COLUMBIA GORGE COMMUNITY COLLEGEBUDGET CONTENTS
2017-2018
PageCGCC FISCAL YEAR 2017-18 BUDGET
BUDGET CALENDAR 1BUDGET COMMITTEE MEMBERSHIP 2PRESIDENTIAL BUDGET MESSAGE 3COLLEGE MISSION, VISION, AND CORE THEMES 5BUDGET PRIORITIES 6ECONOMIC AND REVENUE ENVIRONMENT 7FISCAL YEAR 2016/17 ACCOUNTING CHANGES 8FISCAL YEAR 2016/17 OPERATIONS CHANGES 11BUDGET STRUCTURE 12OTHER FUNDS DESCRIPTIONS 19ORGANIZATIONAL CHART 22
100 GENERAL FUND
RESOURCES 25REQUIREMENTS 28
INSTRUCTIONGENERAL ACADEMIC INSTRUCTION
101 ARTS & HUMANITIES 32102 BUSINESS ADMINISTRATION 34105 HEALTH AND WELLNESS 35106 MATH 36107 SCIENCE 37108 SOCIAL SCIENCE 39109 FIRST AID & CPR 40110 EARLY COLLEGE 41111 WRITING, READING, LITERATURE, & LANGUAGE 42
CAREER & TECHNICAL EDUCATION PREP121 COMPUTER APPLICATIONS/OFFICE SYSTEMS 44122 COMPUTER SCIENCE 45125 EMERGENCY MEDICAL TECHNICIAN PROGRAM 46127 NURSING 47128 OTHER PROFESSIONAL TECHNICAL 49129 PRE-COLLEGE MATH 50130 RENEWABLE ENERGY 51131 MEDICAL ASSISTING 53133 MEDICAL TERMINOLOGY 55
COLUMBIA GORGE COMMUNITY COLLEGEBUDGET CONTENTS
2017-2018
CAREER & TECHNICAL ED SUPPLEMENTAL Page141 CERTIFIED NURSING ASSISTANT/CERTIFIED MEDICATION AIDE 56142 SMALL BUSINESS DEVELOPMENT CENTER 57
PRE-COLLEGE (DEVELOPMENTAL EDUCATION)161 PRE COLLEGE 60162 ENGLISH SPEAKERS OF OTHER LANGUAGES 61163 POST SECONDARY REMEDIAL 62
ACADEMIC SUPPORT201 INSTRUCTIONAL ADMINISTRATION 65203 DISTANCE EDUCATION & INSTRUCTIONAL TECHNOLOGY 67204 INSTRUCTIONAL STAFF DEVELOPMENT 69221 LIBRARY 70
STUDENT SERVICES301 REGISTRATION AND ADMISSIONS 72302 ADVISING 74303 FINANCIAL AID ADMINISTRATION 76304 CAREER SERVICES 78305 STUDENT RECOGNITION 79306 ADA SERVICES 80310 STUDENT SUCCESS INITIATIVES 81315 EXTERNAL AFFAIRS 82316 STUDENT SERVICES 84321 GED TESTING 85331 STUDENT GOVERNMENT 86332 PHI THETA KAPPA 87
INSTITUTIONAL SUPPORT501 GOVERNING BOARD 88502 PRESIDENT'S OFFICE 89503 PUBLIC INFORMATION AND COMMUNICATIONS 91504 ELECTIONS 93505 ACCREDITATION 94511 BUSINESS OFFICE 95512 INSURANCE LEGAL AUDIT 97521 HUMAN RESOURCES 98531 RESOURCE DEVELOPMENT 100541 INFORMATION TECHNOLOGY SERVICES 102551 COMMUNICATIONS 104
COLUMBIA GORGE COMMUNITY COLLEGEBUDGET CONTENTS
2017-2018
FINANCIAL AID Page601 FINANCIAL AID 105
701 PLANT OPERATION AND MAINTENANCE702 FACILITIES SERVICES 106703 BUILDING MAINTENANCE 108704 GROUNDS MAINTENANCE 109705 CUSTODIAL SERVICES 110706 UTILITIES 111
911 CONTINGENCY 112921 DEBT SERVICE 112931 TRANSFERS 112
105 SPECIAL REVENUE FUND 113
220 INTERNAL SERVICES FUND 177
CAPITAL PROJECTS FUNDS301 COLLEGE CAPITAL PROJECTS FUND 181302 STATE CAPITAL PROJECTS FUND 182
DEBT SERVICE FUND 183
RESERVE FUNDS501 RESERVE FUND - FACILITIES & GROUNDS 188502 RESERVE FUND - GENERAL OPERATIONS 189
ENTERPRISE FUNDS601 COLLEGE ENTERPRISE FUND 190601 COLLEGE BOOKSTORE FUND 204
FIDUCIARY FUNDS705 STUDENT CLUB FUND 206
STUDENT AID FUNDS800 FEDERAL STUDENT AID FUND 212805 SCHOLARSHIP FUND 214
DEBT SERVICE SCHEDULES 215
FINANCIAL POLICIES 218
COLUMBIA GORGE COMMUNITY COLLEGE COMPLETED BUDGET CALENDAR
FOR FISCAL YEAR JULY 1, 2017 - JUNE 30, 2018
Date Action
March 14 (Tuesday) College Board of Education Meeting (The Dalles)
x Appoint Budget Officerx Review budget calendar
March 15 – April 15 Publication of Budget Committee Meeting Notices
Publish Public Notice of First Budget Committee Meeting (Publish once 5-30 days prior to First Budget Committee Meeting)
x Hood River News and The Dalles Chroniclex Columbia Gorge Community College, cgcc.us/budget-finance
April 25 (Tuesday) 6:00 pm
First Budget Committee Meeting (The Dalles) The Budget Committee meets as needed to review and approve the budget.
May 2 (Tuesday) 6:00 pm
Second Budget Committee Meeting (Hood River) The Budget Committee meets as needed to review and approve the budget.
May 4 (Thursday) 6:00pm
Optional Third Budget Committee Meeting (The Dalles) Budget Committee Approves Budget no later than May 4
May 9 - June 1 Publication of Budget Hearing Notice and Financial Summary College Board of Education Meeting
Publish Notice of Budget Hearing and Financial Summary (Publish once 5-30 days prior to Budget Hearing)
x Hood River News and The Dalles Chroniclex Columbia Gorge Community College, cgcc.us/budget-finance
June 13 (Tuesday) 6:00 pm
College Board of Education Meeting & Budget Hearing (The Dalles)
x Board of Education holds Budget Hearingx Board Approves Budget Resolution to Adopt Budget, Make
Appropriations, Levy and Categorize Property Taxes
July 15 Filing Deadline
Deadline for Budget Officer to file all Property Tax Levy Forms, Adopted Budget Resolutions and Adopted Budget Document with County Assessors
Deadline for Budget Officer to file Adopted Budget Document with Dept. of Community Colleges and Workforce Development
Page 1 of 227
COLUMBIA GORGE COMMUNITY COLLEGE BOARD OF EDUCATION & BUDGET COMMITTEE 2017-18
Position # Name County Term Ending
1 J. Carmen Gamez Board Member
Wasco June 30, 2017
2 Dr. James R. Willcox Board Member
Wasco June 30, 2017
3 Dr. Lee Fairchild Board Member
Hood River June 30, 2019
4 Charlotte Arnold Board Member
Hood River June 30, 2019
5 Dr. Ernie Keller Board Member
Wasco June 30, 2017
6 Stu Watson Board Member
Hood River June 30, 2019
7 Charleen Cobb Board Member
Wasco June 30, 2017
8 Karen Fairchild Hood River June 30, 2017
9 Arthur Babitz Hood River June 30, 2017
10 John Kasberger Hood River June 30, 2017
11 Jon Farquharson Wasco June 30, 2018
12 John Hutchison Wasco June 30, 2018
13 Marilyn Wong Wasco June 30, 2020
14 Dan Ericksen Wasco June 30, 2020
Board Members position numbers 1-7 serve a four-year term. Budget Committee position numbers 8-14 serve a three-year term.
ADMINISTRATION
Dr. Frank K. Toda, President
Tiffany Prince, Assistant to the President and Board of Education
Lori Ufford, Chief Academic and Student Affairs Officer
Eric Studebaker, Student Services Officer
Bill Bohn, Chief Technology and Planning Officer
Lisa Deswert, Controller
Jim Austin, Facilities Director
Courtney Judah, Human Resources
Page 2 of 227
Dr. Frank Toda
2016-17 Presidential Budget Message
To:TheBoardofEducation,BudgetCommittee,andtheColumbiaGorgeCommunity
ForthefirsttimeinmyhistorywithColumbiaGorgeCommunityCollege(CGCC),I’mpleasedtopresentastructurallybalancedbudget.
Budget Perspective: Westartedthisyearwithahalf‐milliondollarshortfall.Inaddition,thepreviousbudgetyearreductioninpositionscouldnotalwaysbeaccomplishedinasystematicmanner.Thiscausedsignificantworkloadimbalancesacrossthecollege.ThestaffandfacultyofCGCCsteppedupinabigwayin2016/2017,andwithsignificanteffortwehavebeenabletomaintainenrollmentandqualityeducationalservicestothecommunity.Itisalsoexceptionallysignificanttopointoutthatwealsoaddressedthehalf‐milliondollarstructuralshortfallandwewillhavesomecarryforwardfundsforthis2017/2018budgetbuild.
The future is bright. ThispastacademicyearcontinuedtobringsignificantchangesandchallengesforCGCC.But,withthosechallenges…comeopportunitiestoserveourstudentsandourcommunitybetter.Wehavedonethisbyputtingstrategicfocusonthreeareasofourmasterplan:
x Student ACCESS, RETENTION and SUCCESS.First,weplantoputmoreenergyintothestudentaccess,retentionandsuccessagenda.Notonlyhavewedevelopedaplantomoveforward,wehavedesignedanorganizationalstructurethatwilloptimizetherelationshipbetweenstudentservicesandinstruction.Keytoneworganizationalrelationshipsandafocusonaccreditationstandardswillbetherecognitionofcutsmadein2016/2017.Inthisregard,CGCCwillbeaddingbackcriticalfull‐timefacultypositions.Additionally,CGCChasneverhadastudentrecruitmentandfollow‐upteam.Thisyearwewillhavejustsuchateamfocusedonimprovingouraccessandenrollment.
x CGCC Faculty and Staff are critical to our future. Second,wearetakingthoughtfulanddeliberatestepstotakecareoftheCGCCworkforce.Whileourbudgetlimitswhatwecando,thisdoesnotmeanweshouldnotfocusonthisareaforthecollege.Inthisregard,wehavecommittedtoimprovingourcommunicationsprocessesandsystems,weareputtingmorespecificdirectionintoemployeedevelopment,andweareworkinghardtomakesureallemployeeshavecleardirectionandsupport.
Page 3 of 227
x �Focus on our Community. Third,multipleCGCCteamswillcontinueit’sworktomoretightlyalignwithourstudentfocusedmissionandcorethemes.Inthisregard,CGCCisheretofulfillthedreamofanaffordablecollegeeducation.We’reheretotransformlivesbyprovidingtheskillslocalresidentsneedtomakeadecentliving.Andfinally,we’reheretohelpourregion’semployersgrowoureconomyinthediversefieldsashealthcare,renewableenergy,manufacturingtechnology,andcomputerscience.
Despitethechangesandchallengesthatwillcontinuetooccur,therearesomethingsthatwillremainunchanged:Wewillmaintainourcommitmenttoexcellenceineducation,ourcommitmenttothecommunitiesweserveeachday…andourheartfeltbeliefthatbuildingdreamsandtransforminglivescancreateabetterandbrighterfuture.
Sincerely,
Dr. Frank Toda President
Page 4 of 227
Standards 1, 3, 4, 5
Stan
dard
2
Miss
ion:
Colu
mbia
Gorg
e Com
munit
y Coll
ege b
uilds
drea
ms an
d tra
nsfor
ms liv
es by
prov
iding
lifelo
ng e
duca
tiona
l pro
gram
s tha
t stre
ngthe
n our
comm
unity
. Vi
sion:
Be t
he fir
st op
tion o
f cho
ice fo
r edu
catio
n and
train
ing se
rvice
s in t
he co
mmun
ities w
e ser
ve.
Valu
es: R
espe
ct for
the I
ndivi
dual,
Com
munit
y Foc
us, In
tegrity
, Exc
ellen
ce, C
ommi
tmen
t to Le
arnin
g, Se
rvice
#1 G
over
nanc
e
Strategic Planning Key Function Areas
Core Themes
041817
Tran
sfor
min
g Li
ves
(Edu
catio
n)
Obj
ectiv
e B1
: pp
lying
proc
esse
s tha
t lead
to st
uden
t re
tentio
n
Obj
ectiv
e B2
: pp
lying
proc
esse
s tha
t lead
to st
uden
t pr
ogre
ss, c
ertifi
cate
degr
ee co
mplet
ion, a
ndor
em
ploym
ent
Obj
ectiv
e B3
: Ens
uring
stud
ent p
rofic
iency
in co
urse
, pr
ogra
m an
d ins
titutio
nal s
tuden
t lear
ning o
utcom
es
PLAN
NING
STA
TEM
ENT:
CG
CC p
rovi
des
lear
ning
reso
urce
s fo
r a
sust
aina
ble
futu
re fo
r ind
ivid
uals
by:
PLAN
NING
STA
TEM
ENT:
CG
CC o
ffers
mul
tiple
env
ironm
ents
and
op
port
uniti
es fo
r peo
ple
to g
row
per
sona
l an
d in
telle
ctua
l ski
lls b
y:
Build
ing
Dre
ams
(Opp
ortu
nitie
s)
Obj
ectiv
e A1
: ro
vide a
loca
l opti
on fo
r obta
ining
uali
ty ed
ucati
on at
an af
forda
ble pr
ice
Obj
ectiv
e A2
: ro
viding
colle
ge cr
edit o
ppor
tunitie
s for
hig
h sch
ool s
tuden
ts
Obj
ectiv
e A3
: Ser
ving t
he di
versi
ty of
the co
llege
sse
rvice
area
Obj
ectiv
e A4
: ee
ting t
he ex
pecta
tions
of C
GCC
s stu
dent
body
Stre
ngth
enin
g O
ur C
omm
unity
(P
artn
ersh
ips)
Obj
ectiv
e C1
: Cult
ivatin
g pro
ducti
ve bu
sines
s and
ind
ustry
relat
ionsh
ips
Obj
ectiv
e C2
: Cre
ating
, main
tainin
g, an
d gro
wing
co
mmun
ity re
lation
ships
PLAN
NING
STA
TEM
ENT:
CG
CC p
rovi
des
lear
ning
reso
urce
s fo
r a
sust
aina
ble
futu
re fo
r ind
ivid
uals
by:
#2 H
uman
Re
sour
ces
#3 E
duca
tiona
l Re
sour
ces
#5 L
ibra
ry
Info
rmat
ion
#4 S
tude
nt
Supp
ort
#6 F
inan
cial
R
esou
rces
#7
Phy
sica
l & T
echn
olog
ical
In
fras
truc
ture
KFA
# 5
Le
ader
ship
, Pl
anni
ng, a
nd
Eval
uatio
n Le
ad:
r. od
a
KFA
# 7
O
pera
tions
an
d
Sust
aina
bilit
y Le
ad:
r. od
a
KFA
# 3
Fa
cult
y an
d St
aff
Lead
:
Cour
tney
udah
KFA
# 1
Ed
ucat
iona
l Pr
ogra
ms
and
Serv
ices
Le
ad:
Lori
fford
KFA
# 4
Co
mm
unity
Le
ad:
Step
hanie
op
pe
KFA
# 2
St
uden
ts
Lead
: Er
ic St
udeb
aer
KFA
# 6
Fina
nce
Lead
: Lis
a es
wert
KFA
# 8
Te
chno
logy
Le
ad:
Bill B
ohn
KFA
# 9
Faci
litie
s Le
ad:
im
ustin
Pag
e 5
of 2
27
BUDGET PRIORITIES
Columbia Gorge Community College has seen a lot of change physically in its life; a new location, additional buildings, new programs, combined districts and climbing and falling enrollments etc. However, one thing that remains very steady is the biennial revenues and expenditures. The following is a chart of the General Fund operating revenue and expenditure categories for the last ten years or five biennium’s.
As this chart reflects, revenues and expenditures have remained fairly even and predictable. Even the distributions in the expenditures have generally remained consistent throughout the years. Since the college cannot count on increases in funding we must maintain our expenditures and do activities differently. This is the focus of the 2017-18 budget. The college is putting all the focus on recreating Student Services and adding full time faculty in Instruction as well as some needed reorganization there as well. Institutional Support and Facilities have tightened budgets to support these budget priorities. The college will be continuing to look for new funding sources. One of the best possibilities is community/industry partnerships, ie. community or business partnerships that fund either specific programs or general support to increase revenue and allow the college to keep tuition and fee increases minimal.
Student Services is proposing a reorganization to better serve and track students and prospective students. There will be focus on developing a recruitment team and materials, adding financial aid staff and reestablishing the Student Success Team. Also, there is a renewed focus on existing plans, for example, the Foundations of Excellence and the Strategic Enrollment Management plan will be at the forefront of the
10‐year budget look 17‐18 16‐17 15‐16 14‐15 13‐14 12‐13 11‐12 10‐11 09‐10 08‐09 07‐08
State funding 4,004,502 3,134,195 5,241,152 3,006,924 4,737,108 2,529,177 4,540,431 2,593,282 4,987,605 3,151,073 5,361,413Tutition 2,462,229 2,332,063 2,149,376 2,435,291 2,556,391 2,452,454 3,176,953 2,708,814 2,417,826 1,896,273 1,720,224Fees 1,040,872 941,506 643,729 607,875 648,923 747,809 739,665 675,954 526,710 417,922 361,952Property Taxes 1,130,717 1,130,020 1,061,146 1,101,455 1,061,271 1,087,279 1,008,880 989,520 975,444 919,678 870,666
8,638,320 7,537,784 9,095,403 7,151,545 9,003,693 6,816,719 9,465,929 6,967,570 8,907,585 6,384,946 8,314,255
Instruction 3,531,639 3,545,969 3,332,703 3,840,200 3,548,859 3,586,268 3,245,315 3,120,104 3,355,631 3,378,608 3,219,689Academic Support 1,107,398 1,263,478 828,202 914,783 910,563 894,275 910,691 859,749 923,041 968,940 853,431Student Services 1,162,533 980,685 676,749 952,862 1,062,066 965,938 863,515 788,966 753,795 669,421 617,174Institutional Support 2,011,996 2,000,736 2,324,104 2,567,304 2,965,277 2,743,348 2,385,690 2,286,488 2,248,362 2,295,452 2,159,153Facilities 1,062,397 1,070,756 892,740 1,003,808 1,054,218 987,665 980,913 944,197 926,076 929,124 868,636Financial Aid 21,905 27,650 22,926 17,842 26,543 20,264 13,591 11,440 32,552 68,676 76,230Debt Service 31,955 34,430 36,822 124,160 113,928 0 0 0 5,384 26,976 26,976
8,929,823 8,923,704 8,114,246 9,420,959 9,681,454 9,197,758 8,399,715 8,010,944 8,244,841 8,337,197 7,821,289
Page 6 of 227
Student Services work plan priorities. Student Services is excited about the new directions and focus to assist students in attending CGCC!
In the Instruction department the focus for the upcoming biennium will be dual credit, guided pathways and professional development. Increasing the college’s dual credit program will involve creating a variety of delivery modes and implementing state standards for assessing dual credit. This is important work for the college as it can increase the number of students that want to finish their college course work here at CGCC. The Guided Pathways work will continue to encourage completion through structured student experience. Professional development for faculty specifically in the areas of cultural competence, outcomes and assessment and curriculum development will be high priorities in the coming years. This budget also includes adding full time faculty to address the accreditation recommendations.
