ÐÏࡱá>þÿ >þÿÿÿþÿÿÿ=ÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿ ZOÍÉá°Áâ\p Aimee E Riggs B°aÀ=œ¯¼=øø€p…/8w@�"·Ú1Èÿ�Arial1Èÿ�Arial1Èÿ�Arial1Èÿ�Arial1È �Arial1Èÿ¼Arial1Èÿ¼Arial1Èÿ�Arial1Èÿ�Arial1È�Arial1È �Arial1È�Arial1È4¼Arial1È ¼Arial1È�Arial1È�Arial1,8¼Arial18¼Arial1Ü8¼Arial1È>�´¡°ù¾±²¹±ô1È4�´¡°ù¾±²¹±ô1È<�Arial1È?¼Arial1h8¼Cambria1ȼArial1È �Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) ¤"$"#,##0àõÿ À àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ à À à õÿ ´Ÿ à õÿ ´­ à õÿ ´ª à õÿ ´® à õÿ ´› à õÿ ´¯ à õÿ ´¬ à õÿ ´� à õÿ ´‹ à õÿ ´® à õÿ ´¬ à õÿ ´³ à õÿ ´ž à õÿ ´� à õÿ ´‹ à õÿ ´¤ à õÿ ´± à õÿ ´´ à õÿ ´¾ à õÿ ´Š à õÿ ´¹ à õÿ ´¤ à õÿ ´± à õÿ ´µ à õÿ ´­ à õÿ ”— — – àõÿ ”ff¿¿· à+õÿ øÀ à)õÿ øÀ à,õÿ øÀ à*õÿ øÀ àõÿ ôÀ àõÿ ´ª àõÿ ÔPÀ àõÿ ÔP À àõÿ Ô À àõÿ ôÀ àõÿ ”— — ¯ àõÿ Ô`À àõÿ ´« à õÿ œ  š àõÿ ”¿¿– à õÿ øÀ àõÿ ôÀ àõÿ Ôa>À àõÿ ôÀ à H à @ à À à À à¤#4 À à¤#4@ À à#À à¤#4@ @ À à¤#4À à¤#t@ À à H ठÀ à!À à"À ||L½uL}<} 00\);_(*ef_)?_);_(}<} 00\);_(*ef_)?_);_(}<} 00\);_(*ef_)?_);_(}<} 00\);_(*ef_)?_);_(}<} 00\);_(*ef_)?_);_(}<} 00\);_(*ef _)?_);_(}<} 00\);_(*ÌL_)?_);_(}<} 00\);_(*ÌL_)?_);_(}<} 00\);_(*ÌL_)?_);_(}<} 00\);_(*ÌL_)?_);_(}<} 00\);_(*ÌL_)?_);_(}<} 00\);_(*ÌL _)?_);_(}<} 00\);_(*23_)?_);_(}<} 00\);_(*23_)?_);_(}<} 00\);_(*23_)?_);_(}<} 00\);_(*23_)?_);_(}<}  00\);_(*23_)?_);_(}<}! 00\);_(*23 _)?_);_(}<}" 00\);_(*_)?_);_(}<}# 00\);_(*_)?_);_(}<}$ 00\);_(*_)?_);_(}<}% 00\);_(*_)?_);_(}<}& 00\);_(*_)?_);_(}<}' 00\);_(* _)?_);_(}<}( œÿ00\);_(*ÿÇÎÿ_)?_);_(}Œ}) ú}ÿ00\);_(*òòòÿ_)?_);_(ÿ ÿ ÿ ÿ}Œ}* 00\);_(*¥¥¥ÿ_)?_);_(???ÿ ???ÿ ???ÿ ???ÿ}(}/ ÿ00\);_(*}<}0 aÿ00\);_(*ÆïÎÿ_)?_);_(}<}1 00\);_(*_)?_);_(}<}2 00\);_(*ÿ?_)?_);_(}<}3 00\);_(*23_)?_);_(}(}4 00\);_(*}Œ}5 ??vÿ00\);_(*ÿÌ™ÿ_)?_);_(ÿ ÿ ÿ ÿ}<}6 ú}ÿ00\);_(*ÿ€ÿ_)?_);_(}<}7 œeÿ00\);_(*ÿëœÿ_)?_);_(}x}8ÿÿÌÿ00\);_(*²²²ÿ_)?_);_(²²²ÿ ²²²ÿ ²²²ÿ}Œ}9 ???ÿ00\);_(*òòòÿ_)?_);_(???ÿ ???ÿ ???ÿ ???ÿ}-}; 00\);_(*}P}< 00\);_(*_)?_);_( }(}= ÿÿ00\);_(*“ 20% - Accent1’H’ÿ 20% - Accent1 efÜæñÿ ÿ“ 20% - Accent2’H’"ÿ 20% - Accent2 efòÜÛÿ ÿ“ 20% - Accent3’H’&ÿ 20% - Accent3 efëñÞÿ ÿ“ 20% - Accent4’H’*ÿ 20% - Accent4 efäßìÿ ÿ“ 20% - Accent5’H’.ÿ 20% - Accent5 efÚîóÿ ÿ“ 20% - Accent6’H’2ÿ 20% - Accent6  efýéÙÿ ÿ“ 40% - Accent1’H’ÿ 40% - Accent1 ÌL¸Ìäÿ ÿ“ 40% - Accent2’H’#ÿ 40% - Accent2 ÌL渷ÿ ÿ“ 40% - Accent3’H’'ÿ 40% - Accent3 ÌLØä¼ÿ ÿ“ 40% - Accent4’H’+ÿ 40% - Accent4 ÌLÌÀÚÿ ÿ“ 40% - Accent5’H’/ÿ 40% - Accent5 ÌL·Þèÿ ÿ“ 40% - Accent6’H’3ÿ 40% - Accent6  ÌLüÕ´ÿ ÿ“ 60% - Accent1’H’ ÿ 60% - Accent1 23•³×ÿ ÿÿÿÿ“ 60% - Accent2’H’$ÿ 60% - Accent2 23Ú–”ÿ ÿÿÿÿ“ 60% - Accent3’H’(ÿ 60% - Accent3 23Ä×›ÿ ÿÿÿÿ“ 60% - Accent4’H’,ÿ 60% - Accent4 23± Çÿ ÿÿÿÿ“ 60% - Accent5’H’0ÿ 60% - Accent5 23’ÍÜÿ ÿÿÿÿ“! 