ࡱ> {z g2ɀ\pThomas Underwood Ba==_78X@"1Calibri1Calibri1Calibri1Calibri1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>Calibri14Calibri1<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1.Times New Roman1.Times New Roman1.Times New Roman1Arial1Arial1Arial1Arial"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)NI_([$$-409]* #,##0.00_);_([$$-409]* \(#,##0.00\);_([$$-409]* "-"??_);_(@_)PK_([$$-409]* #,##0.000_);_([$$-409]* \(#,##0.000\);_([$$-409]* "-"??_);_(@_)RM_([$$-409]* #,##0.0000_);_([$$-409]* \(#,##0.0000\);_([$$-409]* "-"??_);_(@_)LG_([$$-409]* #,##0.0_);_([$$-409]* \(#,##0.0\);_([$$-409]* "-"??_);_(@_)HC_([$$-409]* #,##0_);_([$$-409]* \(#,##0\);_([$$-409]* "-"??_);_(@_)=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)                                                                       ff + ) , *     P  P        `            a>                   *          "   ,          !   ||T*}-} ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}-}  ,##0.0\)}-}  ,##0.0\)}-}  ,##0.0\)}-}  ,##0.0\)}-}  ,##0.0\)}-} ,##0.0\)}-} ,##0.0\)}A} ,##0.0\)ef(@_)"??_}A} ,##0.0\)ef(@_)"??_}A} ,##0.0\)ef(@_)"??_}A} ,##0.0\)ef(@_)"??_}A} ,##0.0\)ef(@_)"??_}A} ,##0.0\)ef (@_)"??_}A} ,##0.0\)L(@_)"??_}A} ,##0.0\)L(@_)"??_}A} ,##0.0\)L(@_)"??_}A} ,##0.0\)L(@_)"??_}A} ,##0.0\)L(@_)"??_}A} ,##0.0\)L (@_)"??_}A} ,##0.0\)23(@_)"??_}A} ,##0.0\)23(@_)"??_}A} ,##0.0\)23(@_)"??_}A} ,##0.0\)23(@_)"??_}A}  ,##0.0\)23(@_)"??_}A}! ,##0.0\)23 (@_)"??_}A}" ,##0.0\)(@_)"??_}A}# ,##0.0\)(@_)"??_}A}$ ,##0.0\)(@_)"??_}A}% ,##0.0\)(@_)"??_}A}& ,##0.0\)(@_)"??_}A}' ,##0.0\) (@_)"??_}A}( ,##0.0\)(@_)"??_}}) },##0.0\)(@_)"??__(@_)   }}* ,##0.0\)(@_)"??_???_(@_) ??? ??? ???}-}+ ,##0.0\)}-}, ,##0.0\)}-}- ,##0.0\)}-}. ,##0.0\)}-}/ ,##0.0\)}A}0 a,##0.0\)(@_)"??_}A}1 ,##0.0\)(@_)"??_}A}2 ,##0.0\)?(@_)"??_}A}3 ,##0.0\)23(@_)"??_}-}4 ,##0.0\)}}5 ??v,##0.0\)̙(@_)"??__(@_)   }A}6 },##0.0\)(@_)"??_}A}7 e,##0.0\)(@_)"??_}}8 ,##0.0\)(@_)"??__(@_)   }}9 ???,##0.0\)(@_)"??_???_(@_) ??? ??? ???}-}: ,##0.0\)}-}; ,##0.0\)}U}< ,##0.0\)(@_)"??__(@_) }-}= ,##0.0\)}-}> ,##0.0\)}-}? ,##0.0\)}(}@ ,##0.0\)}(}A ,##0.0\)}(}B ,##0.0\)}(}C ,##0.0\)}(}D ,##0.0\)}(}E ,##0.0\)}(}F ,##0.0\)}(}G ,##0.0\)}(}H ,##0.0\)}(}I ,##0.0\)}(}J ,##0.0\)}(}K ,##0.0\)}(}L ,##0.0\)}(}M ,##0.0\)}(}N ,##0.0\)}(}O ,##0.0\)}(}P ,##0.0\)}(}Q ,##0.0\)}(}R ,##0.0\)}(}S ,##0.0\) 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 % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`8Overview8]Year 1DŽYear 2VYear 3:8W2 A. Personnel B. Fringe C. Travel D. Equipment E. SuppliesITEMH. Other CostsTOTALYear 1G. Consultants/Contracts COMPUTATIONYear 2Year 3COSTSB. Fringe BenefitsF. Construction G. Consultants/ContractsH. OtherBudget CategoryTOTAL DIRECTS COSTSE. Capital Improvements F. Supplies 7 m7p7ccB g2ɀ HY\  dMbP?_*+%,$!&C&"Arial,Bold"&12Budget Overview&ffffff?'ffffff?(?)?M:\\WUPRINT\ce3jet\C odXXLetterDINU"8t /6D8SMTJ(HP Universal Printing PCL 5 (v5.3)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_2FastRes1bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNoCmdHPCOLORRETHPRETPJLHPColorSmart_ColorOptions_RGBColorNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysNoCmdHPColorSmart_Text_HalftoneNoCmdHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysNoCmdHPColorSmart_Graphics_HalftoneNoCmdHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGraysNoCmdHPColorSmart_Photo_HalftoneNoCmdHPColorSmart_Photo_RGBColorNoCmdHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateOFFHPOutputBinOrientationFACEUPPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl115.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu1155.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorNoCmdJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE115HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTPSAlignmentFileHPCLS115IUPH!xjQnНU ]!eLmQdl ڙ@lBbLtU"ŭD>[q`FL{g]13~s/٘3{)HH:[\?nuxx䡉~?5T}{9FLߩtw:}xpbR ^:Otwլ]OJ mDmn3pE؃/ %`͈XbG =Vb$/DcԙBO.lْ֧<0hpN dřqwB $ПN7s^Rw+!=~k㺝: E}Hv8nIƼ0v%j䔕l(.$c@dCdC$ ggD g2ɀ '}G  dMbP?_*+%,&C&"Arial,Bold"&12Year 1&ffffff?'ffffff?(?)