Staff/faculty and student focus: The college has been through some major staff reductions in the last few years. This has meant that the remaining staff is picking up extra duties, filling roles that need covering outside of their already full workloads. The college is very fortunate to have amazing staff and faculty that have incredible passion for the students. While the focus is students and student success, staff and faculty are a key role in that and need to have their professional needs met. Many staff and faculty are in need of professional training, extra staff to assist the overwhelming workloads etc. Maintaining staffing levels to maintain internal controls is vital to the college as well. The 2017-18 budget was able to address some of these issues however, there is still work to be done.
ECONOMIC AND REVENUE ENVIRONMENT
Enrollment It has been discussed many times that community college enrollment is counter-cyclical to the economy. Enrollment decreases when the economy is strong and fewer individuals require professional re-training. As a result, the Oregon Community College system continues to experience enrollment declines. However, Columbia Gorge Community College believes that the college is ready take back the control of enrollment levels and not let the economy dictate how many students we can serve.
In the college’s recent history there has been no official recruitment plan nor recruiting department. For the 2017-18 academic year, Student Services is implementing a recruitment plan as well as a small cross-campus department to head up the activities. It will take some time to implement and see the increase in enrollment numbers, however, we need to get started.
Oregon Promise is still poised to influence enrollment growth for the future years. The legislature has agreed to fund the program for the current cohort year as well as made
Page 7 of 227
funding available for the next cohort. In a poll taken from the college’s Oregon Promise students 65% said that the Oregon Promise Grant was a key factor in choosing to attend community college this year. Columbia Gorge Community College has 82 students enrolled in 2016-17 academic year on the Oregon Promise grant.
Dual enrollment programs are another area for enrollment growth. These are programs such as College Now, Early College, and Running Start. These opportunities are offered to students in high school to take college level classes. Some of the running start students are graduating high school with an associate’s degree paid mostly by their high schools. Some of these programs do not offer the increased tuition revenue however, they will provide increased FTE for state funding in future years. Still, these students are also receiving exposure to CGCC and are likely to sign up for future studies from this experience.
The budget forecast assumes a 1,400 credits sold increase next year or 40 full time students, moving towards the college’s average enrollment over the last ten years.
Tuition & Fees
Tuition and Fees constitute less than forty percent of the annual operating revenue for CGCC and are the only major revenue source the college has direct control over. Tuition was held steady for an unprecedented three years at $89 per credit with fees being held at $12 per credit. Each of the last two academic years the tuition and fees have had increases.
Rate changes next year include a $2 per credit increase to tuition, $3 per credit new technology/facilities/safety fee. The 2017-18 adopted rate increases are expected to generate approximately $125 thousand in the next fiscal year. The tuition and fee increases would amount to less than a $250 annual price increase to a student taking a full time course load. Moderate tuition and fee increases are not expected to negatively impact enrollment levels. Oregon universities are looking at double digit tuition increases. Community Colleges are just under 50% less expensive than the universities.
CGCC students continue to receive an excellent return on their educational investment. According to an article published in the Community College Daily by American Association of Community Colleges, the average annual income of someone with a high school diploma is $35,256 on the other hand someone with an associate degree from a community college earns an average annual income of $41,496. This article goes further to state that the American national economy receives a total of $809 billion in additional annual income as a result of community colleges. While CGCC would like to keep tuition as low as possible, it is prudent to raise tuition during stronger economic periods when unemployment rates and enrollment is relatively low. This provides more flexibility to hold flat or even reduce tuition should unemployment rise again and ensure
Page 8 of 227
that CGCC has educational infrastructure to serve the predicted enrollment growth that would be inevitable during an economic downturn.
Public Funding of Community Colleges
According to an article on Oregonlive.com a new ranking is set to be released and Oregon will have moved up in the ranks from 44th to 37th in the nation in support for Higher Education1. The CGCC 2017-18 Budget is based on the Legislatively Proposed Budget appropriation of $556 million. State funding for the college is forty-five percent of the total operating revenue budget.
Fiscal Year 2016/17 Accounting Changes
The Fiscal Year 2015-16 CGCC Budget Committee recommended the following resolution, which was adopted by the CGCC Board of Education at the June 9, 2015 Regular Meeting;
“It is a goal of the CGCC Board of Education that the percent of resources expended on Institutional Support be at or below the average for Oregon community colleges of similar size, after considering differences in accounting practices. The leadership team shall consider this goal in proposing the annual budget, and the budget officer shall describe the degree of compliance with that goal in the annual budget message.”
1http://www.oregonlive.com/education/index.ssf/2017/03/double_digit_tuition_increases.html
65 70 79 84 89 89 89 91 97 99
8 8 9 10 12 12 12 15 16 19
73 7888 94 101 101 101 106 113 118
2008‐09 2009‐10 2010‐11 2011‐12 2012‐13 2013‐14 2014‐15 2015‐16 2016‐17 2017‐18*
CGCC Tuition and Fee Rates
Tuition Fees Total *Approved Rates for 2017‐18
Page 9 of 227
Below is the updated chart to report for follow up to this resolution. As the chart displays CGCC is the lowest of the small schools at this time.
College General Fund
Budget
Institutional Support
Allocation
% of Budget
Source of data
Klamath Community College $13,011,528 $3,380,980 26.0% 2017/18 Proposed
Clatsop Community College $10,871,650 $2,416,729 22.4% 2016/17 Adopted
CGCC $ 9,411,268 $2,011,996 21.4% 2017/18 Proposed
Review of Accounting Changes Internal Service Fund In 2016-17 the college incorporated an Internal Services Fund in the budget to account for goods and/or services provided to other units of the college on a cost-reimbursement basis. The college used this to charge departments for Information Technology related costs; ie. computers, phones, internet, software, and classroom podiums. However, as the current academic year progressed the information that was in this account was not easily trackable and did not provide the college with the information needed to make decisions as well as put expenses into budgets that the managers had no control over. The current 2017-18 budget does not budget under this method. The college has moved all Information Technology expenses back into Institutional Support. Even with the move of expenses the college Institutional Support function is still less than the small school average and right on target for the state average.
Budget and Recognize Four (4) State Payments each Fiscal Year As a reminder the college has changed the way it accounts for the state funding payments. The 2016-17 budget began accruing the July payment that is the final payment for the previous biennium. Beginning with the 2017-18 budget there will be four state payments recognized in each year of the biennium.
State appropriations for community college support were historically distributed in even quarterly payments. In 2003, the Oregon Legislature reduced community college funding by eliminating that year's April payment. At the same time, local budget law was amended to allow community colleges to accrue in place of the lost payment the first payment in the following biennium, commonly referred to as the “5th payment”.
Page 10 of 227
The majority of community colleges use this accounting treatment to express four state payments each fiscal year. Columbia Gorge has chosen to express payments as received. This leads to large year-to-year revenue fluctuations of five payments in the first year of the biennium and three payments in the second year. These fluctuations have, at times, obscured the true fiscal state of the college and led to confusion among the public, elected leaders, and college staff. The Fiscal Year 2016/17 Budget alters this practice to align with the majority of community colleges by recognizing four State of Oregon Community College Support Fund payments per year.
At the time of writing, the college has received notice from the state that CGCC can expect to receive $7.9M allocation for the 2017-19 biennium.
Fiscal Year 2017-18 Operations Changes
The 2017-18 budget incorporates some operations changes. The following are the highlights in the coming year.
x Addition of 3 full time faculty
x Addition of 1.0 FTE in Facilities for an Administrative Assistant
x Not budgeted to replace Director of Pre-College Programs
x Creation of Publications/Marketing Department-Internal reorganization
x Creation of External Affairs Department (recruitment department)-Internal reorganization
x Distance Education Coordinator reduced to .5 FTE
x Addition of 1.0 FTE in Student Services to be shared by Financial Aid and Chief of StudentServices
x Reduction of 1 FTE for Special Projects Manager (will be funded through grant funding ifavailable at .5 FTE)
x Postponing IT equipment replacement cycles
x Phone services & long distance contract changes reducing on-going costs
x Not replacing Chief Financial Officer or Chief Operating Officer.
x President’s Office assistant moved to Academic Support to support Curriculum andAssessment. No plans to replace.
Page 11 of 227
BUDGET STRUCTURE
The college budget structure is organized by fund and by cost center within the General Fund. Funds are grouped according to purpose or source of funds per Oregon Budget Law: General Fund, Special Revenue Funds, Internal Service Funds, Capital Projects Funds, Debt Service Funds, Reserve Funds, Enterprise Funds, Fiduciary Funds, and Student Aid Funds (established to administer Federal, State and local student aid).
General Fund budget appropriations are categorized as: Instruction, Academic Support, Student Services, Institutional Support, Financial Aid, Plant Operation and Maintenance, Contingency, Debt Service, and Transfers. General Fund cost centers have been established for financial management and are consistent with State and Federal reporting requirements. Budget appropriations in other funds have separate totals for personal services, materials and services, capital outlay, debt service, and inter-fund transfers.
Basis of Budgeting
All of the funds are budgeted using the modified accrual basis of accounting in accordance with budgetary accounting practices. In modified accrual, revenues are recognized when they become measurable and available. Revenues are considered to be available when they are collectible within the current period or soon enough thereafter to pay liabilities of the current period. For this purpose, the college considers revenues to be available if they are collected within 60 days of the end of the current fiscal period. Expenditures generally are recorded when a liability is incurred, as under accrual accounting. However, long-term compensated absences are recorded only when payment is due.
Budget Development Accreditation standards and Oregon Budget Law require the college to demonstrate financial stability with sufficient cash flow and reserves to support its programs and services. Financial planning should reflect available funds, realistic development of financial resources, and appropriate risk management to ensure short-term solvency and anticipate long-term obligations, including payment of future liabilities. To meet the standards and provide sound financial planning, an internal budget projection is developed annually to ensure the college balances its resources and budget requirements to meet its mission and strategic plan.
Budget Changes after Adoption
Oregon budget law requires all college funds to be appropriated. Appropriations, the legal authority to spend, are by division in all funds. Appropriations may be changed during the fiscal year, within the limitations imposed by budget law. College staff monitors actual events and recommends changes as needed. The Board of Education makes changes by resolution.
Page 12 of 227
Budget Process
Board Appoints Budget Officer & Budget Committee
College Administration Prepares Proposed Budget
Budget Committee Reviews and Approves Budget
Publish Approved Budget and Notice of Budget Hearing
Public Hearing on Budget
Board Adopts Budget by June 30
Submit Property Tax Levy, Resolutions and Budget by July 15
Publish Notices of Budget Meetings
Page 13 of 227
General Fund Revenue The Community College Support Fund (CCSF) distribution model was used to estimate the amount of State revenue for Columbia Gorge Community College based on the Legislatively Proposed Budget of $556 million for the 2017-19 biennium. Tuition and fees are grouped in three categories of tuition, instructional fees, and special fees and represent 39.3 percent of General Fund revenue. The tuition budget is dependent on the tuition rate, credit and non-credit enrollment and the level of write-offs. This budget has forecasted an enrollment growth that just erases the decrease from the 2016-17 fiscal year. Between increased tuition and increased enrollment the tuition revenue is budgeted at 5% increase. Enrollment projections continue to be conservative, moderated by a continued economic expansion and low unemployment rates which reduce demand for professional education and retraining. The budget includes raising tuition and college-wide charges to $99 per credit tuition, adding a $3 technology/facilities/safety fee and maintaining the $16 per credit general services fee. Property tax revenue is estimated to remain the same as the current year receipts. Property taxes represent 13 percent of General Fund revenue. The Budget Committee and Board of Education will be asked to approve the following property tax levies for 2017-18:
x A permanent tax rate levy of $0.2703 per $1,000 of taxable assessed value for the Columbia Gorge Community College District.
x A property tax levy in the amount of $1,498,525 for the Debt Service Fund - District General Obligation Bonds in Hood River and Wasco Counties
Other revenue sources include interest on deposited college funds, unrestricted and restricted gifts, lease revenue, and other income, and represent 1 percent of General Fund revenue. Beginning and Ending Fund Balance Beginning fund balance is equal to the prior year’s ending fund balance. Ending fund balance is the difference between total estimated sources and total estimated uses. Ending fund balance is budgeted in three categories: 1. Operating Contingency is budgeted at 2.3% of operational expenditures in the General Fund. Contingency funds can be spent once authorized by a supplemental budget or transfer appropriation.
2. Un‐appropriated ending fund balance can only be spent in an emergency created by civil disturbance or natural disaster.
Page 14 of 227
3. Reserved for future years are total sources less total expenses, contingency, and un‐appropriated ending balance. Reserved for future years funds can only be spent if authorized by a supplemental budget. Transfers In Transfers from Special Funds are estimated to be $200,000 and depend on the financial results of special fund activities. The following schedule of inter-fund transfers lists the budgeted transfers to the General Fund from Special Funds. Transfers from Special Funds represent 2.2 percent of General Fund revenue.
Transfers to General Fund from Special Funds FY 2017-18
Building Lease Fund $ 200,000
Total Transfers to General Fund from Special Funds $ 200,000
Revenue Source 2016-17 Adjusted Budget
% of Total
2017-18 Proposed
Budget
% of Total
State Support $ 4,122,600 47.1% $ 4,004,502 44.9%Property Tax $ 1,130,020 12.9% $ 1,130,717 12.7%Tuition & Fees $ 3,273,569 37.4% $ 3,503,101 39.2%Other Revenue & Transfers
$ 223,533 2.6% $ 289,845 3.2%
Total $ 8,749,222 100% $ 8,928,165 100%
45%
39%
13%
3% 2017‐18 General Fund Revenue$8,928,165
State
Tuition, Fees, & Sales
Property Tax
Other & Transfers In
Page 15 of 227
Expenditures
General Fund 2017-18 Proposed Expenditures and Requirements
Function 2016-17 Adjusted Budget
2016-17 % of Total
2017-18 Adopted Budget
2017-18 % of Total
Instruction $ 3,545,968 36.4% $ 3,532,890 37.5%
Academic Support 1,263,479 13.0 1,107,398 11.8
Student Services 980,685 10.1 1,162,533 12.3
Institutional Support 2,000,736 20.5 2,008,996 21.3
Student Financial Aid 27,650 0.2 21,905 0.2
Plant Operations & Maintenance 1,070,756 11.0 1,062,397 11.3
Contingency 220,000 2.3 220,000 2.3
Debt Service 34,430 0.3 31,955 0.3
Transfer to Special Funds 605,619 6.2 277,750 3.0
Total Operating Expenses $ 9,749,323 100.0% $ 9,425,825 100.0%
75%
19%
2.3%3.3%
2017‐18 General FundExpenditures by Object
$9,425,825
Personnel
Materials & Services
Contingency
Transfers & Debt Service
Page 16 of 227
Wage, Salary, and Employer Payroll Expense Factors
Personnel expenses account for 75 percent of the General Fund budget and 49% of all funds. Personnel expenses include wages and salaries and associated employer payroll taxes, expenses and benefits. Collective bargaining agreements (CBA) set wage and salary placements and amounts for represented employees. The three-year represented employees CBA renewed July 1, 2015 and expires June 30, 2018. Budget estimates are based on current full-time or part-time faculty salary schedules that include a 1% salary step increase for fiscal year 2017-18. Classified employee step increases are based on employee anniversary dates and salary schedule. Management and confidential employee salaries are based on the salary schedule approved by the CGCC Board of Education on July 1, 2013 and are projected to receive 3% step increases in 2017-18, if eligible.
The budget document details other payroll expenses within each cost center or special fund. Social security and Medicare taxes are 7.65% of wages up to $127,200 per year. Workers compensation premiums are estimated to be 3.99% of wages for custodial and maintenance employees and 0.0.530% of wages for all other employees based on the current year’s premiums. The State Workers Benefit Fund Assessment to employers is based on the current rate of 0.014 cents per hour worked. Unemployment insurance tax is estimated to be 1.8% of wages up to $38,400 per year.
The Oregon Public Employees Retirement System (PERS) employer contribution rates are set every two years based on actuarial valuations. The PERS employer rates for 2017-19, effective July 1, 2017 through June 30, 2019, are based on the December 31, 2015 valuations. The PERS rate applied to Tier 1 and Tier 2 members is 16.72% of wages. The Oregon Public Services Retirement Plan (OPSRP) rate is 10.14% of wages in the upcoming fiscal year.
The following table shows the current CGCC employer rate history since January 1, 2004 when PERS legislative reforms took effect creating OPSRP.
Page 17 of 227
Effective Dates Net PERS Rate
PERS UAL Rate Credit
Total PERS Expense
PERS Tier 1&Tier 2 1/1/2004-6/30/2005 0.0064 0.1062 0.1126 7/1/2005-2/28/2006 0.0502 0.1071 0.1573 3/1/2006-6/30/2007 0.0502 0.0637 0.1139 7/1/2007-6/30/2009 0.0409 0.1091 0.1500 7/1/2009-6/30/2011 0.0288 0.0913 0.1201 7/1/2011-6/30/2013 0.1063 0.0564 0.1627 071/2013-6/30/2015 0.1102 0.0561 0.2103 07/1/2015-6/30/2017 0.1393 0.0430 0.1823 07/01/2017-06/30/2019 0.1672 0.0430 0.2102 OPSRP 1/1/2004-6/30/2005 0.0804 0.0000 0.0804 7/1/2005-2/28/2006 0.0804 0.0000 0.0804 3/1/2006-6/30/2007 0.0167 0.0637 0.0804 7/1/2007-6/30/2009 0.0656 0.1091 0.1747 7/1/2009-6/30/2011 0.0352 0.0913 0.1265 7/1/2011-6/30/2013 0.0897 0.0564 0.1461 07/1/2013-6/30/2015 0.0912 0.0561 0.1913 07/1/2015-6/30/2017 0.0838 0.0430 0.1268 07/01/2017 –
06/30/2019 0.1014 0.0430 0.1444
The PERS employer contributions represent approximately 35% of the total cost for all other payroll expenses. These rates do not include the mandatory 6 percent employee contribution for eligible employees.
Medical, vision, dental, disability, life, and accidental death and dismemberment insurance are provided to full-time employees through the Oregon Educator’s Benefit Board and Standard Insurance Company. The employer cost of health insurance represents approximately 42% of the total cost for other payroll expenses. The total employer cost of health insurance premiums has exceeded PERS employer contributions since fiscal year 2008-09. Transfers Out A transfer from the General Fund of $5,000 to the Co-curricular Activities Fund is budgeted to balance resources and requirements of planned co-curricular activities. A transfer of $12,750 from the General Fund to the Federal Student Aid Fund is budgeted as required program matching funds. A transfer of $50,000 from the General Fund to the Gorge Scholars for tuition waivers is budgeted consistent with current year estimated use of the program. A transfer of $30,000 from the General Fund to the Student Waiver Fund to compensate the college’s student government officers. In accordance with reserve guidelines in Board Policy 50.E, the budget transfers from the General Fund of $180,000 to the Reserve for General Operations.
Page 18 of 227
The following schedule of inter-fund transfers lists the budgeted transfers to Special Funds from the General Fund.
Transfers to Special Funds from General Fund FY 2017-18
Transfer to Co-curricular Activities Fund from General Fund $ 5,000
Transfer to Federal Student Aid from General Fund 12,750
Transfer to Gorge Scholar Program 50,000
Transfer to Student Waivers 30,000
Transfer to Reserve Fund – General Operations 180,000
Total Transfers to Special Funds from General Fund $ 277,750
The contingency budget of $220,000 represents 2.3 percent of operating expenditures. Contingency accounts for uncertainty in the level of State appropriations, pending payroll benefit cost increases and other unanticipated expenditures or revenue shortfalls.
OTHER FUNDS DESCRIPTIONS Special Revenue Fund The Special revenue fund is used to account for the proceeds of specific revenue sources (other than special assessments, expendable trusts, or for major capital projects) that are legally restricted to expenditure for specific purposes. Special Revenue Fund budget appropriations have separate totals for personal services, materials and services, capital outlay, debt service, and inter-fund transfers. Internal Service Fund
The Internal Service Fund accounts for the financing of goods or services provided to other units of the college, or to other agencies, on a cost-reimbursement basis. This fund was eliminated in the 2017-18 budget. The use of this fund was not clear and it was too much of an administrative burden. Capital Project Funds
x 301 - Capital Projects Fund accounts for Capital Construction for property purchases in Hood River related to the 2013 Full Faith and Credit Loan.
