ࡱ>  ZO\pCruise, Thomas Ba=  =-x$1>$1>$1>$14$1<$Calibri1?$Calibri1h>$Cambria1?$Calibri1 $Calibri"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)HC_-[$$-409]* #,##0_-;_-[$$-409]* \(#,##0\)_-;_-[$$-409]* "-"??;_-@_-+&[$$-409]#,##0_);[Red]\([$$-409]#,##0\) [$$-409]#,##0NI_-[$$-409]* #,##0.00_-;_-[$$-409]* \(#,##0.00\)_-;_-[$$-409]* "-"??;_-@_-4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.0%3._(* #,##0.0_);_(* \(#,##0.0\);_(* "-"?_);_(@_)=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)[$-409]h:mm:ss\ AM/PM$[$-409]dddd\,\ mmmm\ dd\,\ yyyyE@_("$"* #,##0.0000_);_("$"* \(#,##0.0000\);_("$"* "-"????_);_(@_)B=_("$"* #,##0.000_);_("$"* \(#,##0.000\);_("$"* "-"???_);_(@_)<7_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"????_);_(@_)A<_("$"* #,##0.000_);_("$"* \(#,##0.000\);_("$"* "-"??_);_(@_)94_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"???_);_(@_)                                                                      ff + ) + , * ,     P ! P "  " #   $ ` %     &    ' ( a )                 "             H \ "X  X  X   + +X  "X  "\  X  "   "\   "\  L "\  l@ @   L !\  l@ @   L "\ !\ 1!\  L  L "\  L "\ "\ *\ *\ *\  L  L "\ !\  l@ @   l@ @   l  l  L  l  l !\ !\ !\  L  L !\  la@ @  "\  l  l@ @   la@ @   l !|  l !| , H  la@ @  !\ !\ !\ "X , H ||ز}A} .000\);_ef_);_(@_)}A} .000\);_ef_);_(@_)}A} .000\);_ef_);_(@_)}A} .000\);_ef_);_(@_)}A} .000\);_ef_);_(@_)}A} .000\);_ef _);_(@_)}A} .000\);_L_);_(@_)}A} .000\);_L_);_(@_)}A} .000\);_L_);_(@_)}A} .000\);_L_);_(@_)}A} .000\);_L_);_(@_)}A} .000\);_L _);_(@_)}A} .000\);_23_);_(@_)}A} .000\);_23_);_(@_)}A} .000\);_23_);_(@_)}A} .000\);_23_);_(@_)}A}  .000\);_23_);_(@_)}A}! .000\);_23 _);_(@_)}A}" .000\);__);_(@_)}A}# .000\);__);_(@_)}A}$ .000\);__);_(@_)}A}% .000\);__);_(@_)}A}& .000\);__);_(@_)}A}' .000\);_ _);_(@_)}A}( .000\);__);_(@_)}}) }.000\);__);_(@_)##0.  }}* .000\);__);_(@_)???##0.??? ??? ???}-}1 .000\);_}A}2 a.000\);__);_(@_)}A}3 .000\);__);_(@_)}A}4 .000\);_?_);_(@_)}A}5 .000\);_23_);_(@_)}-}6 .000\);_}}7 ??v.000\);_̙_);_(@_)##0.  }A}8 }.000\);__);_(@_)}A}9 e.000\);__);_(@_)}x};.000\);__);##  }}< ???.000\);__);???## ???  ??? ???}-}? .000\);_}U}@ .000\);__);## }-}A .000\);_}(}SL.000\);_}(}TL.000\);_}(}UL.000\);_}(}VL.000\);_}(}d.000\);_}(}e.000\);_}(}f.000\);_}(}.000\);_}(}.000\);_}(}L.000\);_ 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 % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0] -Comma 2$Comma 2.