60% - Accent6’H’4ÿ 60% - Accent6  23ú¿�ÿ ÿÿÿÿ“ "Accent1’<’ÿAccent1 O�½ÿ ÿÿÿÿ“ #Accent2’<’!ÿAccent2 ÀPMÿ ÿÿÿÿ“ $Accent3’<’%ÿAccent3 ›»Yÿ ÿÿÿÿ“ %Accent4’<’)ÿAccent4 €d¢ÿ ÿÿÿÿ“ &Accent5’<’-ÿAccent5 K¬Æÿ ÿÿÿÿ“ 'Accent6’<’1ÿAccent6  ÷–Fÿ ÿÿÿÿ“(Bad’4’ÿBad ÿÿÇÎÿ ÿœÿ“) Calculation’|’ÿ Calculation ÿòòòÿ ÿú}ÿÿÿÿÿÿÿ ÿÿ“* Check Cell’z’ÿ Check Cell ÿ¥¥¥ÿ ÿÿÿÿÿ???ÿÿ???ÿÿ???ÿ ÿ???ÿ“+€ÿ’ ’ÿComma“,€ÿ’(’ÿ Comma [0]“-€ÿ’&’ÿCurrency“.€ÿ’.’ÿ Currency [0]“/Explanatory Text’B’5ÿExplanatory Text ÿÿ“ 0Good’6’ÿGood ÿÆïÎÿ ÿaÿ“1 Heading 1’B’ÿ Heading 1 I}ÿO�½ÿ“2 Heading 2’B’ÿ Heading 2 I}ÿÿ?§¿Þÿ“3 Heading 3’B’ÿ Heading 3 I}ÿ23•³×ÿ“4 Heading 4’4’ÿ Heading 4 I}ÿ“ 5Input’p’ÿInput ÿÿÌ™ÿ ÿ??vÿÿÿÿÿÿÿ ÿÿ“6 Linked Cell’F’ÿ Linked Cell ÿú}ÿÿÿ€ÿ“ 7Neutral’<’ÿNeutral ÿÿëœÿ ÿœeÿ“€ÿ’"’ÿNormal“ 8Note’b’ ÿNote ÿÿÿÌÿÿ²²²ÿÿ²²²ÿÿ²²²ÿ ÿ²²²ÿ“ 9Output’r’ÿOutput ÿòòòÿ ÿ???ÿÿ???ÿÿ???ÿÿ???ÿ ÿ???ÿ“:€ÿ’$’ÿPercent“ ;Title’1’ÿTitle I}ÿ%“ <Total’H’ÿTotal ÿO�½ÿO�½ÿ“= Warning Text’:’ ÿ Warning Text ÿÿÿŽXŽ�TableStyleMedium9PivotStyleLight16`…Á.Summaryšš££Œ®ÁÁ5êü—((COLLEGE:For Personnel: 5. Overtime 9. Travel10. Operating Expenses 11. Supplies12. Professional Services13. Other Charges 14. Equipment For Support :Total Unexpended Salary Needed:Ledger Account 5011Ledger Account 5020Ledger Account 50306. Student Wages7. Transients8. Graduate AssistantsLedger Account 5050Ledger Account 6000Ledger Account 6050Ledger Account 6200Ledger Account 6250Ledger Account 6300Ledger Account 6350!Subtotal Projected support needs:=* Lines with Ledger Accounts will be reflected in the budget.%FY __-__ UNEXPENDED SALARY PROJECTION/Total Unexpended Salary Projected for FY __-__:5Total Unexpended Salary Needs Projected for FY __-__:1. Vacant Positions2. LWOP's and Sabbaticals3. Research Released Salaries"4. Other Sources not listed above8Total Projected Unexpended Salary (Ledger Account 5080):ASubtotal Projected Unexpended Salary Needs (Ledger Account 5180): 1. Temporary TEACHING Positions$2. Temporary NON-TEACHING Positions3. Supplemental Compensation4. Research Stipends.Net Projected Unexpended Salary for FY __-__ :ÿ*ª) :*œã*E—+ùâ,Dcc––Bå››ŒŒ ZOÍÉ *OZU}W  dü©ñÒMbP?_*+‚€%ÿ�Áƒ„&è?'