ࡱ> [Z g2\pHollis, Theresa Ba==he)18X@"1Arial1Calibri1Calibri1Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Calibri1Calibri1 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_);_(* \(#,##0.00\);_(* "-"??_);_(@_) mm/dd/yy;@0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)                                                                      ff + ) , *     P  P        `            a>   (   ! !8  8      ( "8  (`@ @  " "8@ @  "x`@ @  *8@ @  *8@ @  *8!@ @  *8@ @  *8@ @  ( (  (@ @   (!@ @   (!@ @   ,!@ @   ,!!@ @   (!@ @   h@ @  "x@ @      (@ @   (@ @   h@ @  + l@ @  + l@ @     @ @   @ @   @ @  + @ @   @ @  + @ @   @ @   @ @   @ @   !@ @   @ @    @ @    @ @    @ @   @ @   @ @  !8@ @  !8@ @  !8 "0@ @  "0 "0 @ @  "0 @ @   8@ @   8@ @  x@ @  x@ @  x@ @   "<@ @   "<@ @   "<@ @   "<@ @   "<@ @   "<@ @  !8@ @  !8@ @  "@ @  "@ @  "@ @  "@ @  #4@ @  "8@ @  "8@ @  "8@ @  "8@ @  #8@ @  #8@ @  *x@ @  *x@ @   8@ @   8@ @   @ @  #@ @  #@ @  *8@ @  *8@ @  *8@ @  "@ @  "@ @   "@ @  "@ @  #@ @  #@ @  "xf@ @  "xf@ @  "xf@ @  "8!@ @  "8!@ @  "@ @  "@ @  " @ @   @ @   @ @  "x@ @ 7 "x@ @ 7 "8!@ @   x@ @   !@ @   !@ @  !@ @   8!@ @   8!@ @  ||<}-}; #0\);_("}A}1 #0\);_(";_(@_) }A}2 #0\);_("?;_(@_) }A}3 #0\);_("23;_(@_) }-}4 #0\);_("}A}0 a#0\);_(";_(@_) }A}( #0\);_(";_(@_) }A}7 e#0\);_(";_(@_) }}5 ??v#0\);_("̙;_(@_)    }}9 ???#0\);_(";_(@_) ??? ??? ??? ???}}) }#0\);_(";_(@_)    }A}6 }#0\);_(";_(@_) }}* #0\);_(";_(@_) ??? ??? ??? ???}-}= #0\);_("}x}8#0\);_(";_(??? ??? ???}-}/ #0\);_("}U}< #0\);_(";_( }A}" #0\);_(";_(}A} #0\);_("ef;_(}A} #0\);_("L;_(}A} #0\);_("23;_(}A}# #0\);_(";_(}A} #0\);_("ef;_(}A} #0\);_("L;_(}A} #0\);_("23;_(}A}$ #0\);_(";_(}A} #0\);_("ef;_(}A} #0\);_("L;_(}A} #0\);_("23;_(}A}% #0\);_(";_(}A} #0\);_("ef;_(}A} #0\);_("L;_(}A} #0\);_("23;_(}A}& #0\);_(";_(}A} #0\);_("ef;_(}A} #0\);_("L;_(}A}  #0\);_("23;_(}A}' #0\);_(" ;_(}A} #0\);_("ef ;_(}A} #0\);_("L ;_(}A}! #0\);_("23 ;_(   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 % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`e;Budget Template8TC Department:Date: Division:Index:FY13 Actual ActivityFY14 Proposed BudgetName Banner ID Job Title Account CodeFTEHr Rate Annual SalaryStipend% IncFaculty SalariesTotalSecretary Salaries 2012-2013 2013-2014Full Prof. Full TimeAssoc. Prof. Part TimeAsst. Prof. Temporary Instructors EmergencyProfessional SalariesTechnical SalariesFull Time Part Time Grad Student SalariesStudent SalariesGrad Asst. Federal Teaching Asst. State Research Asst.Other Grand Total DESCRIPTIONACCOUNTAPPROPRIATION 2012-2013PROPOSED 2013-2014 APPROVALSFringe BenefitsGeneral Supplies & Exp.Lab Fee ExpensePostage Submitted ByDate SubmittedTelephone - Long Dist.Telephone - Equip. Chg.TravelComputer ServicesSupp. & Exp. Non MTDCDepartment Head Date Approved EquipmentV.P. Academic AffairsNon-Salary ItemsSalaries (from page 1)Assoc. V.P. Budget & AnalysisTotal Budget RequestsV.P. Administration & FinanceJ;6 6x7|7M88599e:6ccB g2 H]Mq_  dMbP?