State University","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M AgriLife Extension Service","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M AgriLife Research","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M Engineering Experiment Station","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M Engineering Extension Service","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M Forest Service","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M International University","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M System Shared Services Center","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M Transportation Institute","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University","Cris Sowden",9794581866,"crisla@tamu.edu"]
["Texas A&M University - Central Texas","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University - Commerce","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University - Corpus Christi","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University - Kingsville","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University - San Antonio","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University - Texarkana","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University at Galveston","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University - System","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas A&M University - System Health Science Center","Not Provided","Not Provided","Not Provided"]
["Texas A&M Vet. Medical Diagnostic Laboratory","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas Division of Emergency Management","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]
["Texas Southern University","Glenda Wright",7133131391,"glenda.wright@tsu.edu"]
["Texas State - System","Angela Brandenberger",5124632237,"angela.brandenberger@tsus.edu"]
["Texas State Technical College - Fort Bend","Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu"]
["Texas State Technical College - Harlingen","Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu"]
["Texas State Technical College - Marshall","Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu"]
["Texas State Technical College - North Texas","Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu"]
["Texas State Technical College - System","Jessica Montalvo",9563644058,"jkmontalvo@tstc.edu"]
["Texas State Technical College - System","Jessica Montalvo",9563644058,"jkmontalvo@tstc.edu"]
["Texas State Technical College - Waco","Anju Motwani",3528711084,"anju.motwani@tstc.edu"]
["Texas State Technical College - West Texas","Jessica Montalvo",9563644058,"jessica.montalvo@tstc.edu"]
["Texas State University","Cindy Haley",5122452087,"cindy.haley@txstate.edu"]
["Texas Tech University","Lori Eppler",8068344640,"lori.eppler@ttu.edu"]
["Texas Tech University Health Sciences Center","Rebecca Aguilar",8067437381,"rebecca.aguilar@ttuhsc.edu"]
["Texas Tech University Health Sciences Center at El Paso","Robert Ortega",9152154378,"robert.ortega@ttuhsc.edu"]
["Texas Tech University - System","Not Provided","Not Provided","Not Provided"]
["Texas Woman's University","June Orth",9408983522,"borth@twu.edu"]
["The University of Texas at Arlington","Debra Johnson",8172723330,"debra.johson@uta.edu"]
["The University of Texas at Austin (A+H)","Don Simpson",5122327745,"dsimpson@austin.utexas.edu"]
["The University of Texas at Austin (M)","Don Simpson",5122327745,"dsimpson@austin.utexas.edu"]
["The University of Texas at Dallas","Cindy Milligan",9728832632,"cxm133830@utdallas.edu"]
["The University of Texas at El Paso","Daniel Dominguez",9157475083,"drdominguez@utep.edu"]
["The University of Texas at Rio Grande Valley (A+H)","Lilia M. St. Clair",9566657906,"lilia.stclair@utrgv.edu"]
["The University of Texas at San Antonio","Sheri Hardison",2104586774,"sheri.hardison@utsa.edu"]
["The University of Texas at Tyler","Brenda Golemon",9035667319,"bgolemon@uttyler.edu"]
["The University of Texas Health Science Center at Houston","Scott Barnett",7135004915,"scott.barnett@uth.tmc.edu"]
["The University of Texas Health Science Center at San Antonio","Yinwen Li",2105626268,"liy2@uthscsa.edu"]
["The University of Texas Health Science Center at Tyler","Not Provided","Not Provided","Not Provided"]
["The University of Texas M.D. Anderson Cancer Center","Duy Tran",7137458630,"ddtran2@mdanderson.org"]
["The University of Texas Medical Branch at Galveston","Joshua Tucker",4097727525,"joatucker@utmb.edu"]
["The University of Texas of the Permian Basin","Jana Juarez",4325522717,"juarez_j@utpb.edu"]
["The University of Texas at Rio Grande Valley (M)","Lilia M. St. Clair",9566657906,"lilia.stclair@utrgv.edu"]
["The University of Texas Southwestern Medical Center","John Schmidt",2146480888,"john.schmidt@utsouthwestern.edu"]
["The University of Texas - System","Paula Castanon",5124994458,"pcastanon@utsystem.edu"]
["University of Houston - Clear Lake","Tanjina Rahman",2812832134,"rahman@uhcl.edu"]
