ࡱ> ^s] T8\pLuthy, Corrine Ba==ZKjJ*8X@"1Arial1Arial1Arial1Arial1* MS Sans Serif1* MS Sans Serif1*  MS Sans Serif1.Times New Roman1.Times New Roman1Arial1.Times New Roman1Arial1Arial1. Times New Roman1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                                                                      ff + ) , *      P  P         `             a>  !  !X  !    *8  @ # ! *x "X !X ||Lš}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef [$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L [$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A}  00_)23[$ -}A}! 00_)23 [$ -}A}" 00_)[$ -}A}# 00_)[$ -}A}$ 00_)[$ -}A}% 00_)[$ -}A}& 00_)[$ -}A}' 00_) [$ -}A}( 00_)[$ -}}) }00_)[$ -##0.  }}* 00_)[$ -???##0.??? ??? ???}-}/ 00_)}A}1 a00_)[$ -}A}2 00_)[$ -}A}3 00_)?[$ -}A}4 00_)23[$ -}-}5 00_)}}7 ??v00_)̙[$ -##0.  }A}8 }00_)[$ -}A}9 e00_)[$ -}x};00_)[$##  }}< ???00_)[$???## ???  ??? ???}-}> 00_)}U}? 00_)[$## }-}@ 00_) 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal: Normal_Sheet1 ;Noteb Note   <OutputwOutput  ???%????????? ???=$Percent >Title1Title I}% ?TotalMTotal %OO@ Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`\KSheet1Sheet2Sheet3  ;1Budget pool account%61210P - SPA Premium Pay Budget Pool:612200 SPA Overtime Payment612390 SPA Premium Pay61210P612310 SPA Holiday Premium Pay612300 SPA Shift Prem Pay614320 Nonstud Premium Pay614720 Students Premium Pay612330 SPA Other Prem Pay615610 Work Comp-Med Benefits!61500P - Workers Comp Budget Pool"615630 Workers Comp Tem Disability!615650 Works Comp Part Disability 615670 Worker Comp Death Benefit61500P72000P - Supplies Budget Pool726000 Office Supplies729500 Data Processing Supp 721100 House Supplies-Janitorial724000 Repair Supplies725100 Motor Vehicle-Gasoline725200 Motor Vehicle Sup-Other722000 Food Supplies722200 Entertainment&721200 House Supplies-Clothes/Uniforms729100 Oth Sup-Drugs & Pharmacy723000 Educational Supplies727000 Purchases For Resale"727900 Sales Tax Temited-Bookstore 729900 Other Material & Supplies72000P'73000P - Purchased Services Budget Pool73000P73100P - Travel Budget Pool%Range of Expenditure account numbers "731110 In-State Transportation-Air)731310 Out-of-Country Transporatation-Air%731210 Out-of-State Transporation-Air$731120 In-State Transporation Ground(731220 Out-of-State Transporation-Ground*731320 Out-of-Country Transporation-Ground%731130 In-State Transporatation-Other'731230 Out-of-State Transporation-Other)731330 Out-of-Country Transporation-Other731140 In-State-Lodging731240 Out-of-State Lodging731340 Out-of-Country Lodging731150 In-State Meals731250 Out-of-State Meals731350 Out-of-Country Meals731160 In-State Other Travel 731260 Out-of-State Other Travel"731360 Out-of-Country Other Travel.731410 Board/Non-Employee Travl-Transportation,731440 Board/Non-Employee Travel-Subsistence73100P73200P - Communication Budget732100 Telephon Services73200P"732300 Telecommication Data Charge"732201 Cellular Telephone Services'732340 Internet Service Provider Charge73300P - Utilities Budget $734540 Computer/Data Repairs-Service732500 Postage732400 TV/Cable Service74000P - Fixed Charges Budget745200 Insurance, Property745300 Insurance on Mtr Vehicle745400 Insurance, Liability745900 Insurance, Other745100 Bonding 731190 In-State Registration Fee$731290 Out-of-State Registration Fee&731390 Out-of-Country Registration