Page 19 of 227
Currently, bond principle is currently paid from existing bond proceeds with interest payments paid directly from the General Fund. Post-recession enrollment declines have prompted a reevaluation of capital construction needs originally identified in the 2012 Facilities Master Plan. Apart from bond principal payments, Materials & Supplies budget in the Capital Project Funds is appropriated for evaluation of alternative site development options and possible site preparation 302 - The State Capital Projects Fund accounts for State of Oregon capital construction and improvements projects.
Debt Service Fund
x 402 - The Debt Service District G.O. Bonds accounts for the accumulation of resources to pay the principal and interest on General Obligation Bonds, Series 2005 Approved by district voters of Hood River and Wasco Counties. These bonds were refinanced in fiscal year 2012-13.
x 451 - The Pension Bond Debt Service Dept. Code 451 accounts for the
accumulation of resources to pay the principal and interest on pension obligation bonds issued by the College in 2003 and is funded by a credit to the College’s PERS employer rate beginning May 1, 2003.
Reserve Funds
x 501 - Established in FY 2005-2006, the Reserve Fund for Facilities and Grounds Maintenance provides funding for long term facilities and grounds maintenance expenditures. Any funds not expended will remain in the fund for future use. A balance of $222,200 is appropriated for fiscal year 2017-18.
x 502 - Established in FY 2010-11, the Reserve Fund for General Operations
provides future funding for general operations. Enterprise Funds
x 600 - Other Enterprise Activities Fund accounts for self-supporting programs and activities. Revenues received in excess of requirements are not legally restricted and may support general college operations.
x 601 - College Bookstore - The College Bookstore Fund accounts for revenue and expenditures of the College bookstore which stocks student textbooks and
Page 20 of 227
supplies, general merchandise, and items for internal sales to college departments. The budget supports a retail bookstore on The Dalles campus and for counter service on the Hood River Indian Creek campus.
Fiduciary or Agency Funds
Student Club Fund accounts for the financial activities of student organizations, including;
x The Student Council Fund accounts for receipts and expenses for student activities and fund raisers separate from the General Fund.
x The Phi Theta Kappa Fund accounts for student honor society activities separate from the General Fund.
x Environmental Club Fund x Student Nurse Association Fund x Delta Energy Club x Multicultural Club
Student Aid Funds
x 800 - Federal Student Aid Fund accounts for the College’s participation in US Department of Education Title IV Federal student aid programs (Pell Grant, Federal Supplemental Educational Opportunity Grant, Federal Work-Study, and Direct Loan programs). CGCC administration of Title IV programs began summer, 2011
x 805 - Scholarship Fund accounts for the receipt and distribution of third-party scholarships
Page 21 of 227
Dr. Frank Toda President
Bill B
ohnC
hief Technology and Planning O
fficer Jim
Austin
Director of
Facilities Services
Lori Ufford
Chief A
cademic
Officer
VA
CA
NT
Chief Financial
Officer
Colum
bia Gorge C
omm
unity College
Organizational C
hart- As of 4/19/2017
Tiffany Prince
Adm
in Asst. to the
President & B
OE
Gail G
illilandPresident’s O
ffice A
A (PT)
Rick Leibow
itzSB
DC
Regional
Director
Stephanie H
oppeFoundation
Director
VA
CA
NT
Director of H
uman
Resources
Inocente Olivan
Facilities Services M
anagerC
ourtney Judah H
uman R
esources C
oordinator
Ann W
illis M
anager of Payroll &
Benefits
Israel Ayala
Guevara
Small B
uisness C
ounseling Specialist(s)(PT)
Todd Meislahn
Small B
usiness M
anagement
Instructor/C
ounselor(PT)
Adam
Gietl
Manager of
Netw
ork Services
Danny D
ehazeO
nline Services
Specialist
Ron W
atrusLab A
ide
Nancey P
attenD
ir. of Childcare
Resource &
Ref.
Noem
i Ochoa
Bilingual Early C
hildhood Specialist(PT)
Kristen R
ichelderferC
hildcare Partners A
dmin A
sst
Lisa Desw
ertC
ontroller
Rosalie K
ellyB
ookstore M
anager
Teresa Cum
mings
PT B
ookstore S
pecialists(PT)
Am
anda Bernal
Foundation Adm
in A
sst (PT)
Doug R
olandM
ichael ZiturG
roundskeeper
Brian Fix
Pam
Hill
Jorge-Basilio
Rosales
Debbie K
ochisR
osina Loera C
aleb McLean
Julian Rivera (P
T)C
ustodians
Richard Jepson
ITS Com
puter Support
Technician II
Sid S
pauldingM
anager of Accts
Receivable &
G
rant Acct.
Marty Fiegenbaum
Accounting
Specialist- A/P
Joyce ZrelakA
ccounting Specialist- A
/R
Mary K
ramer
Director of C
TE, Science, &
Math
Departm
entsScience
Math
CAO
SEarly C
hildhood Ed
RET
BusinessC
omputer Science
VA
CA
NT
Director of
Transfer & Pre-
College
Programs
Departm
entsSocial Sciences
EnglishABE/G
ED/ESO
LArts & H
umanities
John Schoppert
Director of
Library Services
Mary M
artinA
dmin. A
sst. to the C
AO
Anne K
ellyA
dult Literacy C
oordinator(PT)
Matt FitzpatrickPre-C
ollege Specialist II
Bernardita R
amos
ESOL Inst. A
sst. (PT)
Kelly W
ileyPre-C
ollege/Lit. Inst. A
sst.(PT)
Gabriela M
artìnez M
ercierLibrary A
sst II
Doris Jepson
Director of N
ursing &
Health
Occupations
EMS
Angela Jones
Nursing &
Health
Occ. A
A
James B
eedieInst. A
sst. – Tutor(PT)
Dan S
patzC
omm
unity Outreach
Coordinator
Susan Lew
is Instructional C
oordinator
Suzanne B
urdA
dult Continuing Ed.
Coor./R
ET Prog. C
oord.
Paula A
scher D
istance Learning/Instructional Tech.
Coord.
Kristen K
aneC
urriculum &
A
ssessment C
oord./Psychology Faculty
Gail G
illilandC
urriculum &
A
ssessment A
dmin
Asst(PT)
Mike Taphouse
Dir. of A
dvising &
Career Services
Sara V
iemeister
Director of
Financial Aid
Jennifer C
hristensenFinancial A
id Specialist III
Ryan B
ruscoK
elly Sullivan
Academ
ic A
dvisor(s)
Tama B
oltonA
cademic
Advisor- O
regon Prom
ise
Michelle C
ochranStudent Life A
dvisor(PT)
Shayna D
ahlStudents Services
Support C
oordinator
Daw
n Sallee-
JustesenR
egistrar
Jessica G
riffin-Connor
SSAA
II
James C
loinger, JrN
icole Hughes
Rhianna B
yrd(PT)
Student S
ervices A
dmin. A
sst. – A
dmis. &
Enrollm
ent
Hum
an Resources
Sm
all Business D
evelopment C
enter
Facilities Services
Foundation
Information Technology S
ervices
Business O
ffice
Faculty
Instructional Services
Student S
ervices
VA
CA
NT
Maintenance
Am
anda Bernal
Instructional Services-A
A
Peg C
aliendoSpecial Projects
Officer
Eric S
tudebakerC
hief Student Services O
fficer
Full-time/Part-
time Faculty
Colum
bia Gorge C
omm
unity College
Page 22 of 227
Chief Technology & Planning Officer
President
Administrative Assistant (1.0 FTE)
Controller (1.0 FTE)
Accounting Manager
AR Specialist
AP Specialist
Manager of Network Services
Online Services Specialist
Computer Tech Support Tech (1.5 FTE)
Human Resources Director
Manager of Payroll & Benefits
Foundation Director (0.5 FTE)
Administrative Assistant (0.5 FTE)
POSITION 2015-16 2016-17 2017-2018Exempt
President 1.0 1.0 1.0Chief Technology and Planning Officer 1.0 1.0 1.0 Chief Financial Officer 1.0 1.0 Chief Operating Officer 1.0 Manager of Network Services 1.0 1.0 1.0 Controller 0.5 0.5 1.0Human Resources Director 1.0 1.0Accounting Manager 1.0 1.0 1.0 Manager of Payroll & Benefits 1.0 1.0Payroll & Benefits Coordinator 1.0Human Resources Coordinator 1.0Foundation Director 1.00 1.0 0.5
Confidential Admin Assistant 2.00 1.0 1.0
Classified Accounting Clerks (AR & AP) 2.0 2.0 2.0 Online Services Specialist 1.0 1.0 1.0 IT Computer Support Tech 2.0 1.5 1.5Admin Assistant 1.5 1.0 0.5
Total 17 16 13.5
Pag
e 23
of 2
27
GE
NE
RA
L FU
ND
Pag
e 24
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GEN
ERAL
FU
ND
RES
OU
RC
ES
STAT
E SO
UR
CES
100-
00-0
00-0
0-41
1100
00ST
ATE
CO
MM
UN
ITY
CO
LLEG
E SU
PPO
RT
3,00
6,92
45,
241,
152
4,12
2,60
04,
004,
502
(118
,098
)97
%TO
TAL
STAT
E SO
UR
CES
3,00
6,92
45,
241,
152
4,12
2,60
04,
004,
502
44.9
%(1
18,0
98)
97%
LOC
AL S
OU
RC
ES -
PRO
PER
TY T
A X10
0-00
-000
-00-
4201
0000
WAS
CO
CU
RR
ENT
PRO
PER
TY T
AX48
9,06
350
1,03
354
4,85
154
4,85
10
100%
100-
00-0
00-0
0-42
0200
00W
ASC
O P
RIO
R Y
EAR
S PR
OPE
RTY
TAX
34,2
6435
,791
18,6
6618
,666
010
0%10
0-00
-000
-00-
4203
0000
OTH
ER T
AXES
WAS
CO
76
,549
1,13
00
00
na10
0-00
-000
-00-
4211
0000
HO
OD
RIV
ER C
UR
REN
T PR
OPE
RTY
TAX
485,
404
507,
248
559,
247
560,
000
753
100%
100-
00-0
00-0
0-42
1200
00H
OO
D R
IVER
PR
IOR
YEA
RS
PRO
PER
TY T
AX10
,240
14,1
255,
190
5,20
010
100%
100-
00-0
00-0
0-42
1300
00O
THER
TAX
ES H
OO
D R
IVER
5,93
51,
817
2,06
62,
000
(66)
97%
TOTA
L LO
CAL
SO
UR
CES
- PR
OPE
RTY
TAX
1,10
1,45
51,
061,
146
1,13
0,02
01,
130,
717
12.7
%69
710
0%
TUIT
ION
100-
00-0
00-0
0-44
0100
00C
RED
IT IN
-DIS
TRIC
T TU
ITIO
N1,
740,
443
1,56
7,34
51,
699,
760
1,78
4,42
584
,665
105%
100-
00-0
00-0
0-44
0200
00C
RED
IT O
UT-
OF-
DIS
TRIC
T TU
ITIO
N10
6,62
284
,539
83,7
1388
,000
4,28
710
5%10
0-00
-000
-00-
4403
0000
CR
EDIT
OU
T-O
F-ST
ATE
TUIT
ION
570,
401
548,
730
569,
614
597,
836
28,2
2210
5%10
0-00
-000
-00-
4404
0000
CR
EDIT
NO
N B
OR
DER
STA
TE T
UIT
ION
00
00
0na
100-
00-0
00-0
0-44
1100
00N
ON
-CR
EDIT
TU
ITIO
N49
,045
25,8
2423
,549
23,5
490
100%
100-
00-0
00-0
0-44
1300
00H
IGH
SC
HO
OL
TUIT
ION
00
00
0na
100-
00-0
00-0
0-44
1400
00G
ED T
UIT
ION
00
00
0na
100-
00-0
00-0
0-44
1500
00ES
OL
TUIT
ION
00
00
0na
100-
00-0
00-0
0-44
1600
00SP
ANIS
H G
ED T
UIT
ION
00
00
0na
100-
00-0
00-0
0-44
1700
00SM
ALL
BUSI
NES
S M
GM
T TU
ITIO
N0
3,54
95,
460
5,50
040
101%
100-
00-0
00-0
0-44
1800
00PR
E C
OLL
EGE
TUIT
ION
00
00
0na
100-
00-0
00-0
0-44
7200
00C
R-T
UIT
ION
WAI
VER
S-C
LASS
IFIE
D/C
ON
FID
ENTI
AL0
0(1
2,04
4)(5
,000
)7,
044
42%
100-
00-0
00-0
0-44
7300
00C
R-T
UIT
ION
WAI
VER
S-FA
CU
LTY
00
(10,
308)
(5,0
00)
5,30
849
%10
0-00
-000
-00-
4474
0000
CR
-TU
ITIO
N W
AIVE
RS-
MAN
AGEM
ENT
00
(7,0
00)
(5,0
00)
2,00
071
%10
0-00
-000
-00-
4475
0000
NO
NC
R -T
UIT
ION
WAI
VER
S-C
LASS
IFIE
D/C
ON
FID
00
(1,1
00)
(2,5
00)
(1,4
00)
227%
100-
00-0
00-0
0-44
7600
00N
ON
CR
-TU
ITIO
N W
AIVE
RS-
FAC
ULT
Y0
0(8
01)
(801
)0
100%
100-
00-0
00-0
0-44
7700
00N
ON
CR
- TU
ITIO
N W
AIVE
RS-
MAN
AGEM
ENT
00
(500
)(5
00)
010
0%10
0-00
-000
-00-
4491
0000
BAN
K C
ARD
DIS
CO
UN
T FE
ES(2
9,43
2)(2
6,09
7)(1
8,28
0)(1
8,28
0)0
100%
100-
00-0
00-0
0-44
9500
00TU
ITIO
N A
LLO
WAN
CE
& BA
D D
EBT
(1,7
88)
(54,
513)
00
0na
TOTA
L TU
ITIO
N2,
435,
291
2,14
9,37
62,
332,
063
2,46
2,22
927
.6%
130,
166
106%
INST
RU
CTI
ON
AL F
EES
100-
00-0
00-0
0-45
0100
00IN
STR
UC
TIO
NAL
FEE
S20
2,31
518
8,76
133
6,22
833
6,22
80
100%
100-
00-0
00-0
0-45
0200
00M
ATER
IALS
FEE
S98
70
5050
na10
0-00
-000
-00-
4503
0000
SER
VIC
E FE
E32
5,94
436
4,89
741
9,42
341
9,42
30
100%
100-
00-0
00-0
0-45
0700
00M
OO
DLE
FEE
S15
,130
12,1
2512
6,04
912
6,04
90
100%
100-
00-0
00-0
0-45
0800
00TE
CH
NO
LOG
Y/FA
CIL
ITIE
S/SA
FETY
FEE
00
074
,868
74,8
68na
Pag
e 25
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L IN
STR
UC
TIO
NAL
FEE
S54
3,48
756
5,78
988
1,70
095
6,61
810
.7%
74,9
1810
8%
SPEC
IAL
FEES
100-
00-0
00-0
0-45
5100
00AM
ER H
EAR
T AS
SOC
FEE
S8,
945
14,7
369,
688
9,68
80
100%
100-
00-0
00-0
0-45
5200
00AP
PLIC
ATIO
N F
EES
4,90
03,
600
894
4,00
03,
106
447%
100-
00-0
00-0
0-45
5300
00C
OLL
ECTI
ON
FEE
S(2
,449
)(1
6,44
0)80
100
2012
5%10
0-00
-000
-00-
4556
0000
GR
ADU
ATIO
N M
ATER
IALS
FEE
00
00
0na
100-
00-0
00-0
0-45
5700
00N
SF C
HEC
K FE
E0
2541
410
100%
100-
00-0
00-0
0-45
5800
00PE
STIC
IDE
CER
T TE
ST F
EES
2,17
02,
505
1,85
31,
853
010
0%10
0-00
-000
-00-
4559
0000
TEST
ING
FEE
S5,
943
5,07
24,
033
4,50
046
711
2%10
0-00
-000
-00-
4560
0000
RU
NN
ING
STA
RT
CO
NTR
ACT
FEE
8,91
517
,719
10,2
0410
,204
010
0%10
0-00
-000
-00-
4561
0000
CO
LLEG
E N
OW
TR
ANSC
RIP
T FE
E27
,991
30,8
3920
,602
40,0
0019
,398
194%
100-
00-0
00-0
0-45
6200
00PR
OC
ESSI
NG
FEE
134
100
6510
035
154%
100-
00-0
00-0
0-45
6300
00EA
RLY
CO
LLEG
E FE
E0
00
00
na10
0-00
-000
-00-
4565
0000
TRAN
SCR
IPT
FEE
1,26
01,
255
829
1,50
067
118
1%10
0-00
-000
-00-
4591
0000
LATE
FEE
7,06
718
,042
14,7
6914
,769
010
0%10
0-00
-000
-00-
4593
0000
PRO
GR
AM D
EPO
SIT
(500
)50
0(3
,251
)(2
,500
)75
177
%10
0-00
-000
-00-
4599
0000
CAS
H O
VER
/(SH
OR
T)12
(13)
(1)
(1)
010
0%TO
TAL
SPEC
IAL
FEES
64,3
8877
,940
59,8
0684
,254
0.9%
24,4
4814
1%
OTH
ER R
EVEN
UE
SOU
RC
ES10
0-00
-000
-00-
4601
0000
IND
IREC
T C
OST
REV
ENU
E-O
PER
ATIN
G37
,308
8,22
50
00
na10
0-00
-000
-00-
4603
0000
OTH
ER O
PER
ATIN
G R
EVEN
UE
24,6
009,
732
17,1
9917
,199
010
0%10
0-00
-000
-00-
4604
0000
ADM
INIS
TRAT
IVE
CO
ST A
LLO
WAN
CE
REV
ENU
E2,
410
2,43
50
00
na10
0-00
-000
-00-
4611
0000
INTE
RES
T IN
VEST
MEN
TS47
,687
35,3
2021
,591
30,0
008,
409
139%
100-
00-0
00-0
0-46
1200
00IN
TER
EST
TAXE
S38
7882
200
118
244%
100-
00-0
00-0
0-46
1400
00G
AIN
/LO
SS O
N S
ALE
OF
SEC
UR
ITIE
S(3
6,38
3)(1
4,28
9)(1
1,41
1)(1
1,41
1)0
100%
100-
00-0
00-0
0-46
2100
00O
THER
NO
NO
PER
ATIN
G R
EVEN
UE
(5,6
49)
953
1,40
71,
407
010
0%10
0-00
-000
-00-
4652
0000
RES
TRIC
TED
GIF
TS0
00
00
na10
0-00
-000
-00-
4653
0000
RES
TRIC
TED
GIF
TS N
UR
SIN
G43
,100
26,6
0043
,100
43,1
000
100%
100-
00-0
00-0
0-46
5400
00R
ESTR
ICTE
D G
IFTS
RET
00
00
0na
TOTA
L O
THER
REV
ENU
E SO
UR
CES
113,
111
69,0
5471
,968
80,4
950.
9%8,
527
112%
SALE
S &
SER
VIC
ES R
EVEN
UE
100-
00-0
00-0
0-47
0100
00AT
M S
HAR
ING
REV
ENU
E27
025
110
920
091
183%
100-
00-0
00-0
0-47
0600
00LI
BRAR
Y SE
RVI
CES
REV
ENU
E4,
121
2,07
11,
153
1,50
034
713
0%10
0-00
-000
-00-
4708
0000
REN
TAL
REV
ENU
E1,
005
225
857,
500
7,41
588
24%
100-
00-0
00-0
0-47
1200
00VE
ND
ING
REV
ENU
E11
416
1850
3227
8%10
0-00
-000
-00-
4715
0000
KEY
REV
ENU
E20
00
100
0na
TOTA
L SA
LES
& S
ERVI
CES
REV
ENU
E5,
530
2,56
31,
365
9,35
00.
