ࡱ>  g2\pTooley, Justin (OSSE) Ba=  ThisWorkbook=-8B@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1Arial1 Arial1?Calibri1?Calibri1Arial1QTahoma1QTahoma1Arial1 Arial1 Arial1Arial1Arial1Arial1 Arial1BCalibri1 BCalibri1BCalibri14BCalibri1 BCalibri1BCalibri1BArial1BCalibri1,8BCalibri18BCalibri18BCalibri1 BArial1>141<BCalibri1?BCalibri1h8BCambria1BCalibri1 BCalibri1 BArial1BArial1?BCalibri1?BArial1?BArial1BArial1?BArial1 BArial1BArial1 BArial1?BArial1BCalibri1BCalibri1BArial1 BCalibri"$"#,##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]\([$ -2]\ #,##0.00\)!"$"#,##0.00;[Red]"$"#,##0.00 m/d/yy;@#,##0.00;[Red]#,##0.00 "$"#,##0.00"$"#,##0;[Red]"$"#,##0$[$-409]dddd\,\ mmmm\ dd\,\ yyyy mm/dd/yy;@ m/d/yyyy;@0.00;[Red]0.0094_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_) #,##0.0                                                                      ff + ) , * ,      P  P !  ! " #   $ ` %       &   ' ( a> ) (   ( ( (<` *   (8@ @  $@ @  @ @  !@ @ (8@ @ (0@ @ (0@ @ (0!@ @  $!@ @  !@ @  !!@ @ (8` (8@ @  @ @  $@  @ ,(<@ @ ,(<!@ @ ,  (8@ (8@ (8!@ @ ! , (@ , (@ @ , (!@ @ ,(8` ,( ,(8@ @ ,   @  ` ,  +,   ( ,*x@ @ 3 ,*x@ @ 3 -"x@ @ 3 -"x!@ @ 3 ,*x"@ @ 3 ,*x"@ @ 3 -"x"@ @ 3 -"X3 (X3 , H3 . (@ .  /, , / ( / (`   (!@ @ , $@   # ,(<@  (!@ -*X3 0*X3 , (@ @ *!8@ *!8  ` / h /, l 1#x   ( 2, ,       ( 2, , 2 ( 3, ,  ( 1+x (8  (x@@ 4, h @ (x@  4, l  58@ @  68@ @  58@@ 0"X2 -"X2 -*X2 *,"X2 -,"X2  ,@ 1, (@ , (@   , 3, ,  , ( 3, (   , 3, (   , (  h 1, h , h 1, ( , ( 1, H 1,   , , 1,#| , $  , ( 2, ( 1, (`  , (` /,  ,  # , ( /, (  7  0*X -"X -*X *,*X -,*X , h""@ @  *,*X3 -,*X3 ,(8@  ,(8 ,(8  ,(8 1,+x ,(8` ,( , (""@ @ " *     (  ( (     6x@  58@ 8"x7 *"x7 ||}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}A} #0\);_("ef[$ -}A} #0\);_("ef [$ -}A} #0\);_("L[$ -}A} #0\);_("L[$ -}-} #0\);_("}A} #0\);_("L[$ -}A} #0\);_("L[$ -}A} #0\);_("L [$ -}A} #0\);_("23[$ -}A} #0\);_("23[$ -}-} #0\);_("}-} #0\);_("}A}  #0\);_("23[$ -}-}! #0\);_("}A}" #0\);_("[$ -}A}# #0\);_("[$ -}A}$ #0\);_("[$ -}A}% #0\);_("[$ -}A}& #0\);_("[$ -}A}' #0\);_(" [$ -}A}( #0\);_("[$ -}}) }#0\);_("[$ -##0.  }}* #0\);_("[$ -???##0.??? ??? ???}-}0 #0\);_("}(}1  #0\);_("}A}2 a#0\);_("[$ -}A}3 #0\);_("[$ -}A}4 #0\);_("?[$ -}A}5 #0\);_("23[$ -}-}6 #0\);_("}(}7  #0\);_("}}8 ??v#0\);_("̙[$ -##0.  }A}9 }#0\);_("[$ -}A}: e#0\);_("[$ -}x}<#0\);_("[$##  }}= ???#0\);_("[$???## ???  ??? ???