&Currency/. Currency [0]0 Currency 2* Currency 21Explanatory TextG5Explanatory Text % 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}% 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Normal 2&Normal 2 ;Noteb Note   <OutputwOutput  ???%????????? ???=$Percent> Percent 2( Percent 2 ?Title1Title I}% @TotalMTotal %OOA Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`IHBudget $Inflation Factor - emp 1jInflation - emp 2FInflation - emp 3.Sheet4Sheet5  ;e  ;57 ZTotal Fringe Benefits!Total Personnel & Fringe BenefitsOther Than Personnel Services Total OTPSTotal Direct CostsTotal Funds RequestedFringe BenefitsYear 1 Object CodeTotal Project CostsSalariesTotal SalariesWagesStudent wages/one-time pay Total Wages FICA @ 7.65%5Contractual (off campus printing/postage/consultants)Total Contractual TelephoneTotal TelephoneTravel Total Travel SuppliesTotal Supplies1Transfer Payments (tuition, stipends, sub-awards)Continuous ChargesTotal Transfer Payments#Continuous Charges (rentals/leases)Total Continuous Charges&Equipment (computers, software, books)Total EquipmentProposal Summary ContractualTravel Transfer Payments EquipmentIndirect CostsTotal Direct and Indirect Costs Stipends: Tuition: Total Modified Direct CostsIndirect Costs*g* Indirect costs are not applied to tuition or equipment and only to the first $25,000 of a subcontract$** 3% increase in salaries each year Salaries **Full Time A/P (12 Mo)Full-Time Classified (12 Mo)$Faculty Release Time (9 mo contract)<Faculty summer/one-time pay (up to 33% of 9 mo contract pay)2*** 45% is estimate only, see next tab for actualsInflation Factor Time PeriodSalary + inflation Increase7/1/2009 - 6/30/20107/1/2010 - 6/30/20117/1/2011 - 6/30/20127/1/2012 - 6/30/20137/1/2013 - 6/30/20147/1/2014 - 6/30/20157/1/2015 - 6/30/20167/1/2016 - 6/30/20177/1/2017 - 6/30/2018'Calculated Benefit Rate for this salary'FICA 6.2% of $109,300, Medicare @ 1.45%'FICA 6.2% of $114,417, Medicare @ 1.45%'FICA 6.2% of $119,774, Medicare @ 1.45%'FICA 6.2% of $125,382, Medicare @ 1.45%'FICA 6.2% of $131,252, Medicare @ 1.45%'FICA 6.2% of $137,397, Medicare @ 1.45%'FICA 6.2% of $143,830, Medicare @ 1.45%'FICA 6.2% of $150,564, Medicare @ 1.45%'FICA 6.2% of $157,613, Medicare @ 1.45% Health CareEmployee Name:Contract Term: Retirement Match $$:(Yearly Total)&Fringe Benefits (not incl health care) Total FringeFill in red cells onlyFICA Salary CapsHealth Insurance $:Health Insurance TypeORP (1) or VRS (2)Teaching and Research Adjuncts Subaward:Principal Investigator: Grant Title: Period of Performance: Fringe Benefits @ 38% *** bZ> ???,@AASBCzDXEFRPG ccJB ZO  z}fmox  dMbP?_*+%;&ffffff?'ffffff?(?)?MGNRT010C od,,LetterDINU"DA7SMTJD1NRX !@  MSCF# ,90RJxIih0pT pqړDl4ߒǹ;Ch|{_R`9r-4mF0AjfQ}a7Ni5uja%K4 M!o>qmwe9(&[ *t4Sm5_u%@N{n^f-_$w]SD_E`fosjUY(+R>mbtBK:z(DeJ]TOUBm=TB~$wk8'Ssb񚷚\8P"6 VIv2U >$1XnɳM")<-wQ8[ԈܻPOC3Y = E")hB%+]bC5iqx UjUvuWwbVc"{S[Km{^7Rg7S2CbF;KT@e{YO+#OYX&C ,ʘxF>%|zZw{(D~Sfn(3$}s ?y]2Me~):N3g ++o앢6.6"R-b~n %;@VG[,7nb kgtp{;c0/ Hʀ/g%^OM]*:J8+f V@"i :{9QՈQ }= G0 :9Y^PyK_Fzbu4D D-txoi D\sQOz m d .7UdEX\ UO~FѿZ>ϵઁ7`W~(^> spYp|x.\%|h/A;WD}%d%> ۃ¸N%Zd\'}忪:hzo(X*  ,X%MܺLר]FUB&ɖ/XbP'F05(\T Gqe65 ,_qFT2hW9O6.GئG+ _ȵ g]XhCJ|)"_k) XEQz,UPރE>1ǂj3)?F..a/B\|vz~XɪhĀ|81!fઆj-8^ѣl[+^Fq(o!8oƼ X !pqfMEay7l$QޣreL\:(`< c~\#R l_3Qv? e yʎS?˜v¯^;./(]#,g\^f>竻(iM>X`*[kہ!G Hџdͧ\x0z@0+W ꈺzX6?>;D0n _o1q-$4j\|I0;5.?cr$j\|GOʸ6CN>kԅ t ,MʱFE|6Ģz#="5~|DvzCK4jT;vϛWeEZ֩&j]A}+ҤZzQ[иЌTkFa=vADjǓ^ |55P/IܦlU%S)$#qb㩫}+ ]*ZJfʏf#qۉOA˿(٢2,퍾`B)?'+[39ߚsbLFMI'2A c_侲ȧw2 Q.Jц: !N̳ C,,333333?333333?&<3U} o} p} 7m} $m} $n} m}  m} $ mz;;;;v;; ;n;  ;  ;n ;  ; ;;;;;;;;;;;;;;;;;;; lVl lWl lXl qr s tc b u k,k vw kk vw~ x"A - wwcvv KD c v v(    L~ x<"A . w v(   c v v(   c vv~ xx"A / v w xggvw xggvw xggvw xggvw cvw  y y#z %({UD c|} k k |} kk |}~ x"A  |w gg|w%Di|w$ L~ x"A 0 |wxgg|wxgg|wxgg|wxgg|wxgg|w DXl8&,3FI3I11113^&,/FI1111 ;n!; "; #; $;%;&;';(;);*;+;,;-;.;/;0 1h2;3;4;567;8 9; : ;; <=;>;?; jkg| w! !gg|!w("~ "xQ%"c "cT"|"w(##i#|#w($$i$|$w %~ %mc#%zk %$#%{k %$\ &c|} 'i'mc|w(imc|w~ )x`"A)m )cY%)|PDRQ?),D)~ *xt"A *c%**D%/$?*wmD*+ ,i,m#,zl %)+#,{l %)+ -pc - .k.g'.z`DD%D,.{.D. /pc /ci 00ci1ci~ 2xл@ 2 2vv3xggv3w7D34xggv4w7D4 5gc5w6D5 6gc6w3D6 7k7k#7zm %36#7{5 %368gci~ 9xһ@ 9 9cc :gc:i jD: ;k;k#;z ; %9:e;{ nD;<gci~ =xӻ@ = =cc>xggc>wBD>?xggc?w@D?D l1/O33j nd fb ,11//f,/^,1@AB;C;D;E;F;G;H;I;J;K;L;M;N;O;P;Q;R;S;T;U;V;W;X;Y;Z;[;\;];^;_; @gc@wAD@ AgcAw>DA ByBy#Bzo %=A#B{B %>A Ccvi~ Dxڻ@ D Dvc EcvE:DE FcvFGDF GcvGEDG HyHy#Hzp %EGH{pDH Icvi~ Jx@ J Jvc Kc&Kv#K; %KK Lcv#LN %LL Mc' Mv Ncv#NO %NN OcUOv#OH %OO PyPy#Pzq %KOP{qDPQy~ Rx@ R Rvi ScvSPDS TcvTSDT UyUy#UzU %RTU{rDUVy~ Wx4@ W WvcXxvXw\DXYxvYwZDY ZcvZw[DZ [cv[wXD[ \y\y#\zs %X[#\{Y %X[]yz{ ^k^k9^z\#D7DBDHDPDUD\^{^D^^ _cci_D l//f,---^,?55?^,--^,11--f~`;a;b;cJ dJe;f;g;ivj;k;l;m;n;o;p;q;r;s;t;u;vJ wJx;y; ``!