è?(ð?)ð?M:\\Tboyd-srv5\Budget1Ü\Cÿ€ê odXXLetterÿÿÿÿDINU"t èæ=Ò‹D SMTJHP Universal Printing PCL 6 (v5.5.0)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueFastRes1bppResolution600dpiPrintQualityGroupPQGroup_2HPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysNoCmdHPColorSmart_Text_HalftoneNoCmdHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysNoCmdHPColorSmart_Graphics_HalftoneNoCmdHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGraysNoCmdHPColorSmart_Photo_HalftoneNoCmdHPColorSmart_Photo_RGBColorNoCmdOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateONHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE130HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPOutputBinOrientationFACEDOWNPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl130.cabHPLpiSelectionNoneJPEGEnableAutoHPEasyColorOnHPMHDLLNameHPFIE130HP_DIBStitch_TintTestDisabledHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPJobAccWoPinTrueHPXMLFileUsedhpcu1306.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWHPEnableRAWSpoolingTrueRGBColorNoCmdJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPBestGlossDefaultPSAlignmentFileHPCLS130èIUPH!xœí˜ÍJQÇÿ“€ˆ›Üùqa—‚Á6¢Œ“›Fé•Z'"¨�Ä@Ü¥‹"¾B¡}‰,}·âV|‚®ZÏ3r3qH-“˜ÿo8s_�›s朻I «Üü,h"VG’FÛ’ëÀ¿'Ÿúj]€‡3¹<Ô……û‰ê8ðÇ@�‹ñ÷X!ÅoYSë>ãU{ÿ`}2\ð÷'dtI‹¸�v3Úív—6 bâAÏ›ÖZ¿µÂ1)!†¤ÝGÇEYì¢%‘•Œ"+°Ñ�/ª*N°/úe¬Æ½)2˜ßÂZZèö/VHÂã´z%z¶óÂl'Œ~�=ÐIt“B¦åœLõKÖ!#GGÊòµÝ@M2ô㸷DÈ‹C‡ßœäe?˨á)É:=TÄÖ�ÿÜêqo‘ ºö¡Ï̦Ÿ‹ÖäÌÔE*rNRPhŠ�žšòòÑõ]Q%GTIuìáÚÊÿ�p½%¬MfÌç–_ òçpð_àú^üPîû8/žÏ~,^¼.ïžóòEW|»'=̧E,‰E¡$3ëšõ‚ßV ƒ³¬Ñ¦€mìÆ½ ;,Æ’G6\ÛÉ?e·ßÛ;ŽínLg~æ.ÒwêëõíòäVæCÏ€£ï7ßÞüR—ó÷o¼n^¹îzÞVE÷™© !„B!„BúòBÁs®¡"dXXà?à?œ&œU} I } I*  ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿ ÿý K¾KKKKKKKKý >¾ JJJý ?¾???????ý ~ Bý ~ C Iý ~ Cý  ~ B Dý @!# E$ÿ % ÀÀŒí Dý ?¾ ???????Dý Dý #~ Bý $~ Cý %~ Cý &~ BDý @"#B&þ %ÀÀ:@Fý H'¾???????!B'ÿ D ÀDÀDý  Dý ý  ~ Bý ý  ~ Cý ý  ~ Gý ý ~ Bý ý ~ Bý ý ~ Cý ý ~ C×> 0(&& 5 ( 5K ****** ÿ! ÿ" ÿ# ÿ$ ÿ% ÿ& ÿ' ÿ) ÿý ý ~ Bý !ý !~ !Gý "ý "~ "B#Dý $@#$Bÿ %"ÀÀ:%Dý &@ !&E ÿ DÀD$À!'I`-Ÿý D ÀD&Àý )A×á *** 5 3%>¶@‹‹åï7ggÿÿÿÿD þÿ à…ŸòùOh«‘+'³Ù0ÄHPh€ ˜ ¤ °¼äChad GothreauxAimee E RiggsMicrosoft Excel@öÆÃÑ@tbV}Â@€®Ë´†wØþÿ ÕÍÕœ.“—+,ù®0Ä PXd lt|„ Œ  ä Summary  Worksheets  !"#$%&'()*+,þÿÿÿ./01234þÿÿÿ6789:;<þÿÿÿýÿÿÿþÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿRoot Entryÿÿÿÿÿÿÿÿ ÀFþÿÿÿWorkbookÿÿÿÿÿÿÿÿÿÿÿÿXSummaryInformation(ÿÿÿÿ-DocumentSummaryInformation8ÿÿÿÿÿÿÿÿÿÿÿÿ5