["University of Houston - Downtown","Tiffany Luong",7132218617,"nguyent@uhd.edu"]
["University of Houston - Victoria","June Nelson",3615704873,"nelsonj@uhv.edu"]
["University of Houston (A+H)","Charlotte Hotz",7137435296,"cahotz@central.uh.edu"]
["University of Houston (M)","Charlotte Hotz",7137435296,"cahotz@central.uh.edu"]
["University of Houston - System","Folasade Baker",7137438188,"fbaker@central.uh.edu"]
["University of North Texas","Kristel McClaran",9403695095,"kristel.mcclaran@unt.edu"]
["University of North Texas at Dallas","Gia Doss","Not Provided","gia.doss@untdallas.edu"]
["University of North Texas Health Science Center at Fort Worth","Julie Meisinger",8177352609,"julie.meisinger@unthsc.edu"]
["University of North Texas - System","Not Provided","Not Provided","Not Provided"]
["West Texas A&M University","Tracy Crowley",9794586077,"tcrowley@tamus.edu"]

{"sheet":"Statements of Sources and Uses_x0009_","index":12,"n_rows":103,"n_cols":5,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4]]}
["Statements of Sources and Uses"]
["Universities, Health-Related Institutions, Lamar State Colleges, and TSTC"]
["2024-02-23"]
[]
["Institution Name","FICE","Fund Ordering","Utility Survey Ordering","Higher Education Fund \n- As Adjusted"]
[]
["The University of Texas Southwestern Medical Center",30,390]
["The University of Texas Medical Branch at Galveston",104952,400]
["The University of Texas Health Science Center at Houston",11618,410]
["The University of Texas Health Science Center at San Antonio",40,420]
["The University of Texas M.D. Anderson Cancer Center",25554,430]
["The University of Texas Health Science Center at Tyler",42439,440]
["Texas A&M University System Health Science Center",89,450]
["University of North Texas Health Science Center at Fort Worth",130,461,null,15125502]
["Texas Tech University Health Sciences Center",412,470,null,21652392]
["Texas Tech University Health Sciences Center at El Paso",862,480,null,5557572]
["The University of Texas Rio Grande Valley Medical School (M)",203599,500]
["The University of Texas at Austin Medical School (M)",203658,510]
["University of Houston Medical School (M)",203652,520]
["Sam Houston State University Medical School",103606,530]
["Lamar Institute of Technology",36273,490,430,2553130]
["Lamar State College - Orange",23582,500,440,1488396]
["Lamar State College - Port Arthur",23485,510,450,2217102]
["Texas State Technical College - Harlingen",9225,520,390,2604593]
["Texas State Technical College - West Texas",9932,530,400,992536]
["Texas State Technical College - Marshall",33965,540,410,725027]
["Texas State Technical College - Waco",3634,550,420,3088797]
["Texas State Technical College - North Texas",133965,552,430,283709]
["Texas State Technical College - Fort Bend",203634,553,440,967838]
["The University of Texas at Arlington",3656,40,10,0]
["The University of Texas at Austin (A+H)",3658,51,21,0]
["The University of Texas at Dallas",9741,60,30,0]
["The University of Texas at El Paso",3661,70,40,0]
["The University of Texas at Rio Grande Valley (A+H)",3599,91,61,0]
["The University of Texas of the Permian Basin",9930,100,70,0]
["The University of Texas at San Antonio",10115,110,80,0]
["The University of Texas at Tyler",11163,120,90,0]
["Texas A&M University",3632,130,100,0]
["Texas A&M University at Galveston",10298,140,110,0]
["Prairie View A&M University",3630,150,120,0]
["Tarleton State University",3631,160,130,0]
["Texas A&M University - Corpus Christi",11161,170,150,11478824]
["Texas A&M University - Kingsville",3639,180,160,8858060]
["Texas A&M International University",9651,190,180,7462394]
["West Texas A&M University",3665,200,190,7446495]
["Texas A&M University - Commerce",3565,210,200,11123859]
["Texas A&M University - Texarkana",29269,220,210,2050273]
["Texas A&M University - Central Texas",42295,223,140,0]
["Texas A&M University - San Antonio",42485,226,170,0]
["University of Houston - All Disciplines (A+H+M)",3652,230,220,54514004]
["University of Houston (A+H)",3652,231,221,0]
["University of Houston - Clear Lake",11711,240,230,7726043]
["University of Houston - Downtown",12826,250,240,10828344]
["University of Houston - Victoria",13231,260,250,3542817]
["Lamar University ",3581,270,340,13141181]
["Sam Houston State University - All Disciplines (A+H+NF)",3606,280,350,0]
["Sam Houston State University (A+H)",3606,281,351,18236811]
["Texas State University",3615,290,360,37606478]
["Sul Ross State University",3625,300,370,2624613]
["Texas Tech University",3644,310,310,49874746]
["Angelo State University",3541,320,320,6792999]
["University of North Texas",3594,330,270,37346563]
["University of North Texas at Dallas",42421,333,280,3354441]
["Midwestern State University",3592,340,260,4933200]
["Stephen F. Austin State University",3624,350,290,11277793]
["Texas Southern University",3642,360,300,11719335]
["Texas Woman's University",3646,370,330,14554133]
["Texas A&M AgriLife Research",556,600]
["Texas A&M AgriLife Extension Service",555,605]
["Texas A&M Engineering Experiment Station",712,610]
