{"componentChunkName":"component---src-templates-gov-level-two-js","path":"/beneficiary-agency/education/salem-state-university","webpackCompilationHash":"3fbcf7892b874807b66e","result":{"data":{"site":{"buildTime":"2022-10-25T17:08:00.249Z","siteMetadata":{"title":"Capital Budget FY23","siteUrl":"https://budget.digital.mass.gov/capital/fy23"}},"tabsNav":{"siteName":null,"title":null,"guid":null,"subTitle":null,"navType":"tabs","theme":null,"href":null,"text":null,"navItems":[{"href":"by-year","heading":null,"text":"By Year","id":null,"altText":null,"icon":null,"prefix":null,"component":null,"linkType":null,"dataKey":"byYearTab","subNav":null,"links":null},{"href":"by-source","heading":null,"text":"By Source","id":null,"altText":null,"icon":null,"prefix":null,"component":null,"linkType":null,"dataKey":"bySourceTab","subNav":null,"links":null}]},"content":{"title":"Salem State University","budgetSection":"Capital Investment Plan","govLevelOne":"Education","govLevelTwo":"Salem State University","fields":{"slug":"/beneficiary-agency/education/salem-state-university"},"summaryTable":{"headers":[{"name":"Plan Number","type":"string","align":"left","value":"planItemNumber"},{"name":"Plan Name","type":"string","align":"left","value":"planItemName"},{"name":"State Bond Cap","type":"currency","align":"right","value":"stateBondCap"},{"name":"Non-Bond Cap","type":"currency","align":"right","value":"nonBondCap"},{"name":"Operating Funds","type":"currency","align":"right","value":"operatingFunds"},{"name":"Federal Funds","type":"currency","align":"right","value":"federalFunds"},{"name":"Other Funds","type":"currency","align":"right","value":"otherFunds"},{"name":"Total","type":"currency","align":"right","value":"total"}],"headersBySource":[{"name":"Plan Number","type":"string","align":"left","value":"planItemNumber"},{"name":"Plan Name","type":"string","align":"left","value":"planItemName"},{"name":"FY2023","type":"currency","align":"right","value":"fy1"},{"name":"FY2024","type":"currency","align":"right","value":"fy2"},{"name":"FY2025","type":"currency","align":"right","value":"fy3"},{"name":"FY2026","type":"currency","align":"right","value":"fy4"},{"name":"FY2027","type":"currency","align":"right","value":"fy5"},{"name":"Total","type":"currency","align":"right","value":"fy6"}],"byYearTab":[{"name":"FY2023","value":"fy1","data":[{"suppressed":false,"planItemNumber":"B572","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":700000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":700000},{"suppressed":false,"planItemNumber":"B596","planItemName":"Salem State University Decarbonization","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":1000000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":1000000}],"total":{"govLevelTwo":"Total","stateBondCap":1700000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":1700000}},{"name":"FY2024","value":"fy2","data":[{"suppressed":false,"planItemNumber":"B572","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":1875000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":1875000},{"suppressed":false,"planItemNumber":"B596","planItemName":"Salem State University Decarbonization","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":7000000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":7000000}],"total":{"govLevelTwo":"Total","stateBondCap":8875000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":8875000}},{"name":"FY2025","value":"fy3","data":[{"suppressed":false,"planItemNumber":"B572","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":7500000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":7500000},{"suppressed":false,"planItemNumber":"B596","planItemName":"Salem State University Decarbonization","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":8000000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":8000000}],"total":{"govLevelTwo":"Total","stateBondCap":15500000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":15500000}},{"name":"FY2026","value":"fy4","data":[{"suppressed":false,"planItemNumber":"B572","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":7500000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":29316764,"total":36816764},{"suppressed":false,"planItemNumber":"B596","planItemName":"Salem State University Decarbonization","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":10000000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":10000000}],"total":{"govLevelTwo":"Total","stateBondCap":17500000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":29316764,"total":46816764}},{"name":"FY2027","value":"fy5","data":[{"suppressed":false,"planItemNumber":"B572","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":7500000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":25000000,"total":32500000},{"suppressed":false,"planItemNumber":"B596","planItemName":"Salem State University Decarbonization","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":25000000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":25000000}],"total":{"govLevelTwo":"Total","stateBondCap":32500000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":25000000,"total":57500000}},{"name":"Total","value":"fy6","data":[{"suppressed":false,"planItemNumber":"B572","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":25075000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":54316764,"total":79391764},{"suppressed":false,"planItemNumber":"B596","planItemName":"Salem State University Decarbonization","govLevelOne":"Education","govLevelTwo":"Salem State University","stateBondCap":51000000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":0,"total":51000000}],"total":{"govLevelTwo":"Total","stateBondCap":76075000,"nonBondCap":0,"operatingFunds":0,"federalFunds":0,"otherFunds":54316764,"total":130391764}}],"bySourceTab":[{"name":"State Bond Cap","value":"stateBondCap","data":[{"fy1":700000,"fy2":1875000,"fy3":7500000,"fy4":7500000,"fy5":7500000,"fy6":25075000,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","planItemNumber":"B572","source":"State Bond Cap","suppressed":false},{"fy1":1000000,"fy2":7000000,"fy3":8000000,"fy4":10000000,"fy5":25000000,"fy6":51000000,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University Decarbonization","planItemNumber":"B596","source":"State Bond Cap","suppressed":false}],"total":{"fy1":1700000,"fy3":15500000,"fy2":8875000,"fy4":17500000,"fy5":32500000,"fy6":76075000,"govLevelTwo":"Total","govLevelTwoReal":"Salem State University","source":null}},{"name":"Non-Bond Cap","value":"nonBondCap","data":[{"fy1":0,"fy2":0,"fy3":0,"fy4":0,"fy5":0,"fy6":0,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","planItemNumber":"B572","source":"Non-Bond Cap","suppressed":false},{"fy1":0,"fy2":0,"fy3":0,"fy4":0,"fy5":0,"fy6":0,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University Decarbonization","planItemNumber":"B596","source":"Non-Bond Cap","suppressed":false}],"total":{"fy1":0,"fy3":0,"fy2":0,"fy4":0,"fy5":0,"fy6":0,"govLevelTwo":"Total","govLevelTwoReal":"Salem State University","source":null}},{"name":"Operating Funds","value":"operatingFunds","data":[{"fy1":0,"fy2":0,"fy3":0,"fy4":0,"fy5":0,"fy6":0,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","planItemNumber":"B572","source":"Operating Funds","suppressed":false},{"fy1":0,"fy2":0,"fy3":0,"fy4":0,"fy5":0,"fy6":0,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University Decarbonization","planItemNumber":"B596","source":"Operating Funds","suppressed":false}],"total":{"fy1":0,"fy3":0,"fy2":0,"fy4":0,"fy5":0,"fy6":0,"govLevelTwo":"Total","govLevelTwoReal":"Salem State University","source":null}},{"name":"Federal Funds","value":"federalFunds","data":[{"fy1":0,"fy2":0,"fy3":0,"fy4":0,"fy5":0,"fy6":0,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","planItemNumber":"B572","source":"Federal Funds","suppressed":false},{"fy1":0,"fy2":0,"fy3":0,"fy4":0,"fy5":0,"fy6":0,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University Decarbonization","planItemNumber":"B596","source":"Federal Funds","suppressed":false}],"total":{"fy1":0,"fy3":0,"fy2":0,"fy4":0,"fy5":0,"fy6":0,"govLevelTwo":"Total","govLevelTwoReal":"Salem State University","source":null}},{"name":"Other Funds","value":"otherFunds","data":[{"fy1":0,"fy2":0,"fy3":0,"fy4":29316764,"fy5":25000000,"fy6":54316764,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","planItemNumber":"B572","source":"Other Funds","suppressed":false},{"fy1":0,"fy2":0,"fy3":0,"fy4":0,"fy5":0,"fy6":0,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University Decarbonization","planItemNumber":"B596","source":"Other Funds","suppressed":false}],"total":{"fy1":0,"fy3":0,"fy2":0,"fy4":29316764,"fy5":25000000,"fy6":54316764,"govLevelTwo":"Total","govLevelTwoReal":"Salem State University","source":null}},{"name":"Total","value":"total","data":[{"fy1":700000,"fy2":1875000,"fy3":7500000,"fy4":36816764,"fy5":32500000,"fy6":79391764,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University - Meier Hall Addition/Horace Mann Building Renovation","planItemNumber":"B572","source":"Total","suppressed":false},{"fy1":1000000,"fy2":7000000,"fy3":8000000,"fy4":10000000,"fy5":25000000,"fy6":51000000,"govLevelOne":"Education","govLevelTwo":"Salem State University","planItemName":"Salem State University Decarbonization","planItemNumber":"B596","source":"Total","suppressed":false}],"total":{"fy1":1700000,"fy3":15500000,"fy2":8875000,"fy4":46816764,"fy5":57500000,"fy6":130391764,"govLevelTwo":"Total","govLevelTwoReal":"Salem State University","source":null}}]},"parent":{"__typename":"PagesJson","parent":{"__typename":"File","name":"plan-item","ext":".json","modifiedTime":"2022-10-25T17:06:10.662Z","mg_mod_date":"20221025","mg_mod_datetime":"20221025T171066+00:00","birthTime":"2022-09-30T14:54:33.115Z"}}}},"pageContext":{"isCreatedByStatefulCreatePages":false,"slug":"/beneficiary-agency/education/salem-state-university"}}}