}-}? #0\);_("}U}@ #0\);_("[$## }-}A #0\);_("}(}G #0\);_("}(}j #0\);_("}<}l ,#0\);_("[$}<}m ,#0\);_("[$}<}n ,#0\);_("[$}<}o ,#0\);_("[$}<}p ,#0\);_("[$}<}q ,#0\);_("[$}<}r ,#0\);_("[$}<}s ,#0\);_("[$}(}t#0\);_("}(}u#0\);_("}(}v ,#0\);_("}(}w ,#0\);_("}(}x #0\);_("}(}y #0\);_("}(}z #0\);_("}<} ,#0\);_("[$}<} ,#0\);_("[$}(} #0\);_("}(} #0\);_("}(}#0\);_("}<} #0\);_("[$}<} #0\);_("[$}<} #0\);_("[$}(} #0\);_("}(} #0\);_("}(} #0\);_("}(} #0\);_("}<} #0\);_("[$}(}#0\);_("}<} ,#0\);_("[$}(}#0\);_("}<} ,#0\);_("[$}(} #0\);_("}(} #0\);_("}(} #0\);_("}<} ,#0\);_("P[$}<} ,#0\);_("P[$}<} ,#0\);_("P[$}<} #0\);_("P[$}<} ,#0\);_("P[$}(} #0\);_("}(} #0\);_("}(} #0\);_("}(} #0\);_("}(}#0\);_("}<} #0\);_("[$}(}#0\);_("}(} #0\);_("}<} #0\);_("[$}(} #0\);_("}<} #0\);_("[$}(} #0\);_("}(} #0\);_("}(} #0\);_("}(} #0\);_("}(} p#0\);_("}<} ,#0\);_("23[$}<} ,#0\);_("23[$}<} ,#0\);_("23[$}<} #0\);_("23[$}<} ,#0\);_("23[$}(}#0\);_("}<} #0\);_("[$}<} ,#0\);_("[$}<} #0\);_("[$}(} #0\);_("}(} #0\);_("}A} #0\);_("[$}<} #0\);_("[$ 20% - Accent1A 20% - Accent1 % 20% - Accent2A" 20% - Accent2 % 20% - Accent3A& 20% - Accent3 % 20% - Accent4A* 20% - Accent4 % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3A' 40% - Accent3 % 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% - Accent3A( 60% - Accent3 % 60% - Accent4A, 60% - Accent4 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6A4 60% - Accent6 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/ Currency 20Explanatory TextG5Explanatory Text %1 F Followed Hyperlink   2Good;Good  a%3 Heading 1G Heading 1 I}%O4 Heading 2G Heading 2 I}%?5 Heading 3G Heading 3 I}%236 Heading 49 Heading 4 I}%74 Hyperlink   8InputuInput ̙ ??v% 9 Linked CellK Linked Cell }% :NeutralANeutral  e%"Normal ;Normal 2 <Noteb Note   =OutputwOutput  ???%????????? ???>$Percent ?Title1Title I}% @TotalMTotal %OOA Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16` h Data Notes! kHELC Local Budget Summaryh~70-710 IT Hardware0111-0147 Salary FringeW HELC O-TypePFederal Grant FundingDepositsN !2017 Local Budget Worksheet .xlsLE700-20-201 SuppliesChart1LE700-40-401 Local TravelLE700-40-425 MembershipsLE700-40-408 Prof ServicesLE700-40-427 StipendsLE700-41-409 ContractorsLE700-70-702 EquipmentLE700-31-308 TelephoneLE700-12-125 TermLE-700-14-147 FringeLE700-11-111 Full TimeSUMMARYYZSUPPLIES & MATERIALSZ p@Z Z p@YZ LOCAL TRAVELZ @@Z )13333@Z *bfffftYZ MEMBERSHIPSZ Z @@Z @YZ"PROF. SERVICES & CONTRACTSZ @@Z t@Z YZ/'COMPENSATION BOARD MEMBERS & COMMISSIONZ P@Z AC@Z B@YZ Z Z YZ)!PURCHASES - EQUIPMENT & MACHINARYZ Z Z YZ TELEPHONEZ X@Z X@Z Y ZTERM FULL-TIMEZ Z Z Y ZMISC FRINGE BENEFITSZ = ףL@Z = ףL@Z Y ZCONT FULL TIMEZ ([AZ ([AZ D $2017 DVA Funds Budget Worksheet.xls20-201 Supplies40-402 Travel Out of City40-401 Travel Local40-425 Memberships40-424 Conference Fees40-408 Prof services40-427 Stipends41-409 Contractors70-702 Equipment Purchases70-710 IT Hardware70-711 IT