_*+%),)&C&12Budget Worksheet Page: &P of &N&10 &?'?(?)?M \\nmtadmbdc\BUD-CJ4525L C odXXLetter)DINU"( d #O( SMTJ HP Color LaserJet CP4520 Series PCL6InputBinPrinterSelectRESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiFastResFalseHPPhysicalOrientationPO_PortraitOrientationPORTRAITHPOrientRotate180FalseDuplexNONEPaperSizeLETTERMediaTypeAUTOCollateOFFHPMediaTypeTreeviewPopupTrueColorMode24bppTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineJPEGEnableAutoAlternateLetterHeadFalseHPPaperSizeALMConstraintsSTATEMENTHPEarlyWarmUpCommandEnableHPCustomDUplexableRange3.87x5.83_8.5x14ThresholdMopierHD288MBPrintQualityGroupPQGroup_1HPDocPropResourceDatahpchl091.cabHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNormalHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Text_HalftoneDetailHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Graphics_HalftoneDetailHPColorSmart_Photo_NeutralGrays4-ColorHPColorSmart_Photo_HalftoneDetailHPColorModeCOLOR_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_COLORAUTHHPJobByJobOverrideJBJOHPJobAccWoPinTrueHPXMLFileUsedhpc45206.xmlHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPPaperSizeDuplexConstraintsSTATEMENTHPMediaTypeDuplexConstraintsTRANSPARENCYHPPCL6PassThroughTrueHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPManualFeedOrientationFACEUPHPOutputBinOrientationFACEDOWNHPManualDuplexDialogModelModelessHPMapManualFeedToTray1TrueHPManualDuplexPageRotateDriverRotateHPPrintOnBothSidesManuallyFalseHPPrintInGrayScaleFalseHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE091HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsCoverInsertionHPDuplicateJobNameOverrideSWFWHPPngPassthroughTruePSAlignmentFileHPCLS091HPSmartHub_OnlinediagnostictoolsTRUEHPSmartHub_SupportandtroubleshootingTRUEHPSmartHub_ProductmanualsTRUEHPSmartHub_CheckfordriverupdatesTRUEHPSmartHub_ColorprintingaccessusageTRUEHPSmartHub_OrdersuppliesTRUEPSServices_PrintcolorusagejoblogTRUEPSServices_DeviceandSuppliesStatusTRUEPSServicesOptionPSServicesDummyOptionHPSmartHubInet_SID_263_BID_514_HID_265HPConsumerCustomPaperTrueHPEnableRAWSpoolingTrueRGBColorDefault-sRGBJRConstraintsJRCHDPartialJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPBestGlossDEFAULTHPEasyColorOnHPMHDLLNameHPFIE091IUPHxkAǿD\=DVZdck+bwS ěDѫUߵ2Ǎ5dy<ж0ZH76רUCq/n_DVeȪ~.1jBz5!9n7 We CF$mKKg̤>G+N+c[(2&ǰ08 : 0v$} b%)Z"Yc>VWXF8$czq(?GP_gJk ոoOp&/>c/8˜u6Ѡ;BląlٮP.eVEw|7,}r:Nra}to` :'%J}EX(g;0/ 5:{>|a !bεKmAvNW^?}gWw_^=}G׽UywG   0Br< "]XX??&U} } } } }  }  } } } I} I} } I } } } $} I} IH 0 R      0>??>>>??????????????? @wwBCCCCCCCDC  CEf@!*AEF????0@AABCCCCCCCCCCEEF???? @wwBCCCCFFFFF  FFFF????0@GGBCCCCHHHHHHHHH????@IIIIIIJ     K????      L  M  M  N  O  M M M PQQQQ&hijklbjjmcWD  8D DD D "BAd????&hijklbjjc aWL 8L LLL"BAd????& hijklbjj c  ????& hijklbjj c  ????& hijklbjj c  ????& hijklbjj c  ????& hijklbjj c ????&hijklbjjc????&hijklbjjc????&hijklbjjc????&hijklbjjc????&hbjklbjjc'????&hbjklbjjc????&hijklbjjc????&hijklbjjc????&hijklbjjc????&hijklbjjc????&hijklbjjc????&hijklbjjc????&hijklbjjc*????0TUVWXUVVU???? YY Z Z YY Z Z [  CC\  C FFF]??? S~ SF;%Md!7%@@D%@@BY%@@D%@@BY1e! %@ @D% @ @BY S~ S;%Md!7%@@D%@@BY%@@D%@@BY1e!% D% BYmmmnmooop??? S~ S"AMd!"7%@@D%@@BY%@@D%@@BY1e!%@ @D% @ @BY S~ S̝"AMd!7%@@D%@@BY%@@D%@@BY1e!% D% BYmmmnmooop??? S~ SN;%Md!7%@@D%@@BY%@@D%@@BY1e! %@ @D% @ @BY S~ S;%Md! 7%@@D%@@BY%@@D%@@BY1e!%  D%  BYmmmn  m ooop???D2l4u4V4`[[[[[[[[[[[[[[[[[[4ff !"#$%&'()*+,.g@/,0,1; 2,3,4,5,6; 7,8,9,:,;; <,=,>,?, S~ S"AM d!7%@@D %@@BY%@@D %@@BY1 e!%@ @D % @ @BY S~ SН"AM d!"7%@@D %@@BY%@@D %@@BY1 e!"%  D %  BY mmmnqmmmp??? !^ !^^_ !^$!^^_mmmnmmmmp??? "S~ "Sn;%M"d!#7%@@D"%@@BY%@@D"%@@BY1"e!%@ @D"% @ @BY "S~ "S;%M"d!#7%@@D"%@@BY%@@D"%@@BY1"e!(%  D"% BY"mmmnmmmmp??? #S ~ #S"AM#d!%7%@@D#%@@BY%@@D#%@@BY1#e!"%@ @D#% @ @BY #S~ #S"AM#d!%7%@@D#%@@BY%@@D#%@@BY1#e!&% ! D#% ! BY#mmmnmmmmp??? $^! $^^_ $^"$$^^`mmmnmmmmp??? %S#~ %S;%M%d!&7%@@D%%@@BY%@@D%%@@BY1%e!#%@ @D%% @ @BY %S$~ %S<%M%d!&7%@@D%%@@BY%@@D%%@@BY1%e!'%# D%%# BY%mmmnmmmmp??? &S%~ &S"AM&d!'7%@@D&%@@BY%@@D&%@@BY1&e!%%@ @D&% @ @BY &S&~ &S "AM&d!7%@@D&%@@BY%@@D&%@@BY1&e!%%$ D&%$ BY&mmmnmmmmp??? 'S'~ 'S"AM'd!7%@@D'%@@BY%@@D'%@@BY1'e!&%@ @D'% @ @BY 'S(~ 'S<%M'd!'7%@@D'%@@BY%@@D'%@@BY1'e!(%% D'%% BY'mmmnmmmmp???(SS ()(1(f!?%'%'Y1(g! %(%%'(rrrsrrrrt???0)????????????????????? *@*w,D*w * C*Ef@!D +@AA + CE ,@,w,D,w , F,F;D .*. .+. .,. .-. .~..  ///~ /"A/~ //~ // 000~ 0U+0~ 00~ 00xyyyyayyy 111~ 1U+1~ 11~ 11z{{{{a{{{ 222~ 2%A2~ 22~ 22 2v3 2 uu 2u42u 353~ 3%A3~ 33~ 33 464~ 4^W+4~ 44~ 44 575~ 5X+5~ 55~ 55xyyyyayyy 686~ 6%A6~ 66~ 66z{{{{a{{{ 797~ 7F,7~ 77~ 77 7|: 7 }} 7u;7u 8<8~ 8֏,8~ 88~ 889~ 99~ 99:~ ::~ ::xyyyyayyy ;/ ;;=D/;; D/;z{{{{a{{{<~ <<~ << <|= < }} <u;<u => =#=F %08%%=#=; %08%%=>~ >>~ >> ?? ?~ ???FD(?xyyyyayyyBXfTffTfff4ff`tt``tt`BVvB@; A,B,C,D,E@ F@G@~ @@~ @@z{{{{a{{{A~ AA~ AA Av@ A uuu Au;AuB~ BB~ BBC~ CC~ CCD~ DD~ DDxyyyyayyyE~ EE~ EEz{{{{a{{{ FA F#F= %;?%%F#F# %;?%%F FvB F uuu Fu;FuGnVxBBVV>@d???((           ((        11....////   00008888999944555577112222333344776666<<<<====::::;;;;BBBB>>>>????CCCC@@@@AAAA;;<<..//001122334455778899::6699::<<>>;;..//001122334455778866==>>DDEEFGFGEEEEFGDDDDEE@@AABBCC==??CCDD??@@AABBFFAA FF **,,AADE DE<< <<?@ ?@77 77:; :;..FG01 22 012256 56(((( ;@%{+{((ggC@ Oh+'0@H\t  SMontazeriHollis, TheresaMicrosoft Excel@@-v՜.+,0 PXp x ɫ Tech Budget Template  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIKLMNOPQSTUVWXYRoot Entry FWorkbookSummaryInformation(JDocumentSummaryInformation8R