?M:\\WUPRINT\ce3jet\C odLetterDINU"8t /6D8SMTJ(HP Universal Printing PCL 5 (v5.3)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_2FastRes1bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNoCmdHPCOLORRETHPRETPJLHPColorSmart_ColorOptions_RGBColorNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysNoCmdHPColorSmart_Text_HalftoneNoCmdHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysNoCmdHPColorSmart_Graphics_HalftoneNoCmdHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGraysNoCmdHPColorSmart_Photo_HalftoneNoCmdHPColorSmart_Photo_RGBColorNoCmdHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateOFFHPOutputBinOrientationFACEUPPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl115.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu1155.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorNoCmdJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE115HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTPSAlignmentFileHPCLS115IUPH!xjQnНU ]!eLmQdl ڙ@lBbLtU"ŭD>[q`FL{g]13~s/٘3{)HH:[\?nuxx䡉~?5T}{9FLߩtw:}xpbR ^:Otwլ]OJ mDmn3pE؃/ %`͈XbG =Vb$/DcԙBO.lْ֧<0hpN dřqwB $ПN7s^Rw+!=~k㺝: E}Hv8nIƼ0v%j䔕l(.$c JJC JJC O OB PQE JRC JJC O JC OJC OJC OJC O JC OJC OJC OJC O OB JJC JRC JJC S SB OOB OOB JJC O OB?OOB?Dl* ;!;";#;$;%;&; OOB?!OOB? "O "OF #AAA $@AG %AAA &AAA x>@d&d# ggD g2ɀ ':֫  dMbP?_*+%,&C&"Arial,Bold"&12Year 2&ffffff?'ffffff?(?)?M:\\WUPRINT\ce3jet\C odLetterDINU"8t /6D8SMTJ(HP Universal Printing PCL 5 (v5.3)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_2FastRes1bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNoCmdHPCOLORRETHPRETPJLHPColorSmart_ColorOptions_RGBColorNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysNoCmdHPColorSmart_Text_HalftoneNoCmdHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysNoCmdHPColorSmart_Graphics_HalftoneNoCmdHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGraysNoCmdHPColorSmart_Photo_HalftoneNoCmdHPColorSmart_Photo_RGBColorNoCmdHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateOFFHPOutputBinOrientationFACEUPPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl115.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu1155.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorNoCmdJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE115HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTPSAlignmentFileHPCLS115IUPH!xjQnНU ]!eLmQdl ڙ@lBbLtU"ŭD>[q`FL{g]13~s/٘3{)HH:[\?nuxx䡉~?5T}{9FLߩtw:}xpbR ^:Otwլ]OJ mDmn3pE؃/ %`͈XbG =Vb$/DcԙBO.lْ֧<0hpN dřqwB $ПN7s^Rw+!=~k㺝: E}Hv8nIƼ0v%j䔕l(.$c JJC JJC O OB PQE JRC JJC O JC OJC OJC OJC O JC OJC OJC OJC O OB JJC JRC JJC S SB OOB OOB JJC O OB?OOB?Dl* ;!;";#;$;%;&; OOB?!OOB? "O "OF #JJA $IAG %AAA &AAA x>@d&d# ggD g2ɀ 'e  dMbP?_*+%,&C&"Arial,Bold"&12Year 3&ffffff?'ffffff?(?)?M:\\WUPRINT\ce3jet\C odLetterDINU"8t /6D8SMTJ(HP Universal Printing PCL 5 (v5.3)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_2FastRes1bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNoCmdHPCOLORRETHPRETPJLHPColorSmart_ColorOptions_RGBColorNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysNoCmdHPColorSmart_Text_HalftoneNoCmdHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysNoCmdHPColorSmart_Graphics_HalftoneNoCmdHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGraysNoCmdHPColorSmart_Photo_HalftoneNoCmdHPColorSmart_Photo_RGBColorNoCmdHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateOFFHPOutputBinOrientationFACEUPPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl115.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeOutlineHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu1155.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorNoCmdJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE115HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTPSAlignmentFileHPCLS115IUPH!xjQnНU ]!eLmQdl ڙ@lBbLtU"ŭD>[q`FL{g]13~s/٘3{)HH:[\?nuxx䡉~?5T}{9FLߩtw:}xpbR ^:Otwլ]OJ mDmn3pE؃/ %`͈XbG =Vb$/DcԙBO.lْ֧<0hpN dřqwB $ПN7s^Rw+!=~k㺝: E}Hv8nIƼ0v%j䔕l(.$c JJC JJC O OB PQE JRC JJC O JC OJC OJC OJC O JC OJC OJC OJC O OB JJC JRC JJC S SB OOB OOB JJC O OB?OOB?Dl* ;!;";#;$;%;&; OOB?!OOB? "O "OF #AAA $IAG %AAA &AAA x>@d&d# ggD Oh+'0HPl Thomas UnderwoodThomas UnderwoodMicrosoft Excel@*@lnן@&y՜.+,0 PXt | Washburn University  OverviewYear 1Year 2Year 3  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghiklmnopqstuvwxyRoot Entry FWorkbookSummaryInformation(jDocumentSummaryInformation8r