Software0111-0147 Salary FringeSUMMARYYZOFFICE SUPPLIESZ @@Z 7@Z .YZTRAVEL OUT OF CITYZ @Z (= ףp@Z )(\]@YZTRAVEL (local)Z @@Z (\@Z QyYZ MEMBERSHIPSZ @@Z Z @@YZ,$CONFERENCE FEES LOCATION OUT OF CITYZ @Z h@Z @oYZ-%PROFESSIONAL SERVICE FEES & CONTRACTSZ ª@Z yX@Z 33333@YZ'BOARD & COMMISSION COMPENSATIONZ Z  YZ Z YZEQUIPMENT PURCHASESZ Z Y ZIT HARDWARE ACQUISTIONZ Z Z Y ZIT SOFTWARE ACQUISTIONZ Z B "2017 O Funds Budget Worksheet.xls20-201 Supplies40-402 Travel Out of City40-401 Travel Local40-425 Memberships40-424 Conference Fees40-408 Prof services40-427 Stipends41-409 Contractors70-702 Equipment Purchases70-710 IT Hardware70-711 IT Software0111-0147 Salary FringeSUMMARYYZOFFICE SUPPLIESZ @Z p= @Z @ ףpqYZTRAVEL OUT OF CITYZ X@Z 5(\@Z 6(\u@@YZTRAVEL (local)Z @@Z zG5t@Z (\%@YZ MEMBERSHIPSZ @Z >@Z YZ;3CONFERENCE (REGISTRATION) FEES LOCATION OUT OF CITYZ @Z @Z @YZ-%PROFESSIONAL SERVICE FEES & CONTRACTSZ i@Z {Ga@Z (\BYZ'BOARD & COMMISSION COMPENSATIONZ @Z Z @YZ 0y@Z 0y@Z YZEQUIPMENT PURCHASESZ @Z @Z Y ZIT HARDWARE ACQUISTIONZ Z Z Y ZIT SOFTWARE ACQUISTIONZ @@Z @@Z Y ZSALARY & FRINGEZ QrG@Z #          ;"8ff65@h0 3 A@@  SPCA Agency ObjTotalCommentsIndexE6007OT706 Request DateTransaction Date Variance Vendor Name Budget AmountComp ObjIT HARDWARE ACQUISTION20/20140/40870/71070/71140/402Category40/40140/427Original Budget LoadApproved ExpensesTotal Spent/Available salaryfringeSALARY & FRINGE 0111/0147 Actual Amount  Estimate Cost  40/42541/409 CONTRACTORS TOTAL SPENTREMAINING BALANCE TOTAL SPENT Remaining BalanceSpecial Purpose/ O-Type Actual AmountEstimated Cost40/42440 Remaining Balance41 Remaining Balance70 Remaining Balance20 Remaining Balance70/702SP706SP700FY 2017 ReprogrammingTitleTable of ContentsTab 1: Data NotesTab 3: HELC O-Type Tab 4: HELC Local Budget Summary LOCAL DOLLARSFY 17 ReprogramExpensesBalance CONTRACTOR70 Reminaing Balance31/30831 Remaining Balance12/12514/14711/111 INDEX - LE700 PCA- LE706Federal Grants- USDVAREGULAR PAY - OTHER (non FTE)12 Remaining Balance!FRINGE BENNIFTIS - CURR PERSONNEL14 Remaining Balance Tab 2: HELC Local Budget SummaryDATEDEPOSIT AGENCY OBJECT 408TOTALSTab 5: Deposits%Q97 Attachment- HELC FY17 Budget.xlsx/OSSE FY17 POH Q97 RESPONSE - HELC 2017 DEPOSITS$OSSE FY17 POH Q97 RESPONSE - O-TYPE5OSSE FY17 POH Q97 RESPONSE - Federal Grant - Veterns,OSSE FY17 POH Q97 RESPONSE - Budget SummaryZ~a aY>bb/0ccD=ddcIeezfRccB g2  iNj  dMbP?_*+%&ffffff?'ffffff?(?)