1%7,
885
685%
TRAN
SFER
S IN
100-
00-0
00-0
0-49
0200
00TR
ANSF
ERS
FRO
M S
PEC
IAL
FUN
DS
2,40
6,85
243
0,20
015
0,20
020
0,00
049
,800
133%
Pag
e 26
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L TR
ANSF
ERS
IN2,
406,
852
430,
200
150,
200
200,
000
2.2%
49,8
0013
3%
TOTA
L G
ENER
AL F
UN
D R
EVEN
UE
9,67
7,03
89,
597,
219
8,74
9,72
28,
928,
165
100%
178,
443
102%
100-
00-0
00-0
0-30
0000
00N
ET W
OR
KIN
G C
APIT
AL C
ARR
YOVE
R64
1,71
781
9,51
42,
130,
000
1,50
0,00
0(6
30,0
00)
70%
TOTA
L G
ENER
AL F
UN
D R
ESO
UR
CES
10,3
18,7
5510
,416
,734
10,8
79,7
2210
,428
,165
(451
,557
)96
%
Pag
e 27
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GEN
ERAL
FU
ND
REQ
UIR
EMEN
TSIN
STR
UC
TIO
N
GEN
ERAL
AC
ADEM
IC IN
STR
UC
TIO
N10
0-11
-101
-00-
0000
ARTS
& H
UM
ANIT
IES
496,
475
162,
591
170,
991
148,
705
1.6%
(22,
286)
87%
100-
11-1
02-0
0-00
00BU
SIN
ESS
ADM
INIS
TRAT
ION
204,
547
57,9
4158
,732
47,9
100.
5%(1
0,82
2)82
%10
0-11
-105
-00-
0000
HEA
LTH
& W
ELLN
ESS
39,2
0334
,161
38,1
6549
,626
0.5%
11,4
6113
0%10
0-11
-106
-00-
0000
MAT
H23
1,58
824
5,09
019
0,02
323
1,34
92.
5%41
,326
122%
100-
11-1
07-0
0-00
00SC
IEN
CE
368,
513
363,
270
398,
287
361,
181
3.8%
(37,
106)
91%
100-
11-1
08-0
0-00
00SO
CIA
L SC
IEN
CE
221,
526
298,
031
298,
497
365,
021
3.9%
66,5
2412
2%10
0-11
-109
-00-
0000
FIR
ST A
ID &
CPR
4,41
73,
043
4,77
24,
876
0.1%
104
102%
100-
11-1
10-0
0-00
00EA
RLY
CO
LLEG
E77
30
00
0.0%
0na
100-
11-1
11-0
0-00
00W
RIT
ING
, REA
DIN
G, L
ITER
ATU
RE,
& L
ANG
UAG
E0
246,
450
281,
396
328,
580
3%47
,184
117%
1,56
7,04
21,
410,
576
1,44
0,86
31,
537,
248
96,3
85C
AREE
R &
TEC
HN
ICAL
ED
PR
EP10
0-12
-121
-00-
0000
CO
MPU
TER
APP
LIC
ATIO
NS/
OFC
SYS
131,
788
81,2
6599
,213
72,9
320.
8%(2
6,28
1)74
%10
0-12
-122
-00-
0000
CO
MPU
TER
SC
IEN
CE
93,7
4196
,938
105,
523
108,
324
1.1%
2,80
110
3%10
0-12
-125
-00-
0000
EMER
GEN
CY
MED
TEC
H P
RO
GR
AM28
,733
24,9
8028
,447
52,2
890.
6%23
,842
184%
100-
12-1
27-0
0-00
00N
UR
SIN
G73
8,92
680
6,50
973
5,36
281
6,74
48.
7%81
,382
111%
100-
12-1
28-0
0-00
00O
THER
PR
OFE
SSIO
NAL
TEC
HN
ICAL
146,
469
52,6
0956
,375
49,9
510.
5%(6
,424
)89
%10
0-12
-129
-00-
0000
PRE-
CO
LLEG
E M
ATH
105,
864
64,7
7310
4,03
265
,348
0.7%
(38,
684)
63%
100-
12-1
30-0
0-00
00R
ENEW
ABLE
EN
ERG
Y28
7,41
824
0,50
828
8,51
726
4,53
62.
8%(2
3,98
1)92
%10
0-12
-131
-00-
0000
MED
ICAL
ASS
ISTI
NG
116,
464
120,
418
143,
383
115,
680
1.2%
(27,
703)
81%
100-
12-1
33-0
0-00
00M
EDIC
AL T
ERM
INO
LOG
Y16
,574
17,5
5517
,371
34,2
150.
4%16
,844
197%
1,66
5,97
71,
505,
556
1,57
8,22
31,
580,
020
1,79
7C
AREE
R &
TEC
HN
ICAL
ED
SU
PPLE
MEN
TAL
100-
12-1
41-0
0-00
00C
NA/
CM
A44
,551
24,2
1845
,848
00.
0%(4
5,84
8)na
100-
12-1
42-0
0-00
00SM
ALL
BUSI
NES
S D
EVEL
OPM
ENT
CTR
56,4
1574
,036
104,
607
86,8
520.
9%(1
7,75
5)83
%10
0-12
-143
-00-
0000
SMAL
L BU
SIN
ESS
MAN
AGEM
ENT
31,3
790
00
0.0%
0na
132,
345
98,2
5415
0,45
586
,852
(63,
603)
PR
E-C
OLL
EGE
(DEV
ELO
PMEN
TAL
ED)
100-
13-1
61-0
0-00
00PR
E C
OLL
EGE
135,
803
147,
361
135,
751
146,
000
1.5%
10,2
4910
8%10
0-13
-162
-00-
0000
ENG
LISH
SPE
AKER
S O
F O
THER
LAN
GU
AGES
102,
410
80,7
4471
,830
104,
725
1.1%
32,8
9514
6%10
0-13
-163
-00-
0000
POST
SEC
ON
DAR
Y R
EMED
IAL
157,
059
51,7
1416
8,84
678
,046
0.8%
(90,
800)
46%
395,
272
279,
818
376,
427
328,
771
(47,
656)
OTH
ER R
EIM
BU
RSE
ABLE
INST
RU
CTI
ON
100-
14-1
71-0
0-00
00AD
ULT
CO
NTI
NU
ING
ED
UC
ATIO
N57
,176
16,9
800
00.
0%0
na10
0-14
-172
-00-
0000
HEA
LTH
& S
AFET
Y AD
ULT
ED
UC
ATIO
N22
,388
21,5
110
00.
0%0
na79
,564
38,4
910
00
TOTA
L IN
STR
UC
TIO
N3,
840,
200
3,33
2,69
63,
545,
968
3,53
2,89
037
.5%
(13,
078)
Pag
e 28
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ACAD
EMIC
SU
PPO
RT
100-
20-2
01-0
0-00
00IN
STR
UC
TIO
NAL
AD
MIN
ISTR
ATIO
N47
8,04
954
8,79
577
0,39
877
2,97
98.
2%2,
581
100%
100-
20-2
03-0
0-00
00D
ISTA
NC
E ED
UC
ATIO
N14
2,37
010
9,13
823
3,63
197
,951
1.0%
(135
,680
)42
%10
0-20
-204
-00-
0000
INST
RU
CTI
ON
AL S
TAFF
DEV
ELO
PMEN
T14
,600
5,39
68,
745
8,50
00.
1%(2
45)
97%
100-
20-2
21-0
0-00
00LI
BRAR
Y27
9,76
416
4,87
425
0,70
522
7,96
92.
4%(2
2,73
6)91
%TO
TAL
ACAD
EMIC
SU
PPO
RT
914,
783
828,
202
1,26
3,47
91,
107,
398
11.7
%(1
56,0
81)
STU
DEN
T SE
RVI
CES
100-
30-3
01-0
0-00
00R
EGIS
TRAT
ION
& A
DM
ISSI
ON
S28
7,44
624
6,21
642
9,24
130
8,71
53.
3%(1
20,5
26)
72%
100-
30-3
02-0
0-00
00AD
VISI
NG
331,
916
214,
387
237,
924
216,
751
2.3%
(21,
173)
91%
100-
30-3
03-0
0-00
00FI
NAN
CIA
L AI
D A
DM
INIS
TRAT
ION
182,
051
136,
105
168,
695
192,
573
2.0%
23,8
7811
4%10
0-30
-304
-00-
0000
CAR
EER
SER
VIC
ES59
,263
795
800
800
0.0%
010
0%10
0-30
-305
-00-
0000
STU
DEN
T R
ECO
GN
ITIO
N6,
257
6,85
76,
235
8,20
00.
1%1,
965
132%
100-
30-3
06-0
0-00
00AD
A SE
RVI
CES
14,5
3744
,239
72,7
4095
,235
1.0%
22,4
9513
1%10
0-30
-310
-00-
0000
STU
DEN
T SU
CC
ESS
INIT
IATI
VES
54,3
907,
358
16,0
418,
000
0.1%
(8,0
41)
50%
100-
30-3
15-0
0-00
00EX
TER
NAL
AFF
AIR
S0
00
177,
575
1.9%
177,
575
na10
0-30
-316
-00-
0000
STU
DEN
T SE
RVI
CES
0
00
140,
066
1.5%
140,
066
na10
0-30
-321
-00-
0000
GED
TES
TIN
G15
20
00
0.0%
0na
100-
30-3
31-0
0-00
00ST
UD
ENT
GO
VER
NM
ENT
10,5
2912
,672
43,0
419,
250
0.1%
(33,
791)
21%
100-
30-3
32-0
0-00
00PH
I TH
ETA
KAPP
A6,
321
8,11
95,
968
5,36
80.
1%(6
00)
90%
TOTA
L ST
UD
ENT
SER
VIC
ES95
2,86
267
6,74
998
0,68
51,
162,
533
12.3
%18
1,84
8
INST
ITU
TIO
NAL
SU
PPO
RT
100-
50-5
01-0
0-00
00G
OVE
RN
ING
BO
ARD
23,3
1323
,218
28,2
9918
,714
0.2%
(9,5
85)
66%
100-
50-5
02-0
0-00
00PR
ESID
ENT'
S O
FFIC
E44
5,22
937
7,93
041
3,85
436
9,33
93.
9%(4
4,51
5)89
%10
0-50
-503
-00-
0000
PUBL
IC IN
FO &
CO
MM
UN
ITY
REL
ATIO
NS
68,6
8874
,845
77,9
4095
,582
1.0%
17,6
4212
3%10
0-50
-504
-00-
0000
ELEC
TIO
NS
2,10
60
5,20
00
0.0%
(5,2
00)
na10
0-50
-505
-00-
0000
ACC
RED
ITAT
ION
20,4
4914
,252
014
,700
0.2%
14,7
00na
100-
50-5
11-0
0-00
00BU
SIN
ESS
OFF
ICE
408,
546
424,
150
386,
419
295,
837
3.1%
(90,
582)
77%
100-
50-5
12-0
0-00
00IN
SUR
ANC
E/LE
GAL
/AU
DIT
226,
979
250,
634
156,
946
129,
678
1.4%
(27,
268)
83%
100-
50-5
21-0
0-00
00H
UM
AN R
ESO
UR
CES
484,
467
335,
997
341,
959
231,
836
2.5%
(110
,123
)68
%10
0-50
-531
-00-
0000
RES
OU
RC
E D
EVEL
OPM
ENT
221,
466
119,
692
130,
153
78,8
360.
8%(5
1,31
7)61
%10
0-50
-541
-00-
0000
INFO
RM
ATIO
N T
ECH
NO
LOG
Y SE
RVI
CES
602,
164
643,
581
450,
150
722,
995
7.7%
272,
845
161%
100-
50-5
51-0
0-00
00C
OM
MU
NIC
ATIO
NS
63,8
9763
,823
9,81
651
,479
0.5%
41,6
6352
4%TO
TAL
INST
ITU
TIO
NAL
SU
PPO
RT
2,56
7,30
42,
328,
121
2,00
0,73
62,
008,
996
21.3
%8,
260
FIN
ANC
IAL
AID
100-
60-6
01-0
0-00
00FI
NAN
CIA
L AI
D17
,842
22,9
2627
,650
21,9
050.
2%(5
,745
)79
%TO
TAL
FIN
ANC
IAL
AID
17,8
4222
,926
27,6
5021
,905
0.2%
(5,7
45)
Pag
e 29
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PLAN
T O
PER
ATIO
N &
MAI
NTE
NAN
CE
100-
70-7
01-0
0-00
00FA
CIL
ITIE
S SE
RVI
CES
205,
485
183,
825
282,
824
331,
933
3.5%
49,1
0911
7%10
0-70
-702
-00-
0000
BUIL
DIN
G M
AIN
TEN
ANC
E12
8,09
485
,072
104,
479
51,3
340.
5%(5
3,14
5)49
%10
0-70
-703
-00-
0000
GR
OU
ND
S M
AIN
TEN
ANC
E95
,329
79,8
3611
5,10
011
4,40
81.
2%(6
92)
99%
100-
70-7
04-0
0-00
00C
UST
OD
IAL
SER
VIC
ES32
6,18
431
3,72
833
4,31
832
5,61
33.
5%(8
,705
)97
%10
0-70
-705
-00-
0000
UTI
LITI
ES24
8,71
623
0,28
023
4,03
523
9,10
92.
5%5,
074
102%
100-
70-7
06-0
0-00
00PL
ANT
IMPR
OVE
MEN
TS &
EQ
UIP
MEN
T0
00
00.
0%0
naTO
TAL
PLAN
T O
PER
ATIO
N &
MAI
NT
1,00
3,80
889
2,74
01,
070,
756
1,06
2,39
711
.3%
(8,3
59)
TOTA
L O
PER
ATIN
G E
XPEN
SES
9,29
6,79
98,
081,
434
8,88
9,27
48,
896,
120
CO
NTI
NG
ENC
Y10
0-90
-911
-00-
0000
CO
NTI
NG
ENC
Y0
022
0,00
022
0,00
02.
3%0
100%
TOTA
L C
ON
TIN
GEN
CY
00
220,
000
220,
000
0
DEB
T SE
RVI
CE
100-
00-9
21-0
0-00
00D
EBT
SER
VIC
E12
4,16
036
,823
34,4
3031
,955
0.3%
(2,4
75)
93%
TOTA
L D
EBT
SER
VIC
E12
4,16
036
,823
34,4
3031
,955
(2,4
75)
TRAN
SFER
S10
0-00
-931
-00-
0000
TRAN
SFER
S TO
SPE
CIA
L FU
ND
S79
,059
89,6
2660
5,61
927
7,75
02.
9%(3
27,8
69)
46%
TOTA
L TR
ANSF
ERS
79,0
5989
,626
605,
619
277,
750
(327
,869
)
AUD
IT A
DJU
STM
ENT
00
00
0.0%
0na
TOTA
L G
ENER
AL F
UN
D R
EQU
IREM
ENTS
9,50
0,01
88,
207,
882
9,74
9,32
39,
425,
825
(323
,498
)TO
TAL
GEN
ERAL
FU
ND
RES
OU
RC
ES10
,318
,755
10,4
16,7
3410
,879
,722
10,4
28,1
65(4
51,5
57)
100-
00-0
00-0
0-30
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
AL81
8,73
72,
208,
852
1,13
0,39
91,
002,
340
(128
,059
)
BEG
INN
ING
FU
ND
BAL
ANC
E64
1,71
781
9,51
42,
130,
000
1,50
0,00
0C
HAN
GE
IN F
UN
D B
ALAN
CE
177,
020
1,38
9,33
7(9
99,6
01)
(497
,660
)
Pag
e 30
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
THIS
PAG
E LE
FT B
LAN
K.
Pag
e 31
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ARTS
& H
UM
ANIT
IES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-101
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S64
,600
00
00
na10
0-11
-101
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
287,
736
118,
085
118,
914
112,
000
(6,9
14)
94%
100-
11-1
01-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES7,
535
8,73
36,
229
0(6
,229
)na
100-
11-1
01-0
0-64
4300
00TU
TOR
WAG
ES9,
443
1,27
45,
300
2,50
0(2
,800
)47
%TO
TAL
SALA
RY
EXPE
NSE
369,
314
128,
092
130,
443
114,
500
(15,
943)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
01-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y28
,268
9,79
99,
979
4,50
0(5
,479
)45
%10
0-11
-101
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S1,
814
679
983
783
(200
)80
%10
0-11
-101
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D12
484
132
150
1811
4%10
0-11
-101
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
6,09
72,
178
2,21
82,
262
4410
2%10
0-11
-101
-00-
6905
0000
PER
S30
,030
8,99
410
,883
9,80
0(1
,083
)90
%10
0-11
-101
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
100-
11-1
01-0
0-69
0700
00LI
FE IN
SUR
ANC
E17
00
00
na10
0-11
-101
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
10,9
240
00
0na
100-
11-1
01-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
17,0
314,
034
3,50
53,
505
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
94,3
0525
,767
27,7
0021
,000
(6,7
00)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
463,
619
153,
860
158,
143
135,
500
(22,
643)
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-101
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S23
50
00
0na
100-
11-1
01-0
0-72
0600
00IN
STR
UC
TIO
NAL
CO
NTR
ACTE
D S
ERVI
CES
594
00
00
na10
0-11
-101
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES9,
950
500
00
0na
100-
11-1
01-0
0-75
1000
00PO
STAG
E0
030
300
100%
100-
11-1
01-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T0
940
00
na10
0-11
-101
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
017
017
55
103%
100-
11-1
01-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES6,
917
7,63
44,
225
8,00
03,
775
189%
100-
11-1
01-0
0-82
0100
00C
ON
FER
ENC
E FE
ES32
050
372
50
(725
)na
100-
11-1
01-0
0-82
0200
00FI
ELD
TR
IP E
XPEN
SE0
00
00
na10
0-11
-101
-00-
8204
0000
NO
N-E
MPL
OYE
E TR
AVEL
900
00
0na
100-
11-1
01-0
0-82
0500
00EM
PLO
YEE
TRAV
EL18
90
803
0(8
03)
na10
0-11
-101
-00-
8508
0000
EQU
IPM
ENT
REP
AIR
1,25
30
4,80
05,
000
200
104%
100-
11-1
01-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
5,20
20
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
24,7
508,
731
10,7
5313
,205
2,45
2
CAP
ITAL
OU
TLAY
100-
11-1
01-0
0-95
7300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T >
$500
08,
106
00
00
na
Pag
e 32
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L M
ATER
IAL
& S
ERVI
CES
8,10
60
00
0
TRAN
SFER
S10
0-11
-101
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
02,
095
0(2
,095
)na
TOTA
L TR
ANSF
ERS
00
2,09
50
(2,0
95)
TOTA
L EX
PEN
DIT
UR
ES49
6,47
516
2,59
117
0,99
114
8,70
5(2
2,28
6)
TOTA
L AR
TS &
HU
MAN
ITIE
S49
6,47
516
2,59
117
0,99
114
8,70
51.