`z` D.D^`{^D`` a(a'ah.D`DPD\ahaDaa~ bdF@ b)b%beaDa?bfbDbb ckck!cb D`DbccDcc em* fm+ gm1 i ib iu jm jm DjmoD km kD%k)D% lmltD,l,D, mm mD7m%D7 nmnrD;nuD; om!o 4DBo HDB pmp FDHp sDH qm"qm LDPqm nDP rmrm jDUrm TDU sm#sm ?D\sm )D\ tmt vD`t tD` um$um *Dbum uDb vm%v yDcv vDcw)x Y%jsD\Dtx(y xDtDuDv6[flxf*NNNNNNNNNNNNN 7$  n u u>@njA dddj JJbbRRWW99==DD22  ggD ZO ,ԑ ĩ̭Աܵl  dMbP?_*+%&ffffff?'ffffff?(?)?M~hp deskjet 990c (Copy 1)C od,,LetterDINU"@|$ŪF @SMTJ0hp deskjet 990cInputBinFORMSOURCERESDLLUniresDLLDuplexNONEPSAlignmentFileHPF900ALPSHelpFileHPFDJ200OrientationPORTRAITPaperSizeLETTERResolutionr300x300PMPlainNormalMonoMediaTypeSTANDARDColorModeGray8PQNormal$$$$"d,,333333?333333?&<3U} ID} ID} D} D} (D} I D}  D} $ D  ; ; ; ; ; ; ; ; ;  ;  ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; BICCCC BJUUCCCCC BRUUUUCCCCC EQV WL WWX BKS CLCCCCCCC BSSCCCCCCCC BCCCCCCCCC FOCCCCCCCCC FFGGGGCCCC  G H2 G H2 [G CCC  C~ `@ C~ `$@ \C CCC I3 I4 IM IH ]N I> ^P I C J5 Ts K ]D D a+e? BD D @-? B Y D" Y  D D " a  D D  L? NNO J6& _D {Gz? K g ]D La+e? BD L@-? B& Z D ? Y    LL aL   LL L@ NNO J7_L{Gz?K ZL?Y a  LA NNO J8_K ZY a  LB NNO J9_K ZY a  LC NNO J:_K ZY a  LD NNO J;_K ZY a  LE NNO J<_K ZY a  LF NNO J=_ K  ZY a  LG NNO PKCCCMZNNO PKCCCMZNNO QKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCCCC RKKKKCCCCC RKKKKCCCCC Dl***6>**NNv| ;! ;" ;# ;$ ;% ;& ;' ;( ;) ;* ;+ ;, ;- ;. ;/ ;0;1;2;3;4;5;6;7;8;9;:;;;<;=;>;?; RKKKKCCCCC !RKKKKCCCCC "KKKK#KKKK$KKKK%KKKK&KKKK'KKKK(KKKK)KKKK*KKKK+KKKK,KKKK-KKKK.KKKK/KKKK0KKKK1KCCC2K3K4K5K6K7K8K9K:K;K<K=K>K?KDhl @;A;B;C;D;E;F;G;H;I;J;K;L;M;N;O;P;Q;R;S;T;U;V;W;X;Y;Z;[;\;];^;_;@KAKBKCKDKEKFKGKHKIKJKKKLKMKNKOKPKQKRKSKTKUKVKWKXKYKZK[K\K]K^K_KDl `;a;b;c;d;e;f;g;h;i;j;k;l;m;n;o;p;q;r;s;t;u;v;w;x;y;z;{;|;};~;;`KaKbKcKdKeKfKgKhKiKjKkKlKmKnKoKpKqKrKsKtKuKvKwKxKyKzK{K|K}K~KKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKK<H H  ?K  C     D L>@  ?ggD ZO ,0  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} ID} ID} D} D} (D} I D}  D} $ D  ; ; ; ; ; ; ; ; ;  ;  ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; BICCCC BJUUCCCCC BRUUUUCCCCC EQV WL WWX BKS CLCCCCCCC BSSCCCCCCCC BCCCCCCCCC FOCCCCCCCCC FFGGGGCCCC  G H2 G H2 [G CCC  C~ `@ C~ `$@ \C CCC I3 I4 IM IH ]N I> ^P I C J5 Ts K ]D D a+e? BD D @-? B Y D" Y  D D " a  D D  L? NNO J6& _D {Gz? K  g ]D La+e? BD L@-? B& Z D ? Y    LL aL   LL L@ NNO J7_L{Gz?K  ZL?Y a  LA NNO J8_K ZY a  LB NNO J9_K ZY a  LC NNO J:_K ZY a  LD NNO J;_K ZY a  LE NNO J<_K ZY a  LF NNO J=_ K ZY a  LG NNO PKCCCMZNNO PKCCCMZNNO QKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCCCC RKKKKCCCCC RKKKKCCCCC Dl***6>**NNv| ;! ;" ;# ;$ ;% ;& ;' ;( ;) ;* ;+ ;, ;- ;. ;/ ;0;1;2;3;4;5;6;7;8;9;:;;;<;=;>;?; RKKKKCCCCC !RKKKKCCCCC "KKKK#KKKK$KKKK%KKKK&KKKK'KKKK(KKKK)KKKK*KKKK+KKKK,KKKK-KKKK.KKKK/KKKK0KKKK1KCCC2K3K4K5K6K7K8K9K:K;K<K=K>K?KDhl @;A;B;C;D;E;F;G;H;I;J;K;L;M;N;O;P;Q;R;S;T;U;V;W;X;Y;Z;[;\;];^;_;@KAKBKCKDKEKFKGKHKIKJKKKLKMKNKOKPKQKRKSKTKUKVKWKXKYKZK[K\K]K^K_KDl `;a;b;c;d;e;f;g;h;i;j;k;l;m;n;o;p;q;r;s;t;u;v;w;x;y;z;{;|;};~;;`KaKbKcKdKeKfKgKhKiKjKkKlKmKnKoKpKqKrKsKtKuKvKwKxKyKzK{K|K}K~KKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKK<H `  ? C    D L -u  >@ ?ggD ZO ,t\dlt|    dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} ID} ID} D} D} (D} I D}  D} $ D  ; ; ; ; ; ; ; ; ;  ;  ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; ; BICCCC BJUUCCCCC BRUUUUCCCCC EQV WL WWX BKS CLCCCCCCC BSSCCCCCCCC BCCCCCCCCC FOCCCCCCCCC FFGGGGCCCC  G H2 G H2 [G CCC  C~ `@ C~ `$@ \C CCC I3 I4 IM IH ]N I> ^P I C J5 Ts K ]D D a+e? BD D @-? B Y D" Y  D D " a  D D  L? NNO J6& _D {Gz? K  g ]D La+e? BD L@-? B& Z D ? Y    LL aL   LL L@ NNO J7_L{Gz?K  ZL?Y a  LA NNO J8_K ZY a  LB NNO J9_K ZY a  LC NNO J:_K ZY a  LD NNO J;_K ZY a  LE NNO J<_K ZY a  LF NNO J=_ K ZY a  LG NNO PKCCCMZNNO PKCCCMZNNO QKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCOCO RKKKKCCCCC RKKKKCCCCC RKKKKCCCCC Dl***6>**NNv| ;! ;" ;# ;$ ;% ;& ;' ;( ;) ;* ;+ ;, ;- ;. ;/ ;0;1;2;3;4;5;6;7;8;9;:;;;<;=;>;?; RKKKKCCCCC !RKKKKCCCCC "KKKK#KKKK$KKKK%KKKK&KKKK'KKKK(KKKK)KKKK*KKKK+KKKK,KKKK-KKKK.KKKK/KKKK0KKKK1KCCC2K3K4K5K6K7K8K9K:K;K<K=K>K?KDhl @;A;B;C;D;E;F;G;H;I;J;K;L;M;N;O;P;Q;R;S;T;U;V;W;X;Y;Z;[;\;];^;_;@KAKBKCKDKEKFKGKHKIKJKKKLKMKNKOKPKQKRKSKTKUKVKWKXKYKZK[K\K]K^K_KDl `;a;b;c;d;e;f;g;h;i;j;k;l;m;n;o;p;q;r;s;t;u;v;w;x;y;z;{;|;};~;;`KaKbKcKdKeKfKgKhKiKjKkKlKmKnKoKpKqKrKsKtKuKvKwKxKyKzK{K|K}K~KKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKKDl ;;;;;;;;;;;;;;;;;;;;;;;;;;;;KKKKKKKKKKKKKKKKKKKKKKKKKKKK<H l  ?  C    D L -*   >@  ?ggD ZO @  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U>@ggD ZO   dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U>@ggD Oh+'0@H\ t  Aaron DoyleCruise, Thomas@c@y^@F  ՜.+,0XHP X`hp x  BudgetInflation Factor - emp 1Inflation - emp 2Inflation - emp 3Sheet4Sheet5Budget!Print_AreaBudget!Print_Titles  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry Fܞk(Workbook:SummaryInformation(DocumentSummaryInformation8