?"B333333?333333?ta&<3U} I;,,,,,, 2 N 3 4 I 5 6 MdPH$0(  $>@   ggD g2 &:lz"|  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} } 0}  }  } I &,       R 7   8 9 :~ 4@gv  ZSUPPLIES & MATERIALS~ p@ZZp@Z~ D@gv Z LOCAL TRAVEL~ @@@@Z13333@Z)bfffftZ* ZPROF. SERVICES & CONTRACTS~ @@@ Zt@ Z Z   Z MEMBERSHIPS   Z @@ Z @ Z    Z*'COMPENSATION BOARD MEMBERS & COMMISSION~ P@ P@Z C@ZA @ ZB * # @ % BkHHx~ D@HHy  ;ZZZ +  $kkkx~ Q@HHy . Z$!PURCHASES - EQUIPMENT & MACHINARY~ @ZZZ <  $kx~ ?@HHy =Z TELEPHONE~ X@X@ZX@ZZ > ! $HHHy ?Z TERM FULL-TIMEZ Z Z  @Z MISC FRINGE BENEFITS~ = ףL@Z = ףL@Z Z  AZ CONT FULL TIME~ צ ([A!Z ([A!Z Z Dy l"T""O"K"K"K  !"#$% hhhz !C#![(!A# % e#!( A % #!\Rd A % B1!@D DDDa "C~ "X "##[( A %!"B#[ $B %Cd,1 C#!   (     T&  X?!Uq%]4@ F01B:c Hm -<.reprogrammed to GED per K. Boardman-Schroyer <-, -" Angela Lee>@elbl ggD g2 F  dMbP?_*+% &CO Funds&Z&F&ffffff?'ffffff?(?)?M\\Osseprint\810-2000-M880 C odXXLetterDINU"$ :tJSMTJHP Universal Printing PCL 5 (v6.1.0)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_11FastRes8bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEDryTime0Saturation0BlackInkSpreaddefaultHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNormalHPCOLORRETHPRETPJLHPColorSmart_ColorOptions_RGBColorNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Text_HalftoneDetailHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Graphics_HalftoneDetailHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGrays4-ColorHPColorSmart_Photo_HalftoneDetailHPColorSmart_Photo_RGBColorNoCmdHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateONHPOutputBinOrientationFACEUPPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl180.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeBitmapHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu1805.xmlHPUDMDataMapFilehpcu1805dm.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorDefault-sRGBJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE180HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTHPManualDuplexFirstHalfRotateTRUEPSAlignmentFileHPCLS180PaperSizeDefaultForLocaleNonEuropeanIUPH#xMKAg#ţREB֔m2Ơm,m f-_ )AD?AD~WVak%1-3%vfgr= d4!'(H;La4gc8yTFG۞8>;,>6e/cZ׳ܜ9ޖ۰ǧ:c7±ua߮Ѽ;~)NϾװɵ-.-"""""""-⳾"333333?333333?&<3U} m} }  } I } )}  }    G     @                   ;  ; G B B t B B B B C/ C0~ uC_Q@_0@C p q q q q r r HH\W`W`X]HHIJaKeKKHH\W`W|HH IJaKeN^kH OJaKeMKHH OJaKeMKHH OJaKeMKHH OJaKaKKHHVJaKaKKHHOJaKaKKHHOJaKaKKHHOJaKaKKHHOJaKaKKHHOJaKaKKHHOJaKaKKHHPRbRbRRHH D"E#c %f D#E"d DD2?ZTpI  >@dd Sheet5ggD g2   dMbP?_*+% &CO Funds &ffffff?'ffffff?(?)