6%
Pag
e 33
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
BU
SIN
ESS
ADM
INIS
TRAT
ION
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-102
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S12
3,67
80
00
0na
100-
11-1
02-0
0-64
0300
00FT
F O
VER
LOAD
PAY
00
00
0na
100-
11-1
02-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES35
,535
45,4
5147
,109
43,0
00(4
,109
)91
%10
0-11
-102
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
873
3,04
81,
307
0(1
,307
)na
100-
11-1
02-0
0-64
4300
00TU
TOR
WAG
ES43
90
439
0(4
39)
naTO
TAL
SALA
RY
EXPE
NSE
160,
525
48,4
9948
,855
43,0
00(5
,855
)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
02-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y12
,260
3,71
03,
737
1,00
0(2
,737
)27
%10
0-11
-102
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S80
625
736
810
0(2
68)
27%
100-
11-1
02-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
2834
2520
(5)
80%
100-
11-1
02-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
214
825
831
480
(351
)58
%10
0-11
-102
-00-
6905
0000
PER
S9,
178
2,71
83,
276
1,00
0(2
,276
)31
%10
0-11
-102
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
123
00
00
na10
0-11
-102
-00-
6907
0000
LIFE
INSU
RAN
CE
120
00
0na
100-
11-1
02-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E14
,761
00
900
900
na10
0-11
-102
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D4,
963
1,41
31,
055
500
(555
)47
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
43,3
458,
957
9,29
24,
000
(5,2
92)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
203,
870
57,4
5658
,147
47,0
00(1
1,14
7)
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-102
-00-
7510
0000
POST
AGE
00
00
0na
100-
11-1
02-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
243
425
182
175%
100-
11-1
02-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES39
220
00
200
200
na10
0-11
-102
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
00
0na
100-
11-1
02-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
057
0(5
7)na
100-
11-1
02-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
00
00
na10
0-11
-102
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES28
528
528
528
50
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
677
485
585
910
325
TOTA
L EX
PEN
DIT
UR
ES20
4,54
757
,941
58,7
3247
,910
(10,
822)
TOTA
L B
USI
NES
S AD
MIN
ISTR
ATIO
N20
4,54
757
,941
58,7
3247
,910
0.5%
Pag
e 34
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
HEA
LTH
& W
ELLN
ESS
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-105
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
26,8
0522
,078
22,2
6533
,800
11,5
3515
2%10
0-11
-105
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
148
148
0(1
48)
naTO
TAL
SALA
RY
EXPE
NSE
26,8
0522
,226
22,4
1333
,800
11,3
87
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
05-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y2,
050
1,70
01,
715
2,10
038
512
2%10
0-11
-105
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S12
911
816
915
0(1
9)89
%10
0-11
-105
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D14
1615
4227
280%
100-
11-1
05-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E48
237
838
153
315
214
0%10
0-11
-105
-00-
6905
0000
PER
S1,
039
1,77
01,
870
2,00
013
010
7%10
0-11
-105
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
100-
11-1
05-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na10
0-11
-105
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
00
0na
100-
11-1
05-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
529
567
602
0(6
02)
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
4,24
34,
549
4,75
24,
826
74TO
TAL
PER
SON
NEL
SER
VIC
ES31
,048
26,7
7627
,165
38,6
2611
,461
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-105
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES8,
155
7,38
511
,000
2,00
0(9
,000
)18
%10
0-11
-105
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
02,
000
2,00
0na
100-
11-1
05-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
00
07,
000
7,00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
8,15
57,
385
11,0
0011
,000
0TO
TAL
EXPE
ND
ITU
RES
39,2
0334
,161
38,1
6549
,626
11,4
61
TOTA
L H
EALT
H &
WEL
LNES
S39
,203
34,1
6138
,165
49,6
260.
5%
Pag
e 35
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
MAT
H
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-106
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES15
,909
15,5
3617
,784
15,5
00(2
,284
)87
%10
0-11
-106
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S11
6,11
312
6,27
669
,761
122,
665
52,9
0417
6%10
0-11
-106
-00-
6402
0000
FTF
EXTR
A C
ON
TRAC
T D
AYS
PAY
00
9,79
20
(9,7
92)
na10
0-11
-106
-00-
6403
0000
FTF
OVE
RLO
AD P
AY4,
292
2,89
40
9,79
29,
792
na10
0-11
-106
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
17,1
2623
,415
33,4
4438
,000
4,55
611
4%10
0-11
-106
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
1,90
450
51,
774
0(1
,774
)na
100-
11-1
06-0
0-64
4300
00TU
TOR
WAG
ES1,
685
6674
70
(747
)na
TOTA
L SA
LAR
Y EX
PEN
SE15
7,02
916
8,69
213
3,30
218
5,95
752
,655
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
06-1
1-69
0100
00SO
CIA
L SE
CU
RIT
Y11
,532
12,4
679,
869
5,31
4(4
,555
)54
%10
0-11
-106
-11-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S75
790
11,
377
390
(987
)28
%10
0-11
-106
-11-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D69
115
6525
(40)
39%
100-
11-1
06-1
1-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
722
1,88
22,
193
691
(1,5
02)
32%
100-
11-1
06-1
1-69
0500
00PE
RS
15,4
4618
,511
13,0
2512
,315
(710
)95
%10
0-11
-106
-11-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
270
226
206
173
(33)
84%
100-
11-1
06-1
1-69
0700
00LI
FE IN
SUR
ANC
E32
3016
160
103%
100-
11-1
06-1
1-69
0800
00H
EALT
H IN
SUR
ANC
E33
,792
33,8
4220
,928
20,5
29(3
99)
98%
100-
11-1
06-1
1-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
8,68
87,
629
5,55
43,
167
(2,3
87)
57%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE72
,308
75,6
0353
,233
42,6
22(1
0,61
1)TO
TAL
PER
SON
NEL
SER
VIC
ES22
9,33
724
4,29
518
6,53
522
8,57
942
,044
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-106
-00-
7510
0000
POST
AGE
00
60
(6)
na10
0-11
-106
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
053
51,
350
815
252%
100-
11-1
06-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES51
955
200
200
010
0%10
0-11
-106
-00-
8201
0000
CO
NFE
REN
CE
FEES
250
185
100
520
420
520%
100-
11-1
06-0
0-82
0500
00EM
PLO
YEE
TRAV
EL1,
362
555
600
700
100
117%
100-
11-1
06-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS12
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
2,25
179
51,
441
2,77
01,
329
TOTA
L EX
PEN
DIT
UR
ES23
1,58
824
5,09
018
7,97
623
1,34
943
,373
TRAN
SFER
S10
0-11
-106
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
02,
047
0TO
TAL
TRAN
SFER
S0
02,
047
0TO
TAL
EXPE
ND
ITU
RES
231,
978
245,
316
190,
023
231,
349
TOTA
L M
ATH
231,
588
245,
090
190,
023
231,
349
2.5%
Pag
e 36
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
SCIE
NC
E
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-107
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S18
7,79
720
2,60
819
5,72
720
6,93
611
,209
106%
100-
11-1
07-0
0-64
0200
00FT
F EX
TRA
CO
NTR
ACT
DAY
S PA
Y0
05,
649
0(5
,649
)na
100-
11-1
07-0
0-64
0300
00FT
F O
VER
LOAD
PAY
149
00
5,64
95,
649
na10
0-11
-107
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
55,7
8447
,288
51,7
2952
,691
962
102%
100-
11-1
07-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES6,
513
05,
568
0(5
,568
)na
100-
11-1
07-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES1,
021
1,56
01,
175
0(1
,175
)na
100-
11-1
07-0
0-64
4300
00TU
TOR
ING
WAG
ES1,
889
01,
889
0(1
,889
)na
TOTA
L SA
LAR
Y EX
PEN
SE25
3,15
325
1,45
626
1,73
726
5,27
63,
539
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
07-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y19
,315
19,2
3620
,012
15,8
31(4
,181
)79
%10
0-11
-107
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S1,
222
1,31
42,
376
1,09
7(1
,279
)46
%10
0-11
-107
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D89
9914
276
(66)
54%
100-
11-1
07-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E2,
943
2,65
94,
447
2,07
4(2
,373
)47
%10
0-11
-107
-00-
6905
0000
PER
S25
,788
27,7
9029
,644
30,6
761,
032
103%
100-
11-1
07-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E44
345
246
048
626
106%
100-
11-1
07-0
0-69
0700
00LI
FE IN
SUR
ANC
E50
4932
4917
154%
100-
11-1
07-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E34
,058
31,9
0834
,878
17,7
17(1
7,16
1)51
%10
0-11
-107
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D14
,211
10,4
3912
,689
8,89
8(3
,791
)70
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
98,1
1993
,946
104,
680
76,9
05(2
7,77
5)TO
TAL
PER
SON
NEL
SER
VIC
ES35
1,27
234
5,40
236
6,41
734
2,18
1(2
4,23
6)
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-107
-00-
7510
0000
POST
AGE
00
50
(5)
na10
0-11
-107
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
038
00
0na
100-
11-1
07-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
666
1,50
083
422
5%10
0-11
-107
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
15,1
5511
,542
9,08
510
,000
915
110%
100-
11-1
07-0
0-82
0100
00C
ON
FER
ENC
E FE
ES65
427
60
00
na10
0-11
-107
-00-
8202
0000
FIEL
D T
RIP
EXP
ENSE
450
00
0na
100-
11-1
07-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
740
00
na10
0-11
-107
-00-
8508
0000
EQU
IPM
ENT
REP
AIR
01,
268
768
1,00
023
213
0%10
0-11
-107
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES17
918
318
70
(187
)na
100-
11-1
07-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
1,20
80
4,50
06,
500
2,00
014
4%10
0-11
-107
-00-
8803
2002
INST
RU
CTI
ON
AL E
QU
IPM
ENT
<$50
00-C
HEM
IS0
4,48
60
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES17
,241
17,8
6815
,211
19,0
003,
789
TOTA
L EX
PEN
DIT
UR
ES36
8,51
336
3,27
038
1,62
836
1,18
1(2
0,44
7)
TRAN
SFER
S
Pag
e 37
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
11-1
07-0
0-99
5100
00IN
TR D
EPT
SVC
S IT
00
16,6
590
TOTA
L TR
ANSF
ERS
00
16,6
590
TOTA
L EX
PEN
DIT
UR
ES36
8,51
336
3,27
039
8,28
736
1,18
1
TOTA
L SC
IEN
CE
368,
513
363,
270
398,
287
361,
181
3.8%
Pag
e 38
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
SOC
IAL
SCIE
NC
E
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-108
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S69
,589
119,
020
121,
726
191,
753
70,0
2715
8%10
0-11
-108
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
98,3
4092
,911
86,2
0290
,350
4,14
810
5%10
0-11
-108
-00-
6441
0000
CU
RR
ICU
LUM
DEV
ELO
PMEN
T W
AGES
01,
146
00
0na
100-
11-1
08-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES3,
582
5,37
25,
070
6,04
297
211
9%TO
TAL
SALA
RY
EXPE
NSE
171,
511
218,
449
212,
998
288,
145
75,1
47
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
08-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y13
,082
16,5
0216
,294
12,0
00(4
,294
)74
%10
0-11
-108
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S82
71,
159
1,60
51,
200
(405
)75
%10
0-11
-108
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D59
101
128
140
1210
9%10
0-11
-108
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
2,44
42,
907
3,62
13,
000
(621
)83
%10
0-11
-108
-00-
6905
0000
PER
S13
,754
21,3
2820
,701
20,0
00(7
01)
97%
100-
11-1
08-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E15
928
028
630
317
106%
100-
11-1
08-0
0-69
0700
00LI
FE IN
SUR
ANC
E17
3332
331
103%
100-
11-1
08-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E10
,895
28,5
1032
,126
30,0
00(2
,126
)93
%10
0-11
-108
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D7,
761
8,71
69,
147
9,40
025
310
3%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
48,9
9879
,537
83,9
4076
,076
(7,8
64)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
220,
509
297,
986
296,
938
364,
221
67,2
83
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-108
-00-
7510
0000
POST
AGE
00
120
(12)
na10
0-11
-108
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
011
530
018
526
1%10
0-11
-108
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
754
460
500
500
na10
0-11
-108
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES26
30
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
1,01
746
127
800
673
TOTA
L EX
PEN
DIT
UR
ES22
1,52
629
8,03
129
7,06
536
5,02
167
,956
TRAN
SFER
S10
0-11
-108
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
01,
432
0TO
TAL
TRAN
SFER
S0
01,
432
0TO
TAL
EXPE
ND
ITU
RES
221,
526
298,
031
298,
497
365,
021
TOTA
L SO
CIA
L SC
IEN
CE
221,
526
298,
031
298,
497
365,
021
3.9%
Pag
e 39
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FIR
ST A
ID &
CPR
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-109
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
3,48
52,
429
3,70
02,
769
(931
)75
%10
0-11
-109
-00-
6441
0000
CU
RR
ICU
LUM
DEV
ELO
PMEN
T W
AGES
00
090
190
1na
TOTA
L SA
LAR
Y EX
PEN
SE3,
485
2,42
93,
700
3,67
0(3
0)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
09-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y25
014
628
328
1(2
)99
%10
0-11
-109
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S16
1328
19(9
)69
%10
0-11
-109
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D2
22
1412
710%
100-
11-1
09-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E59
3263
663
105%
100-
11-1
09-0
0-69
0500
00PE
RS
252
8321
328
168
132%
100-
11-1
09-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
00
na10
0-11
-109
-00-
6907
0000
LIFE
INSU
RAN
CE
00
00
0na
100-
11-1
09-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
130
3169
119
5017
3%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
709
307
658
780
122
TOTA
L PE
RSO
NN
EL S
ERVI
CES
4,19
42,
736
4,35
84,
451
93
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-109
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
011
11na
100-
11-1
09-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES22
330
741
441
40
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
223
307
414
425
11TO
TAL
EXPE
ND
ITU
RES
4,41
73,
043
4,77
24,
876
104
TOTA
L FI
RST
AID
& C
PR4,
417
3,04
34,
772
4,87
60.
1%
Pag
e 40
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
EAR
LY C
OLL
EGE
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-110
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
00
00
0na
100-
11-1
10-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES61
90
00
0na
100-
11-1
10-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES0
00
00
na10
0-11
-110
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
00
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE61
90
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
10-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y47
00
00
na10
0-11
-110
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S3
00
00
na10
0-11
-110
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D1
00
00
na10
0-11
-110
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
120
00
0na
100-
11-1
10-0
0-69
0500
00PE
RS
560
00
0na
100-
11-1
10-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
00
na10
0-11
-110
-00-
6907
0000
LIFE
INSU
RAN
CE
00
00
0na
100-
11-1
10-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D35
00
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
154
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
773
00
00
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-110
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES0
00
00
na10
0-11
-110
-00-
7211
0000
PCC
CO
NTR
ACT
EXPE
NSE
00
00
0na
100-
11-1
10-0
0-75
1000
00PO
STAG
E0
00
00
na10
0-11
-110
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
00
0na
100-
11-1
10-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
00
0na
100-
11-1
10-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES0
00
00
na10
0-11
-110
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
00
0na
100-
11-1
10-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
00
00
TOTA
L EX
PEN
DIT
UR
ES77
30
00
0
TOTA
L EA
RLY
CO
LLEG
E77
30
00
Pag
e 41
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
WR
ITIN
G, R
EAD
ING
, LIT
ERAT
UR
E &
LAN
GU
AGE
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-11
-111
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S0
67,0
2269
,761
139,
788
70,0
2720
0%10
0-11
-111
-00-
6403
0000
FTF
OVE
RLO
AD P
AY0
612
00
0na
100-
11-1
11-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES0
115,
148
134,
101
139,
400
5,29
910
4%10
0-11
-111
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
01,
230
461
3,50
03,
039
759%
100-
11-1
11-0
0-64
4300
00TU
TOR
WAG
ES0
330
330
350
2010
6%TO
TAL
SALA
RY
EXPE
NSE
018
4,34
120
4,65
328
3,03
878
,385
OTH
ER P
AYR
OLL
EXP
ENSE
100-
11-1
11-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
13,9
3015
,656
5,38
3(1
0,27
3)34
%10
0-11
-111
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
984
1,54
239
0(1
,152
)25
%10
0-11
-111
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
9675
25(5
0)34
%10
0-11
-111
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
02,
592
3,47
969
1(2
,788
)20
%10
0-11
-111
-00-
6905
0000
PER
S0
18,4
4120
,971
12,3
15(8
,656
)59
%10
0-11
-111
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
015
816
417
39
106%
100-
11-1
11-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
1616
160
103%
100-
11-1
11-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
18,0
3723
,279
16,8
80(6
,399
)73
%10
0-11
-111
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
7,72
27,
461
3,16
7(4
,294
)42
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
061
,977
72,6
4339
,042
(33,
601)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
024
6,31
827
7,29
632
2,08
044
,784
MAT
ERIA
LS &
SER
VIC
ES10
0-11
-111
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S0
00
1,00
01,
000
na10
0-11
-111
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
01,
000
2,50
01,
500
250%
100-
11-1
11-0
0-75
1000
00PO
STAG
E0
00
00
na10
0-11
-111
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
00
0na
100-
11-1
11-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
525
2,50
01,
975
476%
100-
11-1
11-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES0
5730
050
020
016
7%10
0-11
-111
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
700
0(7
00)
na10
0-11
-111
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
00
0na
100-
11-1
11-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
075
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
013
22,
525
6,50
03,
975
TOTA
L EX
PEN
DIT
UR
ES0
246,
450
279,
821
328,
580
48,7
59
TRAN
SFER
S10
0-11
-111
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
01,
575
0TO
TAL
TRAN
SFER
S0
01,
575
0TO
TAL
EXPE
ND
ITU
RES
024
6,45
028
1,39
632
8,58
0
Pag
e 42
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L W
RIT
ING
, REA
DIN
G, L
ITER
ATU
RE
& L
ANG
UAG
E0
246,
450
281,
396
328,
580
3.5%
Pag
e 43
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
MPU
TER
APP
LIC
ATIO
NS/
OFF
ICE
SYST
EMS
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-121
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
102,
800
58,8
1274
,784
59,0
00(1
5,78
4)79
%10
0-12
-121
-00-
6441
0000
CU
RR
ICU
LUM
DEV
ELO
PMEN
T W
AGES
3,10
36,
555
3,10
30
(3,1
03)
na10
0-12
-121
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
4,17
82,
367
2,75
20
(2,7
52)
naTO
TAL
SALA
RY
EXPE
NSE
110,
081
67,7
3480
,639
59,0
00(2
1,63
9)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
21-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y8,
461
5,18
26,
169
5,00
2(1
,167
)81
%10
0-12
-121
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S51
935
560
842
8(1
80)
70%
100-
12-1
21-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
4545
5825
(33)
43%
100-
12-1
21-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
967
1,15
11,
371
1,37
32
100%
100-
12-1
21-0
0-69
0500
00PE
RS
5,40
34,
553
7,42
46,
100
(1,3
24)
82%
100-
12-1
21-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
4,34
51,
925
2,39
01,
000
(1,3
90)
42%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE20
,740
13,2
1218
,020
13,9
28(4
,092
)TO
TAL
PER
SON
NEL
SER
VIC
ES13
0,82
180
,946
98,6
5972
,928
(25,
731)
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-121
-00-
7213
0000
SOFT
WAR
E &
LIC
ENSE
S20
90
00
0na
100-
12-1
21-0
0-75
1000
00PO
STAG
E0
02
20
100%
100-
12-1
21-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T0
00
00
na10
0-12
-121
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
02
20
100%
100-
12-1
21-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES75
832
030
00
(300
)na
100-
12-1
21-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
00
00
na10
0-12
-121
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
250
0(2
50)
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES96
732
055
44
(550
)TO
TAL
EXPE
ND
ITU
RES
131,
788
81,2
6599
,213
72,9
32(2
6,28
1)
TOTA
L C
OM
PUTE
R A
PPLI
CAT
ION
S/O
FC S
YSTE
MS
131,
788
81,2
6599
,213
72,9
320.
8%
Pag
e 44
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
MPU
TER
SC
IEN
CE
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-122
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S52
,433
64,7
5567
,402
71,1
633,
761
106%
100-
12-1
22-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES12
,723
3,60
86,
000
3,70
0(2
,300
)62
%10
0-12
-122
-00-
6441
0000
CU
RR
ICU
LUM
DEV
ELO
PMEN
T W
AGES
00
00
0na
100-
12-1
22-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES44
6611
00
(110
)na
TOTA
L SA
LAR
Y EX
PEN
SE65
,200
68,4
2973
,512
74,8
631,
351
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
22-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y4,
724
5,02
05,
624
5,19
3(4
31)
92%
100-
12-1
22-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
315
363
554
377
(177
)68
%10
0-12
-122
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D26
1938
25(1
3)67
%10
0-12
-122
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
1,10
969
51,
250
691
(559
)55
%10
0-12
-122
-00-
6905
0000
PER
S2,
659
5,42
66,
158
7,21
61,
058
117%
100-
12-1
22-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E12
315
215
816
79
106%
100-
12-1
22-0
0-69
0700
00LI
FE IN
SUR
ANC
E16
1616
160
103%
100-
12-1
22-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E16
,889
13,7
9814
,184
16,0
641,
880
113%
100-
12-1
22-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
1,60
72,
922
3,87
13,
060
(811
)79
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
27,4
6828
,410
31,8
5332
,811
958
TOTA
L PE
RSO
NN
EL S
ERVI
CES
92,6
6896
,839
105,
365
107,
674
2,30
9
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-122
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S90
990
00
na10
0-12
-122
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
06
150
144
2500
%10
0-12
-122
-00-
8201
0000
CO
NFE
REN
CE
FEES
525
00
00
na10
0-12
-122
-00-
8205
0000
EMPL
OYE
E TR
AVEL
458
00
500
500
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES1,
073
996
650
644
TOTA
L EX
PEN
DIT
UR
ES93
,741
96,9
3810
5,37
110
8,32
42,
953
TRAN
SFER
S10
0-11
-122
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
015
20
TOTA
L TR
ANSF
ERS
00
152
0TO
TAL
EXPE
ND
ITU
RES
00
105,
523
108,
324
TOTA
L C
OM
PUTE
R S
CIE
NC
E93
,741
96,9
3810
5,52
310
8,32
41.