Fee74000P73300P(73500P - Other Operating Expenses Budget733100 Utililties-Electrical$733200 Utilities-Natural Gas/Propane733300 Utility Water-Sewer733400 Utility Fuel Oil73500P 75000P - Cap Outlay/Equip Budget752210 WAN Computer Software752200 PC Software752230 Mainframe Software75000P"75610P - Library Books Budget Pool%756100 Library Books & Journals/Other752290 Other Computer Software75610P#743500 Rental of Computer Equipment743510 Rent/Lease WAN Equipment'743520 Rent/Lease Video Trans Equipment743900 Rent-Other Equipment730591 Educ Asst Pgm-Taxable730400 Printing and Binding730510 Repair & Maint-Building730520 Repair & Maint-Other Str730530 Motor Vehicle Repair730540 Repairs-Other Comp Equip730543 Repairs-Lan Equip 730544 Repairs-PC's and Printers730545 Repairs-Servers730550 Equip Repair-Other730590 Other Repair & Maint730700 Advertising730800 Data Processing Oth730910 Ed Assist Prgm, Notx730920 Other Employee Educ Exp.!730930 Svc Chrg-Sale Surplus Prop732600 Freight and Express735154 Tort Claims735157 Leo Separation Allowance735159 Legal Settlements735199 Other Collection Cost735900 Other Current Serv735930 Bank Svc Charges735940 Credit Card Fees735960 Fiscal Agent & Oth Fees735480 Indirect Costs735481 Admin Exp-Fin Aid Grant735491 Membership Dues735492 Non-Lib Subscription735499 Other Fixed Charges735710 Bond Principal7357720 Bond Interest735773 Note Principal Payment735740 Note Interest Pay735750 Indebtedness Fee"735751 Indebtedness Fee-Bond Issue"735752 Indebtedness Fee Pay/Escrow735610 Capital Lease Principal735620 Other Principal!735771 Capital Lease Interest Pay735772 Other Interest735779 Other Debt/FA-Other735850 Petty Cash Funds#756110 Library Books & Journals/Art730153 Emp Moving Expense(751100 Office Furniture less than $5,000'751101 Office Furntiure gtr than $5,000(751200 Office Equipment less than $5,000'751201 Office Equipment gtr than $5,000+752100 EDP, PC, & Printers less than $5,000.752110 Equip-Server Equipment less than $5,000*752101 EDP, PC, & Printers gtr than $5,000-752111 Equip-Server Equipment gtr than $5,000+752120 Mainframe Equipment less than $5,000*752121 Mainframe Equipment gtr than $5,000%752130 WAN Equipment less than $5,000$752131 WAN Equipment gtr than $5,0004752140 Video Transmission Equipment less than $5,0003752141 Video Transmission Equipment gtr than $5,000%752150 LAN Equipment less than $5,000$752151 LAN Equipment gtr than $5,0000752190 Equip-Other DP Equipment less than $5,000/752191 Equip-Other DP Equipment gtr than $5,000!752220 Server Software Purchases 2753100 Ed Eqp-Class/Lib Furniture less than $5,0001753101 Ed Eqp-Class/Lib Furniture gtr than $5,000+753200 Edu Eqp-Sci/Med Lab less than $5,000*753201 Edu Eqp-Sci/Med Lab gtr than $5,000;753300 Educ Equipment-Engineering/Drafting less than $5,000:753301 Educ Equipment-Engineering/Drafting gtr than $5,000+753400 Ed Eqp-Agricultural less than $5,000*753401 Ed Eqp-Agricultural gtr than $5,000,753900 Other Educ Equipment less than $5,000+753901 Other Educ Equipment gtr than $5,0000754100 Motor Veh-Auto/Truck/Bus less than $5,000/754101 Motor Veh-Auto/Truck/Bus gtr than $5,000*754400 Motor Veh-Trailers less than $5,000)754401 Motor Veh-Trailers gtr than $5,000+754900 Motor Vehicle-Other less than $5,000*754901 Motor Vehicle-Other gtr than $5,0000755100 Other Equipment-Athletic less than $5,000/755101 Other Equipment-Athletic