["Texas A&M Engineering Extension Service",716,615]
["Texas A&M Forest Service",576,620]
["Texas A&M Transportation Institute",727,625]
["Texas A&M Vet. Medical Diagnostic Laboratory",557,630]
["Texas Division of Emergency Management",575,640]
["Texas A&M System Shared Services Center",708,650]
["University of Houston System",11721,"S230"]
["Texas A&M University System",3629,"S130"]
["The University of Texas System",3655,"S40"]
["Texas State System",110,"S270"]
["Texas Tech University System",439154,"S310"]
["University of North Texas System",103594,"S330"]
["Texas State Technical College - System",9642,555]
["Texas A&M Research Foundation",518,635]
["Texas A&M Office of Sponsored Research Services",519,637]
["Texas A&M office of Technology & Commercialization",707,639]
["Abilene Christian University",3537]
["Austin College",3543]
["Baylor University",3545]
["East Texas Baptist University",3564]
["Huston-Tillotson University",3577]
["LeTourneau University",3584]
["McMurry University",3591]
["Parker University",23053]
["Rice University",3604]
["Southern Methodist University",3613]
["Southwestern University",3620]
["University of Dallas",3651]
["Texas Lutheran University",3641]
["Texas Wesleyan University",3645]
["Trinity University",3647]
["Texas Christian University",3636]
["Wayland Baptist University",3663]

{"sheet":"Hidden","index":13,"n_rows":104,"n_cols":3,"rows_kept":104,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Hidden Lists"]
[]
["Published Date"]
["2024-05-02"]
[]
["Institution Type","Abbreviations used in formulas"]
["Health - Related Institutions","HRI"]
["Lamar State Colleges and Texas State Technical Colleges","TSTC"]
["Texas Public Universities","UNIV"]
["Texas Public Universities with Medical Schools","AHM","*not included on Summary (by Institution Type)"]
["Texas A&M System and Agencies","TAMUSS","*not included on Summary (by Institution Type)"]
[]
["Institution Name","Institution Type","Systems"]
["Angelo State University","Texas Public Universities","Texas Tech University System"]
["Lamar Institute of Technology","Lamar State Colleges and Texas State Technical Colleges","Lamar State Colleges"]
["Lamar State College - Orange","Lamar State Colleges and Texas State Technical Colleges","Lamar State Colleges"]
["Lamar State College - Port Arthur","Lamar State Colleges and Texas State Technical Colleges","Lamar State Colleges"]
["Lamar University ","Texas Public Universities","Texas State System"]
["Midwestern State University","Texas Public Universities","Texas Tech University System"]
["Prairie View A&M University","Texas Public Universities","Texas A&M Universities, including System and Agencies"]
["Sam Houston State University (A+H)","Texas Public Universities","Texas State System"]
["Sam Houston State University (A+H+NF)","Texas Public Universities with Medical Schools"]
["Sam Houston State University (M)","Health - Related Institutions","Texas State System"]
["Stephen F. Austin State University","Texas Public Universities","University of Texas System"]
["Sul Ross State University","Texas Public Universities","Texas State System"]
["Tarleton State University","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M AgriLife Extension Service","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas A&M AgriLife Research","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas A&M Engineering Experiment Station","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas A&M Engineering Extension Service","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas A&M Forest Service","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas A&M International University","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M System Shared Services Center","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas A&M Transportation Institute","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas A&M University","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M University - Central Texas","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M University - Commerce","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M University - Corpus Christi","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M University - Kingsville","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M University - San Antonio","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M University - System","System","Texas A&M System & Agencies"]
["Texas A&M University - System Health Science Center","Health - Related Institutions","Texas A&M System & Agencies"]
["Texas A&M University - Texarkana","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M University at Galveston","Texas Public Universities","Texas A&M System & Agencies"]
["Texas A&M Vet. Medical Diagnostic Laboratory","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas Division of Emergency Management","Texas A&M System & Agencies","Texas A&M System & Agencies"]
["Texas Southern University","Texas Public Universities","Texas Southern University"]
["Texas State - System","System","Texas State System"]
["Texas State Technical College - Fort Bend","Lamar State Colleges and Texas State Technical Colleges","Texas State Technical Colleges"]
["Texas State Technical College - Harlingen","Lamar State Colleges and Texas State Technical Colleges","Texas State Technical Colleges"]
["Texas State Technical College - Marshall","Lamar State Colleges and Texas State Technical Colleges","Texas State Technical Colleges"]
["Texas State Technical College - North Texas","Lamar State Colleges and Texas State Technical Colleges","Texas State Technical Colleges"]
["Texas State Technical College - System","System","Texas State Technical Colleges"]
["Texas State Technical College - Waco","Lamar State Colleges and Texas State Technical Colleges","Texas State Technical Colleges"]
["Texas State Technical College - West Texas","Lamar State Colleges and Texas State Technical Colleges","Texas State Technical Colleges"]
["Texas State University","Texas Public Universities","Texas State System"]
["Texas Tech University","Texas Public Universities","Texas Tech University System"]
["Texas Tech University - System","System","Texas Tech University System"]
["Texas Tech University Health Sciences Center","Health - Related Institutions","Texas Tech University System"]
["Texas Tech University Health Sciences Center at El Paso","Health - Related Institutions","Texas Tech University System"]
["Texas Woman's University","Texas Public Universities","Texas Woman's University"]
["The University of Texas - System","System","University of Texas System"]
["The University of Texas at Arlington","Texas Public Universities","University of Texas System"]
["The University of Texas at Austin (A+H)","Texas Public Universities","University of Texas System"]
["The University of Texas at Austin (A+H+M)","Texas Public Universities with Medical Schools"]
["The University of Texas at Austin (M)","Health - Related Institutions","University of Texas System"]
["The University of Texas at Dallas","Texas Public Universities","University of Texas System"]
["The University of Texas at El Paso","Texas Public Universities","University of Texas System"]
["The University of Texas at Rio Grande Valley (A+H)","Texas Public Universities","University of Texas System"]
["The University of Texas at Rio Grande Valley (A+H+M)","Texas Public Universities with Medical Schools"]
["The University of Texas at Rio Grande Valley (M)","Health - Related Institutions","University of Texas System"]
["The University of Texas at San Antonio","Texas Public Universities","University of Texas System"]
["The University of Texas at Tyler","Texas Public Universities","University of Texas System"]
["The University of Texas Health Science Center at Houston","Health - Related Institutions","University of Texas System"]
["The University of Texas Health Science Center at San Antonio","Health - Related Institutions","University of Texas System"]
["The University of Texas Health Science Center at Tyler","Health - Related Institutions","University of Texas System"]
["The University of Texas M.D. Anderson Cancer Center","Health - Related Institutions","University of Texas System"]
["The University of Texas Medical Branch at Galveston","Health - Related Institutions","University of Texas System"]
["The University of Texas of the Permian Basin","Texas Public Universities","University of Texas System"]
["The University of Texas Southwestern Medical Center","Health - Related Institutions","University of Texas System"]
["University of Houston - Clear Lake","Texas Public Universities","University of Houston System"]
["University of Houston - Downtown","Texas Public Universities","University of Houston System"]
["University of Houston - System","System","University of Houston System"]
["University of Houston - Victoria","Texas Public Universities","University of Houston System"]
["University of Houston (A+H)","Texas Public Universities","University of Houston System"]
["University of Houston (A+H+M)","Texas Public Universities with Medical Schools"]
["University of Houston (M)","Health - Related Institutions","University of Houston System"]
["University of North Texas","Texas Public Universities","University of North Texas System"]
["University of North Texas - System","System","University of North Texas System"]
["University of North Texas at Dallas","Texas Public Universities","University of North Texas System"]
["University of North Texas Health Science Center at Fort Worth","Health - Related Institutions","University of North Texas System"]
["West Texas A&M University","Texas Public Universities","Texas A&M System & Agencies"]
[]
["List of Sectors"]
["Lamar State Colleges","LSC"]
["Texas A&M System & Agencies","TAMU"]
["Texas Southern University","TSU"]
["Texas State System","TXST"]
["Texas State Technical Colleges","TSTC"]
["Texas Tech University System","TT"]
["Texas Woman's University","TWU"]
["University of Houston System","UH"]
["University of North Texas System","UNT"]
["University of Texas System","UT"]