1%
Pag
e 45
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
EMER
GEN
CY
MED
ICAL
TEC
HN
ICIA
N P
RO
GR
AM
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-125
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
14,4
6316
,611
15,7
0226
,000
10,2
9816
6%10
0-12
-125
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
6,94
52,
511
4,83
713
,804
8,96
728
5%TO
TAL
SALA
RY
EXPE
NSE
21,4
0819
,123
20,5
3939
,804
19,2
65
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
25-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y1,
654
1,48
31,
571
3,04
51,
474
194%
100-
12-1
25-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
104
9015
521
156
136%
100-
12-1
25-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
1118
1346
244
935
50%
100-
12-1
25-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E38
633
034
971
636
720
5%10
0-12
-125
-00-
6905
0000
PER
S2,
144
1,22
81,
714
1,37
5(3
39)
80%
100-
12-1
25-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
1,11
858
655
258
331
106%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE5,
417
3,73
54,
354
6,39
22,
038
TOTA
L PE
RSO
NN
EL S
ERVI
CES
26,8
2522
,858
24,8
9346
,196
21,3
03
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-125
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES90
91,
414
2,47
63,
030
554
122%
100-
12-1
25-0
0-75
1000
00PO
STAG
E0
013
130
100%
100-
12-1
25-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T0
00
200
200
na10
0-12
-125
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
065
500
435
769%
100-
12-1
25-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES73
265
270
02,
000
1,30
028
6%10
0-12
-125
-00-
8205
0000
EMPL
OYE
E TR
AVEL
129
5615
015
00
100%
100-
12-1
25-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS13
80
150
200
5013
3%TO
TAL
MAT
ERIA
L &
SER
VIC
ES1,
908
2,12
23,
554
6,09
32,
539
237%
CAP
ITAL
OU
TLAY
100-
12-1
25-1
1-95
73IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T >$
5000
00
00
0na
TOTA
L C
APIT
AL O
UTL
AY0
00
00
TOTA
L EX
PEN
DIT
UR
ES28
,733
24,9
8028
,447
52,2
8923
,842
TOTA
L EM
T PR
OG
RAM
21,4
0824
,980
28,4
4752
,289
0.6%
0na
Pag
e 46
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
NU
RSI
NG
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-127
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
81,9
3281
,932
081
,896
81,8
96na
100-
12-1
27-0
0-61
0800
00PT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S1,
029
912
1,72
588
4(8
41)
51%
100-
12-1
27-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES28
,308
32,5
2432
,885
37,8
774,
992
115%
100-
12-1
27-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
030
030
0na
100-
12-1
27-0
0-64
0100
00FU
LL T
IME
INST
RU
CTO
R S
ALAR
IES
302,
110
325,
764
328,
119
334,
896
6,77
710
2%10
0-12
-127
-00-
6403
0000
FTF
OVE
RLO
AD P
AY0
05,
500
0(5
,500
)na
100-
12-1
27-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES66
,036
79,7
0764
,457
87,5
9423
,137
136%
100-
12-1
27-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES0
05,
500
0(5
,500
)na
100-
12-1
27-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES16
,261
15,0
8119
,815
4,42
6(1
5,38
9)22
%10
0-12
-127
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E83
959
20
510
510
naTO
TAL
SALA
RY
EXPE
NSE
496,
515
536,
513
458,
001
548,
383
90,3
82
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
27-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y37
,360
39,8
6234
,616
32,4
27(2
,189
)94
%10
0-12
-127
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S2,
404
2,84
23,
815
4,41
059
511
6%10
0-12
-127
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D20
624
825
92,
186
1,92
784
4%10
0-12
-127
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
6,19
25,
841
7,78
66,
454
(1,3
32)
83%
100-
12-1
27-0
0-69
0500
00PE
RS
47,7
3856
,777
44,8
2965
,110
20,2
8114
5%10
0-12
-127
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
958
1,03
585
22,
996
2,14
435
2%10
0-12
-127
-00-
6907
0000
LIFE
INSU
RAN
CE
111
119
952,
188
2,09
323
03%
100-
12-1
27-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E88
,604
107,
481
99,4
5010
9,92
510
,475
111%
100-
12-1
27-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
27,3
8023
,594
22,3
8319
,897
(2,4
86)
89%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE21
0,95
323
7,79
921
4,08
524
5,59
331
,508
TOTA
L PE
RSO
NN
EL S
ERVI
CES
707,
468
774,
313
672,
086
793,
976
121,
890
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-127
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES15
,313
13,2
3417
,457
2,87
3(1
4,58
4)16
%10
0-12
-127
-00-
7510
0000
POST
AGE
00
146
75(7
1)51
%10
0-12
-127
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
626
853
667
250
(417
)37
%10
0-12
-127
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
083
03,
880
3,05
046
7%10
0-12
-127
-00-
7901
0000
SUBS
CR
IPTI
ON
S10
32,
494
2,88
63,
040
154
105%
100-
12-1
27-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES13
,292
10,5
6311
,360
7,50
0(3
,860
)66
%10
0-12
-127
-00-
8009
0000
OFF
ICE
SUPP
LIES
395
861
914
500
(414
)55
%10
0-12
-127
-00-
8101
0000
CEL
LULA
R T
ELEC
OM
MU
NIC
ATIO
NS
00
250
(25)
na10
0-12
-127
-00-
8103
0000
TELE
CO
MM
UN
ICAT
ION
S SE
RVI
CES
057
00
0na
100-
12-1
27-0
0-82
0100
00C
ON
FER
ENC
E FE
ES50
751
34,
400
250
(4,1
50)
6%10
0-12
-127
-00-
8205
0000
EMPL
OYE
E TR
AVEL
527
1,49
12,
500
2,20
0(3
00)
88%
100-
12-1
27-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R18
333
598
835
0(6
38)
35%
Pag
e 47
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
12-1
27-0
0-85
1200
00G
IFTS
EXP
ENSE
392
493
450
500
5011
1%10
0-12
-127
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES12
012
032
535
025
108%
100-
12-1
27-0
0-85
2300
00ST
UD
ENT
ACTI
VITE
S &
EVEN
T0
1,05
61,
000
1,00
00
100%
100-
12-1
27-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
012
61,
052
0(1
,052
)na
TOTA
L M
ATER
IAL
& S
ERVI
CES
31,4
5832
,197
45,0
0022
,768
(22,
232)
TOTA
L EX
PEN
DIT
UR
ES73
8,92
680
6,50
971
7,08
681
6,74
499
,658
TRAN
SFER
S10
0-11
-127
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
018
,276
0TO
TAL
TRAN
SFER
S0
018
,276
0TO
TAL
EXPE
ND
ITU
RES
738,
926
806,
509
735,
362
816,
744
TOTA
L N
UR
SIN
G73
8,92
680
6,50
973
5,36
281
6,74
48.
7%
Pag
e 48
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
OTH
ER P
RO
FESS
ION
AL T
ECH
NIC
AL
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-128
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
32,9
7141
,858
40,4
8331
,600
(8,8
83)
78%
100-
12-1
28-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES1,
679
1,84
51,
234
0(1
,234
)na
TOTA
L SA
LAR
Y EX
PEN
SE34
,650
43,7
0441
,717
31,6
00(1
0,11
7)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
28-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y2,
666
3,34
33,
191
2,66
6(5
25)
84%
100-
12-1
28-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
168
232
314
168
(146
)54
%10
0-12
-128
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D13
3428
13(1
5)46
%10
0-12
-128
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
610
743
709
610
(99)
86%
100-
12-1
28-0
0-69
0500
00PE
RS
2,09
51,
938
3,65
72,
043
(1,6
14)
56%
100-
12-1
28-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
1,25
187
21,
177
1,25
174
106%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE6,
803
7,16
29,
076
6,75
1(2
,325
)TO
TAL
PER
SON
NEL
SER
VIC
ES41
,453
50,8
6650
,793
38,3
51(1
2,44
2)
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-128
-00-
7510
0000
POST
AGE
00
70
(7)
na10
0-12
-128
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
016
560
043
536
4%10
0-12
-128
-51-
7702
0000
FAC
ILIT
Y LE
ASE
2,54
00
3,75
04,
000
250
107%
100-
12-1
28-0
0-79
0100
00SU
BSC
RIP
TIO
NS
990
00
0na
100-
12-1
28-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES2,
242
1,74
41,
660
4,50
02,
840
271%
100-
12-1
28-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
9,50
90
02,
500
2,50
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
14,3
901,
744
5,58
211
,600
6,01
8
CAP
ITAL
OU
TLAY
100-
12-1
28-0
0-95
7300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T >$
5000
90,6
260
00
0TO
TAL
CAP
ITAL
OU
TLAY
90,6
260
00
TOTA
L EX
PEN
DIT
UR
ES14
6,46
952
,609
56,3
7549
,951
(6,4
24)
TOTA
L O
THER
PR
OFE
SSIO
NAL
TEC
HN
ICAL
146,
469
52,6
0956
,375
49,9
510.
5%
Pag
e 49
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PRE-
CO
LLEG
E M
ATH
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-129
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
83,7
5551
,123
86,2
1652
,952
(33,
264)
61%
100-
12-1
29-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES1,
099
1,20
31,
077
211
(866
)20
%TO
TAL
SALA
RY
EXPE
NSE
84,8
5452
,326
87,2
9353
,163
(34,
130)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
29-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y6,
479
4,00
36,
678
4,06
7(2
,611
)61
%10
0-12
-129
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S40
927
765
824
9(4
09)
38%
100-
12-1
29-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
3232
4619
(27)
41%
100-
12-1
29-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
510
890
1,48
41,
138
(346
)77
%10
0-12
-129
-00-
6905
0000
PER
S7,
637
5,19
75,
865
6,68
381
811
4%10
0-12
-129
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
40
00
0na
100-
12-1
29-0
0-69
0700
00LI
FE IN
SUR
ANC
E1
00
00
na10
0-12
-129
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
592
00
00
na10
0-12
-129
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D4,
324
1,96
91,
888
0(1
,888
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE20
,988
12,3
6816
,619
12,1
56(4
,463
)TO
TAL
PER
SON
NEL
SER
VIC
ES10
5,84
264
,694
103,
912
65,3
19(3
8,59
3)
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-129
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
012
00
(120
)na
100-
12-1
29-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES22
800
2929
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES22
8012
029
(91)
TOTA
L EX
PEN
DIT
UR
ES10
5,86
464
,773
104,
032
65,3
48(3
8,68
4)
TOTA
L PR
E-C
OLL
EGE
MAT
H10
5,86
464
,773
104,
032
65,3
480.
7%
Pag
e 50
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
REN
EWAB
LE E
NER
GY
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-130
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
23,8
7823
,878
24,5
9425
,332
738
103%
100-
12-1
30-0
0-61
0800
00PT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S5,
743
00
00
na10
0-12
-130
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
29,9
690
00
0na
100-
12-1
30-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
00
0na
100-
12-1
30-0
0-64
0100
00FU
LL T
IME
INST
RU
CTO
R S
ALAR
IES
113,
828
118,
411
123,
576
130,
771
7,19
510
6%10
0-12
-130
-00-
6403
0000
FTF
OVE
RLO
AD P
AY0
00
00
na10
0-12
-130
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
6,25
368
32,
640
2,50
0(1
40)
95%
100-
12-1
30-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES0
00
00
na10
0-12
-130
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
176
013
20
(132
)na
100-
12-1
30-0
0-67
0100
00ST
UD
ENT
WAG
ES1,
955
9,57
34,
500
3,00
0(1
,500
)67
%10
0-12
-130
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E49
849
699
049
5(4
95)
50%
TOTA
L SA
LAR
Y EX
PEN
SE18
2,30
015
3,04
115
6,43
216
2,09
85,
666
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
30-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y13
,824
10,9
2611
,891
11,5
36(3
55)
97%
100-
12-1
30-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
906
839
1,50
382
7(6
76)
55%
100-
12-1
30-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
9158
107
66(4
1)61
%10
0-12
-130
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
2,24
21,
584
2,64
31,
728
(915
)65
%10
0-12
-130
-00-
6905
0000
PER
S17
,801
16,3
8617
,929
22,1
034,
174
123%
100-
12-1
30-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E1,
002
333
319
367
4811
5%10
0-12
-130
-00-
6907
0000
LIFE
INSU
RAN
CE
5741
4041
110
3%10
0-12
-130
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
55,3
1448
,824
53,3
1847
,337
(5,9
81)
89%
100-
12-1
30-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
9,96
16,
189
8,32
16,
734
(1,5
87)
81%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE10
1,19
885
,180
96,0
7190
,738
(5,3
33)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
283,
498
238,
221
252,
503
252,
836
333
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-130
-00-
7510
0000
POST
AGE
00
600
(60)
na10
0-12
-130
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
013
80
00
na10
0-12
-130
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
025
02,
100
1,85
084
0%10
0-12
-130
-00-
7614
0000
PRO
GR
AM M
ARKE
TIN
G P
RIN
TIN
G0
02,
337
2,50
016
310
7%10
0-12
-130
-00-
7631
0000
CO
LLEG
E M
ARKE
TIN
G P
RIN
TIN
G65
00
00
na10
0-12
-130
-00-
7901
0000
SUBS
CR
IPTI
ON
S0
00
00
na10
0-12
-130
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
1,70
81,
140
1,62
14,
000
2,37
924
7%10
0-12
-130
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
00
0na
100-
12-1
30-0
0-82
0200
00FI
ELD
TR
IP E
XPEN
SE1,
180
280
900
1,00
010
011
1%10
0-12
-130
-00-
8205
0000
EMPL
OYE
E TR
AVEL
7117
20
00
na10
0-12
-130
-00-
8508
0000
EQU
IPM
ENT
REP
AIR
320
420
(42)
na
Pag
e 51
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
12-1
30-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS36
458
500
500
010
0%10
0-12
-130
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES50
050
060
01,
600
1,00
026
7%10
0-12
-130
-00-
8803
0000
INST
RU
CTI
ON
AL E
QU
IPM
ENT
<$50
000
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES3,
920
2,28
86,
310
11,7
005,
390
TOTA
L EX
PEN
DIT
UR
ES28
7,41
824
0,50
825
8,81
326
4,53
65,
723
TRAN
SFER
S10
0-12
-130
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
029
,704
0TO
TAL
TRAN
SFER
S0
029
,704
0TO
TAL
EXPE
ND
ITU
RES
287,
418
240,
508
288,
517
264,
536
TOTA
L R
ENEW
ABLE
EN
ERG
Y28
7,41
824
0,50
828
8,51
726
4,53
62.
8%
Pag
e 52
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
MED
ICAL
ASS
ISTI
NG
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-131
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S66
,861
69,3
6869
,761
57,3
36(1
2,42
5)82
%10
0-12
-131
-00-
6403
0000
FTF
OVE
RLO
AD P
AY3,
582
011
,182
5,00
0(6
,182
)45
%10
0-12
-131
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
8,72
09,
155
10,0
0914
,692
4,68
314
7%10
0-12
-131
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
350
593
857
1,56
971
218
3%TO
TAL
SALA
RY
EXPE
NSE
79,5
1379
,115
91,8
0978
,597
(13,
212)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
31-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y5,
925
5,86
16,
749
5,51
0(1
,239
)82
%10
0-12
-131
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S38
441
91,
224
382
(842
)31
%10
0-12
-131
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D27
2840
106
6626
4%10
0-12
-131
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
762
736
1,50
095
6(5
44)
64%
100-
12-1
31-0
0-69
0500
00PE
RS
6,45
45,
819
7,21
42,
907
(4,3
07)
40%
100-
12-1
31-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E15
316
316
413
5(2
9)82
%10
0-12
-131
-00-
6907
0000
LIFE
INSU
RAN
CE
1616
1616
010
3%10
0-12
-131
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
10,1
0511
,064
12,0
649,
040
(3,0
24)
75%
100-
12-1
31-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
3,97
03,
134
4,49
01,
233
(3,2
57)
27%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE27
,796
27,2
4033
,461
20,2
84(1
3,17
7)TO
TAL
PER
SON
NEL
SER
VIC
ES10
7,30
910
6,35
512
5,27
098
,880
(26,
390)
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-131
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES2,
938
3,98
14,
980
4,52
0(4
60)
91%
100-
12-1
31-0
0-75
1000
00PO
STAG
E0
09
3021
333%
100-
12-1
31-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T26
799
200
100
(100
)50
%10
0-12
-131
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
525
2,00
01,
475
381%
100-
12-1
31-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES3,
699
6,57
46,
000
6,00
00
100%
100-
12-1
31-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
250
1,20
050
0(7
00)
42%
100-
12-1
31-0
0-82
0500
00EM
PLO
YEE
TRAV
EL41
393
675
050
0(2
50)
67%
100-
12-1
31-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R0
255
250
400
150
160%
100-
12-1
31-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS60
00
300
300
na10
0-12
-131
-00-
8512
0000
GIF
TS E
XPEN
SE22
821
822
510
0(1
25)
44%
100-
12-1
31-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
1,55
01,
750
2,35
01,
850
(500
)79
%10
0-12
-131
-00-
8523
0000
STU
DEN
T AC
TIVI
TES
& EV
ENTS
00
050
050
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
9,15
514
,062
16,4
8916
,800
311
TOTA
L EX
PEN
DIT
UR
ES11
6,46
412
0,41
814
1,75
911
5,68
0(2
6,07
9)
TRAN
SFER
S10
0-12
-131
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
01,
624
0TO
TAL
TRAN
SFER
S0
01,
624
0
Pag
e 53
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L EX
PEN
DIT
UR
ES0
014
3,38
311
5,68
0
TOTA
L M
EDIC
AL A
SSIS
TIN
G11
6,46
412
0,41
814
3,38
311
5,68
01.
2%
Pag
e 54
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
MED
ICAL
TER
MIN
OLO
GY
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-133
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
13,0
8914
,371
14,2
5626
,768
12,5
1218
8%10
0-12
-133
-11-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
062
462
4na
TOTA
L SA
LAR
Y EX
PEN
SE13
,089
14,3
7114
,256
27,3
9213
,136
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
33-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y99
91,
099
1,09
12,
048
957
188%
100-
12-1
33-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
6376
107
142
3513
3%10
0-12
-133
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D4
97
2114
302%
100-
12-1
33-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E19
724
424
248
224
019
9%10
0-12
-133
-00-
6905
0000
PER
S1,
194
1,14
491
12,
714
1,80
329
8%10
0-12
-133
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
40
00
0na
100-
12-1
33-0
0-69
0700
00LI
FE IN
SUR
ANC
E1
00
00
na10
0-12
-133
-11-
6908
0000
HEA
LTH
INSU
RAN
CE
289
00
00
na10
0-12
-133
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D73
461
129
31,
151
858
393%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE3,
485
3,18
32,
651
6,55
83,
907
TOTA
L PE
RSO
NN
EL S
ERVI
CES
16,5
7417
,555
16,9
0733
,950
17,0
43
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-133
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
114
265
151
232%
100-
12-1
33-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
035
00
(350
)na
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
464
265
(199
)TO
TAL
EXPE
ND
ITU
RES
16,5
7417
,555
17,3
7134
,215
16,8
44
TOTA
L M
EDIC
AL T
ERM
INO
LOG
Y16
,574
17,5
5517
,371
34,2
150.