gtr than $5,0001755200 Eqp-Agricultural (Non Ed) less than $5,0000755201 Eqp-Agricultural (Non Ed) gtr than $5,000/755300 Other Equipment-Dietary less than $5,000.755301 Other Equipment-Dietary gtr than $5,000.755400 Other Equip-Voice Comm less than $5,000-755401 Other Equip-Voice Comm gtr than $5,0004755500 Custody & Security Equipment less than $5,0003755501 Custody & Security Equipment gtr than $5,000'755900 Other Equipment less than $5,000&755901 Other Equipment gtr than $5,00071800P718100 Legal Services Fees718112 Consult Fee-ITS718120 Consult Fee, Engineering718123 Consult Fee, Admin718132 Medical Fees-Other718140 Employee on Loan718150 Honorariums718160 Expert Witness Fee718190 Other Contract Serv718193 Cost of Litigation718905 Workers Comp Admin Fees718981 Food Service Agreement718982 Laundry Serv Agreement#718983 Laboratory Service Agreement718984 Svc Agreement-Janitoral$718985 Waste/Recycling Svc Agreement718987 Pest Control Service718986 Security Services718988 Lawn-Ground Service718989 Other Services718110 Accounting/Audit Service*71800P - Personal Contracted Services Pool- ./01234567 i8z M9^ U:f 6;G &<7== >Z@kAZCkDZFkG|HIccNB T8 ,gmsz7]  dMbP?_*+% &C&P &Z&F&?'?(?)?MNHP Color LaserJet 3600pC odLetterDINU"4<T+<IUPHdLetter o [none] [none]Arial4Pd?SUEMILLER<Automatic>dMicrosoft Office Excel.l EXCEL.EXEC:\Program Files\Microsoft Office\Office12\EXCEL.EXE"d??&U} I5} FColumn A*@;D   ;  ; E$ I CJ A J A J A J A J A J A J A J AJ AJ C  J A J A J A J A J AJ CJ A J A J A J A J A J A J A J A J A J A J A J A J A J BX !";#$%&'()*+,-./0123456789;:;<=>? A J !AJ "C"J #A #J $A $J %A %J &A &J 'A 'J (A (J )A )J *A *J +A +J ,A ,J -A -J .A .J /A /J 0A 0J 1A 1J 2A 2J 3A 3J 4A 4J 5A 5J 6A 6J 7A 7J 8AJ 9C!9J :Ab :J" ;A ;J" <Ac <J" =Ad =J" >Ae >J" ?Af ?J"Dl@ABCDEFGHIJKLM;NAOAPAQARASATAUAVAWAXAYAZA[A\A]A^A_A @Ag @J" AAh AJ" BAi BJ" CAj CJ" DAk DJ" EAl EJ" FAm FJ" GAn GJ" HAo HJ" IAp IJ" JAq JJ" KAJ LAJ MC#MJ NA% NJ9 OA( OJ9 PA+ PJ9 QA. QJ9 RA1 RJ9 SA4 SJ9 TAJ TJ9 UA' UJ9 VA) VJ9 WA, WJ9 XA/ XJ9 YA2 YJ9 ZA5 ZJ9 [AK [J9 \A& \J9 ]A* ]J9 ^A- ^J9 _A0 _J9Dl`AaAbAcAdAeAfg;hijklmnopq;rstuvwxy;z{|}~ `A3 `J9 aA6 aJ9 bAL bJ9 cA7 cJ9 dA8 dJ9eJ fBfJ gC:gJ hA; hK< iA> iK< jA= jK< kA? kK< lAC lK< mAB mK< nAr nK< oAK pAK qC@qJ rAP rKN sAQ sKN tAR tKN uAS uKN vAA vKN wAK xAK yCOyJ zAs zKT {At {KT |Au |KT }Av }KT ~Aw ~KT Ax KTDl F; Ay KT Az KT A{ KT A| KT A} KT A~ KT A KT A KT A KT A KT A KT A KT A KT A KT A KT A KT A KT A KT A KT A KT AK BJ CDJ A^ KM A_ KM A` KM Aa KM AI KM AE KM AF KM AG KM AH KMDl; AK AK CUJ A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH AW KY GH AV KY GH A KY GH AX KY GH A\ KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GHDvl****************************; A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GH A KY GHA CZJ A[ K] A K] AK: ********************** >@dd 7ggD T8   dMbP?_*+%&?'?(?)?"??&U>@ 7ggD T8   dMbP?_*+%&?'?(?)?"??&U>@ 7ggD Oh+'0HPd|  Sue MillerRiffle, JackieMicrosoft Excel@1@Y2;@(՜.+,0 PXh px NCSA Sheet1Sheet2Sheet3Sheet1!Print_Titles  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLNOPQRSTVWXYZ[\_`bcdefghijklmnopqruRoot Entry F P6tWorkbook!SummaryInformation(MDocumentSummaryInformation8UMsoDataStore P6 P6ADOEAIOE1HA==2 P6 P6Item a"PropertiesQ3R32HCJQ==2 P6 P6Item  Properties This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.  DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm