╨╧рб▒с>■  %■   ■   $                                                                                                                                                                                                                                                                                                                                                                                                                                                 ╙═┴└с░┴т\pLinda Mortenson B░a└=Ьп╝=hZ╓GЄ+8X@Н"╖┌1╚ РHArial1╚ РHArial1╚ РHArial1╚ РHArial1Ц$РHArial1Ц РHArial1а РHArial1Ё╝HArial1Ё РHArial1ЁРHArial1Ё ╝HArial1Ё╝HArial"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0д+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)9е4_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)4ж/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_) з0.0%рї  └ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ р └ р+ї  °└ р)ї  °└ р,ї  °└ р*ї  °└ рЇ Ї└ рЇ Ї└ рї  └ р ї  °└ рд"<└ р  └ р д <└ р д"< └ р +*8""@ @ └ р *8""@ @ └ р "8""@ @ └ р+ (""@ @ └ р "8"@@ └ р дa ,"@ └ р д ,"@ └ р  (@└ р д ,@@└ р д ,"@ @└ р q └ р д ,"@ └ р д ,@└ р д l"@ └ р д l"@ └ р + (@└ р + ("@ └ р е! ,"@ @ └ р д ,"@ @ └ р е! ,@@ └ р е! ,"@ └ р е! ,@ └ р е! l"@ @ * р д l"@ @ * р е! l@@ * р q ,"@ └ р д ,"@ @└ р  (@└ р д ,@└ р д ,"@ └ р д ,└ р д ,@└ р д ,"@ └ р  (└ р + ("@ └ р д , @ └ р д ," @ └ р д ,""@ @ └ р д ,"@@ └ р д ,""@ @ └ р е! l""@ @ * р д l""@ @ * р е! l"@ * р д l"@@ * р д l└ р + h└ р д ,└ р  h└ р + l└ р д l└ р "x└ р + h└ р  h└ р + h└ р д └ р + └ УА УА УА УА УА  УА УА У&!Normal_FundsAvail-MandCostsFY06-2УА `Е╬ Bud HistoryМо @;┴┴"╛№2*Budget History FY0607 Budget FY0708 EstFY0708 Estimate Description 7,148 FTES 7,000 FTESState General Fund -- 78%State General Fund -- 79%State University FeesNon-resident tuitionTotal FY0607 BudgetEstimated FY0708 Budget FY0506 BudgetChange over FY0506 BudgetChange over FY0607 BudgetDraft of Mandatory Costs FY0607Mandatory Costs - FY07083.0% Salary Increase 7/1/06FY0607 Budget ShortfallInsurance rate changes%Energy/(Co-gen loan payment $492,000)Space allocation new buildingRisk Insurance premium Energy CostsLong Term MaintenanceOther Initiatives'Space allocation funds for BSS buildingCMS on-going Support OperationsReturn of Retirement premiumEnrollment Management Reduction of Financial Aid (SUG)Student retention Web designerWeb content manager$Financial Aid Staffing $44K; OE $60KFinancial Services University Advancement VP officeDir. CounselingAthletics - Field 30 FTES Subtotal InitiativesTotal Reduction Target 2h ь РпSЮB#EщccЎ ╙═┴└ >╘6!.&  d№йё╥MbP?_*+ВА%,Б┴ГД&╨?'╨?(q= ╫гp▌?){оGсz╘?MHP LaserJet 4050 Series PCL6▄4C Аъ od░░Letter     DINU"4~ыq╫б"d░░├ї(\П┬┼?ЪЩЩЩЩЩ╔?U} █'R} mS} (} I} m} Т} $ >;; Е@ J ,;,,; ; ; ; ; ,,,,;,,,,;,,,; J J ,,,¤ ╛╛ ¤ ¤ ¤ ¤ ¤ ¤  ¤  ¤ ¤ !~ "Ў─2¤ #╜$Ў─2%Ў─2╛ &&¤ ! ~ 'bёO¤ # ╜(DтpA"DтpA╛ &&¤ ! ~ )0>>A¤ # ╜(°И:A"°И:A╛"*#+,¤ - #.п√ХA■ %└└¤ / #.╘y╒ХA  %└└И#.╘y╒ХA   %└└И¤ 0 ) .0ОfХA  З└ХA4~6A¤ 1╜ .2Оf.п√¤ 2" 3АдBA   D└D └¤ 4" 3щ║;A   D└D └" 3а#┴   D└D └╛ 5678"¤ 9 )¤ :╛ ;"¤ !~ )ЇWCA¤ #) (└Z\PA QыMA$kA~ "╩дp¤ !~ )ай A¤ #)(Pк)A АA MA~ "Pк)A¤ !~ ) AA¤ #╜(ф@"ф@¤ !~ )A╛ #("¤ !~ )ОЄ@¤ 7╛ #"¤ !~ )|h&A¤ #╜(АOA"АOA¤ !~ )Pр ┴¤ #╜(`A"`A¤ !~ )АКэ└¤ # ╜(jш@"jш@╛ <<¤ =!╜(Иу@"Иу@¤ 9>¤ ="╜(jш@"jш@¤ <#<d∙@ рл`ъ¤ =$╜(@wA"@wA¤ <%~ <╚ШA¤ =&╜(ё@"ё@¤ <'~ <ё@╛ =("╛<>=?@¤ A(#A└Z\PA  % └└И¤ A(#B└дsXA  % └└И#C-CNA  % └└И¤ D)"E2)╢@&&&х я7 ■ рЕЯЄ∙OhлС+'│┘0░@H`x Р ЬифLinda MortensonLinda MortensonMicrosoft Excel@АBLт4╟@xэ_т4╟■ ╒═╒Ь.УЧ+,∙о0р PX| ДМФЬ д ╝фHumboldt State University╪  Bud History  Worksheets ■   ■    !"#■   ¤   ■                                                                                                                                                                                                                                                                                                                                                                           Root Entry         └F■   Workbook            ╖&SummaryInformation(    DocumentSummaryInformation8