?M\\Osseprint\810-2000-M880 C odXXLetterDINU"$ :tJSMTJHP Universal Printing PCL 5 (v6.1.0)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_11FastRes8bppOrientationPORTRAITHPOrientRotate180FalseDuplexNONEDryTime0Saturation0BlackInkSpreaddefaultHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNormalHPCOLORRETHPRETPJLHPColorSmart_ColorOptions_RGBColorNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Text_HalftoneDetailHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Graphics_HalftoneDetailHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGrays4-ColorHPColorSmart_Photo_HalftoneDetailHPColorSmart_Photo_RGBColorNoCmdHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateONHPOutputBinOrientationFACEUPPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl180.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeBitmapHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu1805.xmlHPUDMDataMapFilehpcu1805dm.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorDefault-sRGBJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE180HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTHPManualDuplexFirstHalfRotateTRUEPSAlignmentFileHPCLS180PaperSizeDefaultForLocaleNonEuropeanIUPH#xJA(ҋ-9J!cҲ&cLtZAWQ@A=Gh_">@ҫ zIweC1|?L`ٙe/7!'ȡX0m1ٲL>jAaua紕$2Xח/2R^PnjFq]:7>>9Cvt, XIn W|Gb;Aߔo}=C,hh<*57#Է9Wc-ɭ$""Ϯ}bk.Z# ""uŽ*{=uƟ?)M!is }˵Si<,.>[3f[We[[ ǮM'[uL3ͲF[roڠoDD3wvԥLv^|mϛ/=:y9ה UVm"dXX333333?333333?&<3U} m}  } I} m  X      ; ; G B B tB B B B C C!uQrG@ DD ~~ C[@C~ q ~~ C`b@C~ );A l m m' m m( n oIJaJYK{IJaJYKLUJJYKL OJaJYKL OJaJYKL OJaJYKL OJaJYKL OJaJYKLOJaJYKLOJaJYKLOJaJYKLOJaJYKLOJaJYKLOJaJYKLPQbQZRS T$F#c %n#[ % D#E"dQrG@ DD2KZu4bf  >@ddggD g2 '_6  dMbP?_*+%&ffffff?'ffffff?(?)?M\\Osseprint\810-2000-M880 C odXXLetterDINU"$ :tJSMTJHP Universal Printing PCL 5 (v6.1.0)InputBinFORMSOURCERESDLLUniresDLLHPDocUISUITrueESPRITSupportedTrueResolution600dpiPrintQualityGroupPQGroup_11FastRes8bppOrientationLANDSCAPE_CC90HPOrientRotate180FalseDuplexNONEDryTime0Saturation0BlackInkSpreaddefaultHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNormalHPCOLORRETHPRETPJLHPColorSmart_ColorOptions_RGBColorNoCmdHPColorSmart_ColorOptions_HalftoneNoCmdHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Text_HalftoneDetailHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Graphics_HalftoneDetailHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGrays4-ColorHPColorSmart_Photo_HalftoneDetailHPColorSmart_Photo_RGBColorNoCmdHPPrintOnBothSidesManuallyFalsePaperSizeLETTERHPConsumerCustomPaperTrueMediaTypeAUTOCollateONHPOutputBinOrientationFACEUPPunchingNoneStaplingNoneHPStaplingOpposedFalseEconomodeFalseTextAsBlackFalseGraphicsModeHPGL2MODEAlternateLetterHeadFalseHPSmartHubInet_SID_263_BID_514_HID_265OutputBinAutoHPDocPropResourceDatahpchl180.cabHPMediaTypeTreeviewPopupTrueHPColorModeCOLOR_MODEColorMode24bppTTAsBitmapsSettingTTModeBitmapHPPDLTypePDL_PCL5HPMaxResolutionPDM_600DPIHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPJobAccWoPinTrueHPBornOnDateHPBODHPColorPlaneHPCPHPJobByJobOverrideJBJOHPXMLFileUsedhpcu1805.xmlHPUDMDataMapFilehpcu1805dm.xmlHPSmartDuplexSinglePageJobTrueHPDuplicateJobNameOverrideSWFWEnhancedPCL5EnableTrueHPEnableRAWSpoolingTrueRGBColorDefault-sRGBJRConstraintsJRCHDFullJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPCPE180HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPBestGlossDEFAULTHPManualDuplexFirstHalfRotateTRUEPSAlignmentFileHPCLS180PaperSizeDefaultForLocaleNonEuropeanIUPH#xMKAg HEH(`1n(jP=GG_"G?@U$akTٙٙ܌YMA S$+1V&Xp N>$1G=)%E)p}_EWјQVVA6Dn4䴯1;`8ƺHso ?U;(3*;Mqa>eEx\&YO"""DH3 շYJspg>b.Ǚ>:)""I9Ϻ5̵ڔճz9<'(` 9]|K,"Ϙ-5Kk=~ƮMkeLge ,~߈e Ŝ~i|y=9~jW'/~緯~<>96"333333?333333?&<3U} $} $(} $} w} $j} Ii'v@      P & s  1  %~ 4@gv@ ףpqZ  ZOFFICE SUPPLIES~ @@Zp= @Z@ ףpq $ -Hkx~ D@Hy(\%@Z ZTRAVEL (local)~ @@@@ ZzG5t@ Z(\B Z  Z(%PROFESSIONAL SERVICE FEES & CONTRACTS~ j@ i@ Z {Ga@ Z   @ Z   Z"BOARD & COMMISSION COMPENSATION~ @ @ Z  Z   (\u@@Z6   ZTRAVEL OUT OF CITY~ X@ X@Z (\@Z5 Z  Z MEMBERSHIPS~ @@Z>@Z@Z )Z63CONFERENCE (REGISTRATION) FEES LOCATION OUT OF CITY~ @@Z@Z#Уp= Ӂ@ %} *}HHx~ D@HyZ  !~ @0y@Z0y@Z $ +HHy~ Q@HyZ .ZEQUIPMENT PURCHASES~ @@Z@ZZ  Z IT HARDWARE ACQUISTION~ Z Z Z! Z!IT SOFTWARE ACQUISTION~ j@@@ Z!@@ Z!#! %B ,HHy ZD l"TA*A55555,A*A55*  ! "$%&  Z"SALARY & FRINGE~ gI1 QrG@"Z" "Z" !hhz1!`= ףq@DDDDa "C#"z(A %!B#"z(A" %!7#"zeA %!a $ % & dI  PH00(  >@ b(b( ggD g2 )j  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} } m,} I} } ),v      Q D    %~ 4@gv  Z OFFICE SUPPLIES@@Z 7@Z .Z  - . $Hkx~ D@Hy Z TRAVEL (local)@@ Z (\@ Z Qy Z   Z(%PROFESSIONAL SERVICE FEES & CONTRACTS ª@ Z yX@ Z 33333@ Z    Z"BOARD & COMMISSION COMPENSATION  Z  Z  Z     ZTRAVEL OUT OF CITY @Z = ףp@Z( (\]@Z)  Z MEMBERSHIPS@@ZZ@@Z )Z'$CONFERENCE FEES LOCATION OUT OF CITY@Zh@Z@oZ * #\@ %BHHx~ D@Hy  !ZZZ +  $HHy~ Q@Hy .ZEQUIPMENT PURCHASESZZZ ZIT HARDWARE ACQUISTIONZZZ ZIT SOFTWARE ACQUISTION(Z!ZZ , #( %BHHyD l"F I M I M !"#$%&' ( ~ (@ Hy !? !E~ !!%Z!"Z" "F "#" %!!B#HHy~ $,@$Hy %@ %G%q= @%(Z %&Z!& &H &#&! %%%B'HHy (C#(s@% %'B#(p= ;@ %'1(\%@DDDDn# lM pM! \ PH@(0(  (>@  ggD g2   dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} m } I} m} $8h,;;;;; ; ; ; ; ;;;,,; O  J K  @@@@@@@@@#@ B@@|@ @@ } @@<@  @@4@  @6@  @@@ @@m@@` @~ `@   L#=A %# %#=A %*h& $ $   PHP,0(  ,>@ ggD Oh+'0HPl sheranda.vaughanTiffany OatesMicrosoft Excel@ڲ1@.p@; ՜.+,0 PXh px LOCFO  Data NotesHELC Local Budget Summary70-710 IT Hardware0111-0147 Salary Fringe HELC O-TypeFederal Grant Funding Deposits'HELC O-Type'!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry F-uWorkbook|SummaryInformation(DocumentSummaryInformation8