4%
Pag
e 55
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CER
TIFI
ED N
UR
SIN
G A
SSIS
TAN
T/C
ERTI
FIED
MED
ICAT
ION
AID
E
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-141
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
24,9
049,
695
22,3
030
(22,
303)
na10
0-12
-141
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
10,7
819,
175
10,3
750
(10,
375)
naTO
TAL
SALA
RY
EXPE
NSE
35,6
8518
,870
32,6
780
(32,
678)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
41-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y2,
387
1,44
42,
500
0(2
,500
)na
100-
12-1
41-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
184
100
246
0(2
46)
na10
0-12
-141
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D17
1721
0(2
1)na
100-
12-1
41-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E55
332
155
60
(556
)na
100-
12-1
41-0
0-69
0500
00PE
RS
820
1,27
52,
727
0(2
,727
)na
100-
12-1
41-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
00
na10
0-12
-141
-00-
6907
0000
LIFE
INSU
RAN
CE
00
00
0na
100-
12-1
41-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
00
00
na10
0-12
-141
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D50
560
387
80
(878
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE4,
466
3,75
96,
928
0(6
,928
)TO
TAL
PER
SON
NEL
SER
VIC
ES40
,151
22,6
2939
,606
0(3
9,60
6)
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-141
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES1,
216
775
2,27
70
(2,2
77)
na10
0-12
-141
-00-
7510
0000
POST
AGE
00
160
(16)
na10
0-12
-141
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
123
013
70
(137
)na
100-
12-1
41-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
120
0(1
20)
na10
0-12
-141
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
1,11
150
01,
791
0(1
,791
)na
100-
12-1
41-0
0-82
0100
00C
ON
FER
ENC
E FE
ES35
017
570
00
(700
)na
100-
12-1
41-0
0-82
0500
00EM
PLO
YEE
TRAV
EL43
80
300
0(3
00)
na10
0-12
-141
-00-
8508
0000
EQU
IPM
ENT
REP
AIR
143
020
00
(200
)na
100-
12-1
41-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
200
00
na10
0-12
-141
-00-
8517
0000
MIS
C F
EES
160
120
100
0(1
00)
na10
0-12
-141
-00-
8803
0000
INST
RU
CTI
ON
AL E
QU
IPM
ENT
<$50
0085
90
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
4,40
01,
589
5,64
10
(5,6
41)
TOTA
L EX
PEN
ITU
RES
44,5
5124
,218
45,2
470
(45,
247)
TRAN
SFER
S10
0-12
-141
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
060
10
TOTA
L TR
ANSF
ERS
00
601
0TO
TAL
EXPE
ND
ITU
RES
44,5
5124
,218
45,8
480
TOTA
L C
NA/
CM
A44
,551
24,2
1845
,848
0
Pag
e 56
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
SMAL
L B
USI
NES
S D
EVEL
OPM
ENT
CEN
TER
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-142
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
1,71
230
,904
33,2
6657
,441
24,1
7517
3%10
0-12
-142
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
20,6
0520
,688
23,8
780
(23,
878)
na10
0-12
-142
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
15,5
570
00
0na
100-
12-1
42-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
703
842
1,98
099
0(9
90)
50%
TOTA
L SA
LAR
Y EX
PEN
SE38
,577
52,4
3359
,124
58,4
31(6
93)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
42-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y2,
958
3,59
54,
372
4,32
5(4
7)99
%10
0-12
-142
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S18
725
343
130
4(1
27)
71%
100-
12-1
42-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
3128
5129
(22)
57%
100-
12-1
42-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E70
279
997
169
1(2
80)
71%
100-
12-1
42-0
0-69
0500
00PE
RS
3,46
23,
904
4,78
95,
925
1,13
612
4%10
0-12
-142
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
3650
9813
537
138%
100-
12-1
42-0
0-69
0700
00LI
FE IN
SUR
ANC
E8
68
168
206%
100-
12-1
42-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E5,
197
5,57
07,
933
13,8
335,
900
174%
100-
12-1
42-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
2,13
02,
106
3,14
32,
513
(630
)80
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
14,7
1116
,311
21,7
9627
,771
5,97
5TO
TAL
PER
SON
NEL
SER
VIC
ES53
,288
68,7
4480
,920
86,2
025,
282
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-142
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
01,
000
0(1
,000
)na
100-
12-1
42-0
0-75
1000
00PO
STAG
E0
025
730
043
117%
100-
12-1
42-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
308
350
4211
4%10
0-12
-142
-00-
7901
0000
SUBS
CR
IPTI
ON
S19
645
00
0na
100-
12-1
42-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES94
52,
662
00
0na
100-
12-1
42-0
0-80
0900
00O
FFIC
E SU
PPLI
ES16
458
00
0na
100-
12-1
42-0
0-82
0100
00C
ON
FER
ENC
E FE
ES50
00
00
na10
0-12
-142
-00-
8205
0000
EMPL
OYE
E TR
AVEL
1,77
22,
168
00
0na
100-
12-1
42-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
100
00
0na
100-
12-1
42-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE0
020
0(2
0)na
100-
12-1
42-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
017
50
00
na10
0-12
-142
-00-
8803
0000
INST
RU
CTI
ON
AL E
QU
IPM
ENT
<$50
000
830
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES3,
127
5,29
21,
585
650
(935
)TO
TAL
EXPE
ND
ITU
RES
56,4
1574
,036
82,5
0586
,852
4,34
7
TRAN
SFER
S10
0-12
-142
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
022
,102
0
Pag
e 57
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L TR
ANSF
ERS
00
22,1
020
TOTA
L EX
PEN
DIT
UR
ES56
,415
74,0
3610
4,60
786
,852
TOTA
L SM
ALL
BU
S D
EVEL
OPM
ENT
CTR
56,4
1574
,036
104,
607
86,8
520.
9%
Pag
e 58
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
SMAL
L B
USI
NES
S M
ANAG
EMEN
T
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-12
-143
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
22,4
110
00
0na
100-
12-1
43-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
560
00
00
naTO
TAL
SALA
RY
EXPE
NSE
22,9
710
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
100-
12-1
43-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y1,
757
00
00
na10
0-12
-143
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S11
10
00
0na
100-
12-1
43-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
160
00
0na
100-
12-1
43-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E41
40
00
0na
100-
12-1
43-0
0-69
0500
00PE
RS
2,09
50
00
0na
100-
12-1
43-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
00
na10
0-12
-143
-00-
6907
0000
LIFE
INSU
RAN
CE
00
00
0na
100-
12-1
43-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
1,28
90
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE5,
682
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
28,6
530
00
0
MAT
ERIA
LS &
SER
VIC
ES10
0-12
-143
-00-
7213
0000
SOFT
WAR
E &
LIC
ENSE
S1,
000
00
00
na10
0-12
-143
-00-
7303
0000
EMPL
OYE
E TR
AIN
ING
CO
STS
00
00
0na
100-
12-1
43-0
0-75
1000
00PO
STAG
E0
00
00
na10
0-12
-143
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
00
na10
0-12
-143
-00-
7901
0000
SUBS
CR
IPTI
ON
S0
00
00
na10
0-12
-143
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
1,58
70
00
0na
100-
12-1
43-0
0-80
0900
00O
FFIC
E SU
PPLI
ES0
00
00
na10
0-12
-143
-00-
8201
0000
CO
NFE
REN
CE
FEES
790
00
0na
100-
12-1
43-0
0-82
0500
00EM
PLO
YEE
TRAV
EL60
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES2,
726
00
00
TOTA
L SM
ALL
BU
SIN
ESS
MAN
AGEM
ENT
31,3
790
00
0
TOTA
L SM
ALL
BU
SIN
ESS
MAN
AGEM
ENT
31,3
790
00
Pag
e 59
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PRE
CO
LLEG
E
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-13
-161
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
29,5
3419
,763
29,0
5833
,846
4,78
811
6%10
0-13
-161
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES10
,552
3,19
47,
758
8,00
024
210
3%10
0-13
-161
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S47
,737
053
,010
53,0
10na
100-
13-1
61-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES53
,495
30,2
8046
,659
12,5
00(3
4,15
9)27
%10
0-13
-161
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
5,56
83,
790
4,40
41,
500
(2,9
04)
34%
TOTA
L SA
LAR
Y EX
PEN
SE99
,149
104,
765
87,8
7910
8,85
620
,961
OTH
ER P
AYR
OLL
EXP
ENSE
100-
13-1
61-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y7,
172
7,89
56,
723
7,89
51,
172
117%
100-
13-1
61-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
585
555
662
555
(107
)84
%10
0-13
-161
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D58
6785
9712
114%
100-
13-1
61-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
703
1,52
71,
494
1,52
733
102%
100-
13-1
61-0
0-69
0500
00PE
RS
7,94
67,
820
7,77
75,
000
(2,7
77)
64%
100-
13-1
61-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E58
119
7710
023
130%
100-
13-1
61-0
0-69
0700
00LI
FE IN
SUR
ANC
E11
2324
20(4
)83
%10
0-13
-161
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
8,87
118
,926
15,1
2315
,000
(123
)99
%10
0-13
-161
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D4,
671
4,02
53,
397
4,00
060
311
8%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
31,0
7540
,957
35,3
6234
,194
(1,1
68)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
130,
224
145,
722
123,
241
143,
050
19,7
93
MAT
ERIA
LS &
SER
VIC
ES10
0-13
-161
-00-
7510
0000
POST
AGE
00
143
0(1
43)
na10
0-13
-161
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
(10)
700
1,50
080
021
4%10
0-13
-161
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
2,41
945
694
200
106
213%
100-
13-1
61-0
0-82
0100
00C
ON
FER
ENC
E FE
ES16
00
275
250
(25)
91%
100-
13-1
61-0
0-82
0500
00EM
PLO
YEE
TRAV
EL3,
000
1,19
36,
813
1,00
0(5
,813
)15
%10
0-13
-161
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES0
046
0(4
6)na
TOTA
L M
ATER
IAL
& S
ERVI
CES
5,57
91,
639
8,07
12,
950
(5,1
21)
TOTA
L EX
PEN
DIT
UR
ES13
5,80
314
7,36
113
1,31
214
6,00
014
,672
TRAN
SFER
S10
0-13
-161
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
04,
439
0TO
TAL
TRAN
SFER
S0
04,
439
0TO
TAL
EXPE
ND
ITU
RES
135,
803
147,
361
135,
751
146,
000
TOTA
L PR
E C
OLL
EGE
135,
803
147,
361
135,
751
146,
000
1.5%
Pag
e 60
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ENG
LISH
SPE
AKER
S O
F O
THER
LAN
GU
AGES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-13
-162
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES5,
863
6,01
77,
077
8,13
01,
053
115%
100-
13-1
62-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES75
,565
57,3
0544
,148
75,5
6531
,417
171%
100-
13-1
62-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES1,
670
1,71
91,
999
1,67
0(3
29)
84%
TOTA
L SA
LAR
Y EX
PEN
SE83
,098
65,0
4253
,224
85,3
6532
,141
129%
OTH
ER P
AYR
OLL
EXP
ENSE
100-
13-1
62-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y6,
543
4,97
04,
072
6,54
32,
471
161%
100-
13-1
62-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
412
344
401
412
1110
3%10
0-13
-162
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D34
5061
34(2
7)56
%10
0-13
-162
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
1,51
11,
104
905
1,51
160
616
7%10
0-13
-162
-00-
6905
0000
PER
S6,
196
4,81
57,
326
6,19
6(1
,130
)85
%10
0-13
-162
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
170
(17)
na10
0-13
-162
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
3,59
42,
177
2,55
73,
594
1,03
714
1%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
18,2
9013
,461
15,3
3918
,290
2,95
1#R
EF!
TOTA
L PE
RSO
NN
EL S
ERVI
CES
101,
388
78,5
0268
,563
103,
655
35,0
92#R
EF!
MAT
ERIA
LS &
SER
VIC
ES10
0-13
-162
-00-
7510
0000
POST
AGE
00
117
0(1
17)
na10
0-13
-162
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
140
(14)
na10
0-13
-162
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
050
50
(505
)na
100-
13-1
62-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES41
71,
413
1,17
740
0(7
77)
34%
100-
13-1
62-0
0-82
0100
00C
ON
FER
ENC
E FE
ES14
480
145
150
510
3%10
0-13
-162
-00-
8205
0000
EMPL
OYE
E TR
AVEL
343
748
793
400
(393
)50
%10
0-13
-162
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES11
80
119
120
110
1%TO
TAL
MAT
ERIA
L &
SER
VIC
ES1,
022
2,24
22,
870
1,07
0(1
,800
)TO
TAL
EXPE
ND
ITU
RES
102,
410
80,7
4471
,433
104,
725
33,2
92
TRAN
SFER
S10
0-13
-162
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
039
70
TOTA
L TR
ANSF
ERS
00
397
0TO
TAL
EXPE
ND
ITU
RES
102,
410
80,7
4471
,830
104,
725
TOTA
L ES
OL
102,
410
80,7
4471
,830
104,
725
1.1%
Pag
e 61
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
POST
SEC
ON
DAR
Y R
EMED
IAL
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-13
-163
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES0
2,28
20
00
na10
0-13
-163
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
SAL
ARIE
S97
,189
31,0
3310
1,93
255
,130
(46,
802)
54%
100-
13-1
63-0
0-64
0200
00FT
F EX
TRA
CO
NTR
ACT
DAY
S PA
Y0
00
00
na10
0-13
-163
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
14,4
594,
124
11,8
930
(11,
893)
na10
0-13
-163
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
2214
882
0(8
2)na
TOTA
L SA
LAR
Y EX
PEN
SE11
1,67
037
,588
113,
907
55,1
30(5
8,77
7)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
13-1
63-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y8,
543
2,53
28,
714
4,21
7(4
,497
)48
%10
0-13
-163
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S64
617
585
929
2(5
67)
34%
100-
13-1
63-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
4811
7625
(51)
34%
100-
13-1
63-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
608
342
1,93
669
1(1
,245
)36
%10
0-13
-163
-00-
6905
0000
PER
S8,
934
2,76
39,
541
5,59
0(3
,951
)59
%10
0-13
-163
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
112
6824
013
0(1
10)
54%
100-
13-1
63-0
0-69
0700
00LI
FE IN
SUR
ANC
E30
1032
16(1
6)51
%10
0-13
-163
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
19,1
026,
488
24,4
769,
082
(15,
394)
37%
100-
13-1
63-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
6,11
61,
523
5,92
82,
371
(3,5
57)
40%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE45
,139
13,9
1251
,802
22,4
15(2
9,38
7)TO
TAL
PER
SON
NEL
SER
VIC
ES15
6,80
951
,500
165,
709
77,5
46(8
8,16
3)
MAT
ERIA
LS &
SER
VIC
ES10
0-13
-163
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
084
0(8
4)na
100-
13-1
63-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES0
214
00
0na
100-
13-1
63-0
0-82
0500
00EM
PLO
YEE
TRAV
EL25
00
990
500
(490
)51
%10
0-13
-163
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
2,06
30
(2,0
63)
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES25
021
43,
137
500
(2,6
37)
TOTA
L EX
PEN
DIT
UR
ES15
7,05
951
,714
168,
846
78,0
46(9
0,80
0)
TOTA
L PO
ST S
ECO
ND
ARY
REM
EDIA
L15
7,05
951
,714
168,
846
78,0
460.
8%
Pag
e 62
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ADU
LT C
ON
TIN
UIN
G E
DU
CAT
ION
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-14
-171
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
23,8
780
00
0na
100-
14-1
71-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
00
0na
100-
14-1
71-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES13
,126
2,71
20
00
na10
0-14
-171
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
205
7,39
30
00
na10
0-14
-171
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E49
80
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE37
,707
10,1
050
00
0%
OTH
ER P
AYR
OLL
EXP
ENSE
100-
14-1
71-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y3,
162
773
00
0na
100-
14-1
71-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
208
500
00
na10
0-14
-171
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D25
130
00
na10
0-14
-171
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
555
168
00
0na
100-
14-1
71-0
0-69
0500
00PE
RS
3,47
215
20
00
na10
0-14
-171
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
673
00
00
na10
0-14
-171
-00-
6907
0000
LIFE
INSU
RAN
CE
80
00
0na
100-
14-1
71-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E7,
316
00
00
na10
0-14
-171
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D1,
852
780
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
17,2
711,
235
00
00%
TOTA
L PE
RSO
NN
EL S
ERVI
CES
54,9
7811
,340
00
00%
MAT
ERIA
LS &
SER
VIC
ES10
0-14
-171
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES1,
766
4,13
20
00
na10
0-14
-171
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
461,
310
00
0na
100-
14-1
71-0
0-82
0400
00N
ON
-EM
PLO
YEE
TRAV
EL20
00
00
na10
0-14
-171
-00-
8205
0000
EMPL
OYE
E TR
AVEL
141
780
00
na10
0-14
-171
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
050
00
0na
100-
14-1
71-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
225
700
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES2,
198
5,64
00
00
0%TO
TAL
EXPE
ND
ITU
RES
57,1
7616
,980
00
00%
TOTA
L AD
ULT
CO
NTI
NU
ING
ED
UC
ATIO
N57
,176
16,9
800
0
Pag
e 63
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
HEA
LTH
AN
D S
AFET
Y AD
ULT
ED
UC
ATIO
N
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-14
-172
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES44
10
00
0na
100-
14-1
72-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES7,
670
1,56
30
00
na10
0-14
-172
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
2,01
68,
369
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE10
,127
9,93
20
00
OTH
ER P
AYR
OLL
EXP
ENSE
100-
14-1
72-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y77
572
00
00
na10
0-14
-172
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S49
530
00
na10
0-14
-172
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D7
110
00
na10
0-14
-172
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
180
160
00
0na
100-
14-1
72-0
0-69
0500
00PE
RS
00
00
0na
100-
14-1
72-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
00
na10
0-14
-172
-00-
6907
0000
LIFE
INSU
RAN
CE
00
00
0na
100-
14-1
72-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
00
00
na10
0-14
-172
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
00
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
1,01
194
40
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
11,1
3810
,876
00
0
MAT
ERIA
LS &
SER
VIC
ES10
0-14
-172
-00-
7510
0000
POST
AGE
00
00
0na
100-
14-1
72-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T91
910
00
na10
0-14
-172
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
00
na10
0-14
-172
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
11,1
5910
,545
00
0na
100-
14-1
72-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
00
00
na10
0-14
-172
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
11,2
5010
,635
00
0TO
TAL
EXPE
ND
ITU
RES
22,3
8821
,511
00
0
TOTA
L H
EALT
H &
SAF
ETY
ADU
LT E
DU
CAT
ION
22,3
8821
,511
00
Pag
e 64
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
INST
RU
CTI
ON
AL A
DM
INIS
TRAT
ION
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-20
-201
-00-
6102
0000
CH
IEF
SALA
RIE
S81
,724
93,5
2896
,334
99,2
242,
890
103%
100-
20-2
01-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S12
8,12
978
,019
156,
843
77,1
95(7
9,64
8)49
%10
0-20
-201
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
52,1
8594
,615
93,7
4612
1,39
427
,648
129%
100-
20-2
01-0
0-62
0100
00FU
LL T
IME
CO
NFI
DEN
TIAL
WAG
ES25
,764
43,8
4245
,157
49,3
454,
188
109%
100-
20-2
01-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES25
,418
32,9
3132
,885
102,
176
69,2
9131
1%10
0-20
-201
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES36
20
00
0na
100-
20-2
01-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES86
40
864
0(8
64)
na10
0-20
-201
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E2,
033
1,72
32,
250
1,50
0(7
50)
67%
TOTA
L SA
LAR
Y EX
PEN
SE31
6,47
934
4,65
942
8,07
945
0,83
422
,755
OTH
ER P
AYR
OLL
EXP
ENSE
100-
20-2
01-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y23
,679
25,6
9432
,576
31,6
44(9
32)
97%
100-
20-2
01-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
1,53
91,
827
3,20
92,
221
(988
)69
%10
0-20
-201
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D14
617
427
518
9(8
6)69
%10
0-20
-201
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
3,20
33,
740
7,23
94,
479
(2,7
60)
62%
100-
20-2
01-0
0-69
0500
00PE
RS
34,3
2443
,672
55,2
2566
,668
11,4
4312
1%10
0-20
-201
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
703
776
960
985
2510
3%10
0-20
-201
-00-
6907
0000
LIFE
INSU
RAN
CE
8299
111
107
(4)
96%
100-
20-2
01-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E59
,383
73,0
2683
,702
77,0
91(6
,611
)92
%10
0-20
-201
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D17
,724
15,6
2523
,396
18,1
07(5
,289
)77
%10
0-20
-201
-00-
6955
0000
PT F
ACU
LTY
INSU
RAN
CE
FUN
D E
XP0
031
,425
25,0
00(6
,425
)80
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
140,
783
164,
632
238,
118
226,
492
(11,
626)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
457,
262
509,
291
666,
197
677,
326
11,1
29
MAT
ERIA
LS &
SER
VIC
ES10
0-20
-201
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
26,0
2550
,000
65,0
0015
,000
130%
100-
20-2
01-0
0-75
1000
00PO
STAG
E0
144
200
5613
9%10
0-20
-201
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
921
90
00
na10
0-20
-201
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
061
565
035
106%
100-
20-2
01-0
0-76
1100
00C
ATAL
OG
PR
INTI
NG
00
925
0(9
25)
na10
0-20
-201
-00-
7901
0000
SUBS
CR
IPTI
ON
S1,
108
1,29
925
030
050
120%
100-
20-2
01-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES0
055
500
445
909%
100-
20-2
01-0
0-80
0900
00O
FFIC
E SU
PPLI
ES1,
155
613
350
350
010
0%10
0-20
-201
-00-
8201
0000
CO
NFE
REN
CE
FEES
10,6
541,
140
2,09
52,
500
405
119%
100-
20-2
01-0
0-82
0500
00EM
PLO
YEE
TRAV
EL7,
232
9,25
19,
728
10,3
7865
010
7%10
0-20
-201
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
329
373
8020
012
025
0%10
0-20
-201
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES30
058
415
,575
15,5
750
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
20,7
8739
,504
79,8
1795
,653
15,8
36
Pag
e 65
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L EX
PEN
DIT
UR
ES47
8,04
954
8,79
574
6,01
477
2,97
9
TRAN
SFER
S10
0-20
-201
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
024
,384
0TO
TAL
TRAN
SFER
S0
024
,384
0TO
TAL
EXPE
ND
ITU
RES
478,
049
548,
795
770,
398
772,
979
TOTA
L IN
STR
UC
TIO
NAL
AD
MIN
ISTR
ATIO
N47
8,04
954
8,79
577
0,39
877
2,97
98.
