{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Chart","Revenue Report","Data"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"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":"Chart","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Budget","Tuition Revenue","% of Budget Realized"]
["Master of Education",{"$f":"'Revenue Report'!N15","v":1326000},{"$f":"'Revenue Report'!N14","v":1104661.3700000001},{"$f":"'Revenue Report'!N16","v":0.83307795625942693}]
["EDD",{"$f":"'Revenue Report'!N22","v":316358},{"$f":"'Revenue Report'!N21","v":311512.33999999997},{"$f":"'Revenue Report'!N23","v":0.98468298573135493}]
["MBA",{"$f":"'Revenue Report'!N9","v":479952},{"$f":"'Revenue Report'!N8","v":183849},{"$f":"'Revenue Report'!N10","v":0.38305705570557058}]
["Undergraduate",{"$f":"'Revenue Report'!N28","v":13123050},{"$f":"'Revenue Report'!N27","v":12958851.5},{"$f":"'Revenue Report'!N29","v":0.98748777913670982}]
["Overall",{"$f":"SUM(B3:B6)","v":15245360},{"$f":"SUM(C3:C6)","v":14558874.210000001},{"$f":"C7/B7","v":0.95497083768438407}]

{"sheet":"Revenue Report","index":1,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":false,"merged":[[31,2,31,6]]}
["Main Campus  2014-15",null,null,null,null,null,null,null,null,null,null,null,null,"Unduplicated headcounts"]
[null,"Beg of Term","Beg of Term",null,null,null,null,"Beg of Term"]
[null,"JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY",null,"Totals"]
["Graduate"]
["MBA "]
["Credit Hours",69,111,null,0,"-",null,120,6,3,-3,null,null,{"$f":"SUM(B6:L6)","v":306}]
["Headcount",12,12,null,1,"-",null,13,1,1,"-",null,null,25]
["Revenue",40227,58176,null,5454,"-",null,72720,3636,1818,1818,null,null,{"$f":"SUM(B8:L8)","v":183849}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted Revenue",479952]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Realized",{"$f":"N8/N9","v":0.38305705570557058}]
["M.Ed. (All)"]
["Credit Hours",168,1059.5,null,27,177,null,1009,18,77.5,-6,null,null,{"$f":"SUM(B12:L12)","v":2530}]
["Headcount",54,165,null,10,50,null,154,10,19,"-",null,null,226]
["Revenue All MED and MAT",72297,{"$f":"464771","v":464771},null,153364.26999999999,3435,null,451445,17236,1301,3009,null,null,{"$f":"SUM(B14:L14)-62196.9","v":1104661.3700000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted Revenue",1326000]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Realized",{"$f":"N14/N15","v":0.83307795625942693}]
[]
["EDD"]
["Credit Hours",47,323,null,-4,1,null,330,9,-4,3,null,null,{"$f":"SUM(B19:L19)","v":705}]
["Headcount",11,63,null,4,1,null,69,3,-1,"-",null,null,78]
["Revenue",16560,{"$f":"126773","v":126773},null,38725.17,-574.33000000000004,null,126772.67,765.67,8234.99,-5744.83,null,null,{"$f":"SUM(B21:L21)","v":311512.33999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted Revenue",316358]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Realized",{"$f":"N21/N22","v":0.98468298573135493}]
["Undergraduate"]
["Credit Hours",42,7962,null,201.5,-381,null,7384.5,-53.5,-30.5,40,null,null,{"$f":"SUM(B25:L25)","v":15165}]
["Headcount",10,560,null,-5,-5,null,540,4,"-",18,null,null,619]
["Revenue",18130.2,6681708,null,86308,-8196,null,6121798.7999999998,39134.300000000003,3923.2,16045,null,null,{"$f":"SUM(B27:L27)","v":12958851.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted Revenue",13123050]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Realized",{"$f":"N27/N28","v":0.98748777913670982}]

{"sheet":"Data","index":2,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
["Division","Revenue Budget",null,"Actual Revenue"]
["Undergraduate",9240000,null,{"$f":"'Revenue Report'!N27","v":12958851.5}]
["MBA",124200,null,{"$f":"'Revenue Report'!N8","v":183849}]
["M.Ed.",448448,null,{"$f":"'Revenue Report'!N14","v":1104661.3700000001}]
[]
[]
[null,"JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","Totals"]
["Graduate"]
["MBA "]
["Revenue",{"$f":"'Revenue Report'!B8","v":40227},{"$f":"'Revenue Report'!D8","v":0},{"$f":"'Revenue Report'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Revenue Report'!E8","v":5454},{"$f":"'Revenue Report'!F8","v":"-"},{"$f":"'Revenue Report'!G8","v":0},{"$f":"'Revenue Report'!H8","v":72720},{"$f":"'Revenue Report'!I8","v":3636},{"$f":"'Revenue Report'!J8","v":1818},{"$f":"'Revenue Report'!K8","v":1818},{"$f":"'Revenue Report'!L8","v":0},{"$f":"'Revenue Report'!M8","v":0},{"$f":"SUM(B10:M10)","v":{"$error":"#REF!"}}]
["Budget",62100,62100,62100,62100,62100,62100,124200,124200,124200,124200,124200,124200]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted Revenue",124200]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Realized"]
["M.Ed."]
["Revenue",{"$f":"'Revenue Report'!B14","v":72297},{"$f":"'Revenue Report'!D14","v":0},{"$f":"'Revenue Report'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Revenue Report'!E14","v":153364.26999999999},{"$f":"'Revenue Report'!F14","v":3435},{"$f":"'Revenue Report'!G14","v":0},{"$f":"'Revenue Report'!H14","v":451445},{"$f":"'Revenue Report'!I14","v":17236},{"$f":"'Revenue Report'!J14","v":1301},{"$f":"'Revenue Report'!K14","v":3009},{"$f":"'Revenue Report'!L14","v":0},{"$f":"'Revenue Report'!M14","v":0},{"$f":"SUM(B15:M15)","v":{"$error":"#REF!"}}]
["Budget",224224,224224,224224,224224,224224,224224,448448,448448,448448,448448,448448,448448]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted Revenue",448448]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Realized"]
["Undergraduate"]
["Revenue",{"$f":"'Revenue Report'!B27","v":18130.2},{"$f":"'Revenue Report'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Revenue Report'!D27","v":0},{"$f":"'Revenue Report'!E27","v":86308},{"$f":"'Revenue Report'!F27","v":-8196},{"$f":"'Revenue Report'!G27","v":0},{"$f":"'Revenue Report'!H27","v":6121798.7999999998},{"$f":"'Revenue Report'!I27","v":39134.300000000003},{"$f":"'Revenue Report'!J27","v":3923.2},{"$f":"'Revenue Report'!K27","v":16045},{"$f":"'Revenue Report'!L27","v":0},{"$f":"'Revenue Report'!M27","v":0},{"$f":"SUM(B20:M20)","v":{"$error":"#REF!"}}]
["Budget",4620000,4620000,4620000,4620000,4620000,4620000,9240000,9240000,9240000,9240000,9240000,9240000]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budgeted Revenue",9240000]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Realized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B24:M24)","v":0}]