2%
Pag
e 66
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
DIS
TAN
CE
EDU
CAT
ION
& IN
STR
UC
TIO
NAL
TEC
HN
OLO
GY
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-20
-203
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
55,3
6455
,151
57,0
2528
,512
(28,
513)
50%
100-
20-2
03-0
0-64
0300
00FT
F O
VER
LOAD
PAY
5,92
60
12,4
2610
,000
(2,4
26)
80%
100-
20-2
03-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES10
,078
3,95
04,
616
0(4
,616
)na
100-
20-2
03-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES14
,087
04,
095
0(4
,095
)na
100-
20-2
03-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES0
3,71
02,
817
0(2
,817
)na
TOTA
L SA
LAR
Y EX
PEN
SE85
,455
62,8
1180
,979
38,5
12(4
2,46
7)10
4%
OTH
ER P
AYR
OLL
EXP
ENSE
100-
20-2
03-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y6,
332
4,55
45,
742
4,30
2(1
,440
)75
%10
0-20
-203
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S46
232
11,
044
302
(742
)29
%10
0-20
-203
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D44
3542
29(1
3)69
%10
0-20
-203
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
1,12
173
01,
276
691
(585
)54
%10
0-20
-203
-00-
6905
0000
PER
S8,
513
7,98
39,
450
9,53
585
101%
100-
20-2
03-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E13
913
013
413
40
100%
100-
20-2
03-0
0-69
0700
00LI
FE IN
SUR
ANC
E18
1616
160
103%
100-
20-2
03-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E14
,279
14,6
5814
,053
9,65
7(4
,396
)69
%10
0-20
-203
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D4,
311
2,63
03,
804
2,45
2(1
,352
)64
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
35,2
1931
,057
35,5
6127
,119
(8,4
42)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
120,
674
93,8
6911
6,54
065
,631
(50,
909)
MAT
ERIA
LS &
SER
VIC
ES10
0-20
-203
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES6,
892
10,8
3818
,201
18,5
0029
910
2%10
0-20
-203
-00-
7213
0000
SOFT
WAR
E &
LIC
ENSE
S7
00
00
na10
0-20
-203
-00-
7510
0000
POST
AGE
00
1425
1117
9%10
0-20
-203
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
00
0na
100-
20-2
03-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
1150
3945
5%10
0-20
-203
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
00
0na
100-
20-2
03-0
0-82
0100
00C
ON
FER
ENC
E FE
ES3,
351
1,15
04,
226
4,00
0(2
26)
95%
100-
20-2
03-0
0-82
0500
00EM
PLO
YEE
TRAV
EL10
,477
2,61
97,
714
7,00
0(7
14)
91%
100-
20-2
03-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R0
00
00
na10
0-20
-203
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
5544
450
(45)
na10
0-20
-203
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES49
549
52,
495
2,49
50
100%
100-
20-2
03-0
0-88
0500
00O
THER
MIN
OR
EQ
UIP
MEN
T <$
5000
419
123
258
250
(8)
97%
TOTA
L M
ATER
IAL
& S
ERVI
CES
21,6
9615
,269
32,9
6432
,320
(644
)TO
TAL
EXPE
ND
ITU
RES
142,
370
109,
138
149,
504
97,9
51(5
1,55
3)
TRAN
SFER
S10
0-20
-203
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
084
,127
0
Pag
e 67
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L TR
ANSF
ERS
00
84,1
270
TOTA
L EX
PEN
DIT
UR
ES14
2,37
010
9,13
823
3,63
197
,951
TOTA
L D
ISTA
NC
E ED
UC
ATIO
N &
INST
R T
ECH
142,
370
109,
138
233,
631
97,9
511.
0%
Pag
e 68
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
INST
RU
CTI
ON
AL S
TAFF
DEV
ELO
PMEN
T
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-20
-204
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
220
00
00
na10
0-20
-204
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
6,81
413
228
60
(286
)na
TOTA
L SA
LAR
Y EX
PEN
SE7,
034
132
286
0(2
86)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
20-2
04-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y53
817
220
(22)
na10
0-20
-204
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S34
12
0(2
)na
100-
20-2
04-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
30
00
0na
100-
20-2
04-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E13
33
50
(5)
na10
0-20
-204
-00-
6905
0000
PER
S45
40
240
(24)
na10
0-20
-204
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
100-
20-2
04-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na10
0-20
-204
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
00
0na
100-
20-2
04-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
259
08
0(8
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE1,
421
2161
0(6
1)TO
TAL
PER
SON
NEL
SER
VIC
ES8,
455
153
347
0(3
47)
MAT
ERIA
LS &
SER
VIC
ES10
0-20
-204
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES2,
000
797
1,78
52,
500
715
140%
100-
20-2
04-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES36
216
733
70
(337
)na
100-
20-2
04-0
0-82
0100
00C
ON
FER
ENC
E FE
ES16
971
52,
000
0(2
,000
)na
100-
20-2
04-0
0-82
0400
00N
ON
-EM
PLO
YEE
TRAV
EL16
20
250
1,00
075
040
0%10
0-20
-204
-00-
8205
0000
EMPL
OYE
E TR
AVEL
01,
390
2,02
81,
500
(528
)74
%10
0-20
-204
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
3,45
22,
173
1,99
83,
500
1,50
217
5%TO
TAL
MAT
ERIA
L &
SER
VIC
ES6,
145
5,24
28,
398
8,50
010
2TO
TAL
EXPE
ND
ITU
RES
14,6
005,
395
8,74
58,
500
(245
)
TOTA
L IN
STR
STA
FF D
EVEL
OPM
ENT
14,6
005,
395
8,74
58,
500
0.1%
Pag
e 69
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
LIB
RAR
Y
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-20
-221
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
52,5
6752
,567
54,1
4455
,768
1,62
410
3%10
0-20
-221
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
35,4
610
055
,747
55,7
47na
100-
20-2
21-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES37
,033
24,3
8646
,082
0(4
6,08
2)na
100-
20-2
21-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
5,16
50
00
0na
100-
20-2
21-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES22
00
00
0na
100-
20-2
21-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES22
00
00
0na
100-
20-2
21-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES(2
15)
1,95
50
00
naTO
TAL
SALA
RY
EXPE
NSE
130,
451
78,9
0810
0,22
611
1,51
511
,289
OTH
ER P
AYR
OLL
EXP
ENSE
100-
20-2
21-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y9,
510
5,69
27,
667
7,96
730
010
4%10
0-20
-221
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S(7
57)
418
755
578
(177
)77
%10
0-20
-221
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D83
5910
373
(30)
71%
100-
20-2
21-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
932
1,06
51,
704
1,64
9(5
5)97
%10
0-20
-221
-00-
6905
0000
PER
S11
,960
4,72
49,
344
12,3
132,
969
132%
100-
20-2
21-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E27
114
821
625
640
119%
100-
20-2
21-0
0-69
0700
00LI
FE IN
SUR
ANC
E44
2340
411
103%
100-
20-2
21-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E48
,398
24,0
3237
,523
30,5
54(6
,969
)81
%10
0-20
-221
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D6,
915
2,52
55,
512
4,68
7(8
25)
85%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE78
,356
38,6
8762
,864
58,1
18(4
,746
)TO
TAL
PER
SON
NEL
SER
VIC
ES20
8,80
711
7,59
516
3,09
016
9,63
46,
544
MAT
ERIA
LS &
SER
VIC
ES10
0-20
-221
-00-
7208
0000
LIBR
ARY
AUTO
MAT
ED S
ERVI
CES
5,20
04,
536
4,98
65,
200
214
104%
100-
20-2
21-0
0-72
0900
00M
AIN
TEN
ANC
E C
ON
TRAC
TS1,
598
1,63
61,
870
1,87
00
100%
100-
20-2
21-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
946
02,
015
2,11
510
010
5%10
0-20
-221
-00-
7310
0000
OER
SPE
C P
RO
J EX
P0
(531
)0
00
na10
0-20
-221
-00-
7510
0000
POST
AGE
00
624
700
7611
2%10
0-20
-221
-00-
7523
0000
INTE
RLI
BRAR
Y LO
AN D
ELIV
ERY
969
040
040
00
100%
100-
20-2
21-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
1,58
00
951
2,00
01,
049
210%
100-
20-2
21-0
0-79
0100
00SU
BSC
RIP
TIO
NS
3,80
62,
001
2,31
42,
200
(114
)95
%10
0-20
-221
-00-
7902
0000
ELEC
TRO
NIC
SU
BSC
RIP
TIO
NS
34,6
0421
,427
27,3
2927
,500
171
101%
100-
20-2
21-0
0-80
0700
00LI
BR A
UD
IOVI
SUAL
MAT
ERIA
LS4,
456
2,06
62,
000
2,50
050
012
5%10
0-20
-221
-00-
8008
0000
LIBR
ELE
CTR
ON
IC M
ATER
IALS
00
250
250
010
0%10
0-20
-221
-00-
8009
0000
OFF
ICE
SUPP
LIES
1,75
635
61,
945
1,00
0(9
45)
51%
100-
20-2
21-0
0-80
1400
00LI
BRAR
Y PR
INT
CO
LLEC
TIO
N10
,384
4,04
54,
000
5,00
01,
000
125%
100-
20-2
21-0
0-82
0100
00C
ON
FER
ENC
E FE
ES64
277
01,
000
1,20
020
012
0%10
0-20
-221
-00-
8205
0000
EMPL
OYE
E TR
AVEL
4,19
36,
581
4,50
04,
500
010
0%
Pag
e 70
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
20-2
21-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS92
020
020
00
100%
100-
20-2
21-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
561
793
555
500
(55)
90%
100-
20-2
21-0
0-88
0100
00FU
RN
ITU
RE
<$50
000
00
00
na10
0-20
-221
-00-
8802
0000
INFO
TEC
H E
QU
IPM
ENT
<$50
0017
03,
599
100
1,20
01,
100
1200
%TO
TAL
MAT
ERIA
L &
SER
VIC
ES70
,957
47,2
7955
,039
58,3
353,
296
115%
CAP
ITAL
OU
TLAY
100-
20-2
21-0
0-95
9100
00LI
BR P
RIN
T C
OLL
ECTI
ON
00
00
0na
TOTA
L C
APIT
AL O
UTL
AY0
00
00
TOTA
L EX
PEN
DIT
UR
ES27
9,76
416
4,87
421
8,12
922
7,96
99,
840
TRAN
SFER
S10
0-20
-221
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
032
,576
0TO
TAL
TRAN
SFER
S0
032
,576
0TO
TAL
EXPE
ND
ITU
RES
00
250,
705
227,
969
TOTA
L LI
BR
ARY
279,
764
164,
874
250,
705
227,
969
2.4%
Pag
e 71
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
REG
ISTR
ATIO
N &
AD
MIS
SIO
NS
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-301
-00-
6102
0000
CH
IEF
SALA
RIE
S11
,578
085
,591
0(8
5,59
1)na
100-
30-3
01-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S16
,736
45,3
0654
,144
55,7
681,
624
103%
100-
30-3
01-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
00
41,1
9541
,195
na10
0-30
-301
-00-
6201
0000
FULL
TIM
E C
ON
FID
ENTI
AL W
AGES
43,8
430
00
0na
100-
30-3
01-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES11
3,49
263
,383
89,1
4965
,296
(23,
853)
73%
100-
30-3
01-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
764
34,3
7612
,917
19,2
086,
291
149%
100-
30-3
01-0
0-67
0100
00ST
UD
ENT
WAG
ES12
50
00
0na
100-
30-3
01-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
00
990
0(9
90)
naTO
TAL
SALA
RY
EXPE
NSE
186,
538
143,
065
242,
791
181,
467
(61,
324)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
01-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y13
,976
10,5
1318
,498
20,0
001,
502
108%
100-
30-3
01-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
901
757
1,82
21,
900
7810
4%10
0-30
-301
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D13
112
318
920
011
106%
100-
30-3
01-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E2,
839
2,08
54,
111
3,00
0(1
,111
)73
%10
0-30
-301
-00-
6905
0000
PER
S16
,939
12,9
0023
,268
17,5
80(5
,688
)76
%10
0-30
-301
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
392
294
568
600
3210
6%10
0-30
-301
-00-
6907
0000
LIFE
INSU
RAN
CE
7459
6310
037
159%
100-
30-3
01-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E44
,700
44,7
4366
,186
35,0
00(3
1,18
6)53
%10
0-30
-301
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D9,
577
5,52
313
,299
5,00
0(8
,299
)38
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
89,5
2976
,998
128,
004
83,3
80(4
4,62
4)TO
TAL
PER
SON
NEL
SER
VIC
ES27
6,06
722
0,06
437
0,79
526
4,84
7(1
05,9
48)
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-301
-00-
7213
0000
SOFT
WAR
E &
LIC
ENSE
S0
12,9
6411
,901
13,0
511,
150
110%
100-
30-3
01-0
0-75
1000
00PO
STAG
E22
321
71,
077
1,50
142
413
9%10
0-30
-301
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
2513
00
0na
100-
30-3
01-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
360
860
500
239%
100-
30-3
01-0
0-76
1100
00C
ATAL
OG
PR
INTI
NG
00
06,
500
6,50
0na
100-
30-3
01-0
0-80
0900
00O
FFIC
E SU
PPLI
ES1,
747
944
5,95
95,
000
(959
)84
%10
0-30
-301
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS0
248
00
0na
100-
30-3
01-0
0-80
1200
00TE
STIN
G S
UPP
LIES
4,76
43,
785
6,80
66,
806
010
0%10
0-30
-301
-00-
8201
0000
CO
NFE
REN
CE
FEES
189
1,22
52,
885
1,66
0(1
,225
)58
%10
0-30
-301
-00-
8205
0000
EMPL
OYE
E TR
AVEL
3,80
86,
448
8,02
57,
600
(425
)95
%10
0-30
-301
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
148
041
0(4
1)na
100-
30-3
01-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
225
310
800
890
9011
1%10
0-30
-301
-00-
8517
0000
MIS
C F
EES
250
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES11
,379
26,1
5337
,854
43,8
686,
014
Pag
e 72
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L EX
PEN
DIT
UR
ES28
7,44
624
6,21
640
8,64
930
8,71
5(9
9,93
4)
TRAN
SFER
S10
0-30
-301
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
020
,592
0TO
TAL
TRAN
SFER
S0
020
,592
0TO
TAL
EXPE
ND
ITU
RES
287,
446
246,
216
429,
241
308,
715
TOTA
L R
EGIS
TRAT
ION
& A
DM
ISSI
ON
S28
7,44
624
6,21
642
9,24
130
8,71
53.
3%
Pag
e 73
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ADVI
SIN
G
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-302
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
53,7
5354
,144
55,7
6857
,441
1,67
310
3%10
0-30
-302
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
96,6
3166
,218
74,3
6576
,596
2,23
110
3%10
0-30
-302
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
26,7
6522
,078
00
0na
100-
30-3
02-0
0-64
0100
00FU
LL T
IME
INST
RU
CTO
R W
AGES
39,8
790
00
0na
100-
30-3
02-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
907
969
990
990
010
0%TO
TAL
SALA
RY
EXPE
NSE
217,
935
143,
409
131,
123
135,
027
3,90
4
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
02-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y16
,649
10,9
529,
955
10,3
3037
510
4%10
0-30
-302
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S1,
110
760
981
710
(271
)72
%10
0-30
-302
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D13
610
810
387
(16)
85%
100-
30-3
02-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E3,
327
2,10
42,
212
2,04
1(1
71)
92%
100-
30-3
02-0
0-69
0500
00PE
RS
22,1
1811
,823
14,0
0017
,537
3,53
712
5%10
0-30
-302
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
433
276
306
315
910
3%10
0-30
-302
-00-
6907
0000
LIFE
INSU
RAN
CE
6745
4849
110
3%10
0-30
-302
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
44,0
5926
,334
30,0
8326
,891
(3,1
92)
89%
100-
30-3
02-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
12,4
494,
636
7,15
75,
806
(1,3
51)
81%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE10
0,34
857
,038
64,8
4563
,767
(1,0
78)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
318,
283
200,
447
195,
968
198,
794
2,82
6
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-302
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
022
,500
4,50
0(1
8,00
0)20
%10
0-30
-302
-00-
7510
0000
POST
AGE
00
102
102
010
0%10
0-30
-302
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G1,
680
759
1,34
01,
340
010
0%10
0-30
-302
-00-
8009
0000
OFF
ICE
SUPP
LIES
151
6015
015
00
100%
100-
30-3
02-0
0-82
0100
00C
ON
FER
ENC
E FE
ES1,
945
1,99
71,
800
1,80
00
100%
100-
30-3
02-0
0-82
0500
00EM
PLO
YEE
TRAV
EL5,
628
7,54
55,
000
5,00
00
100%
100-
30-3
02-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS12
222
018
018
00
100%
100-
30-3
02-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
125
195
300
300
010
0%10
0-30
-302
-00-
8523
0000
STU
DEN
T AC
TIVI
TIES
& E
VEN
TS3,
982
3,16
44,
585
4,58
50
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
13,6
3313
,940
35,9
5717
,957
(18,
000)
TOTA
L EX
PEN
DIT
UR
ES33
1,91
621
4,38
723
1,92
521
6,75
1(1
5,17
4)
TRAN
SFER
S10
0-30
-302
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
05,
999
0TO
TAL
TRAN
SFER
S0
05,
999
0TO
TAL
EXPE
ND
ITU
RES
331,
916
214,
387
237,
924
216,
751
Pag
e 74
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L AD
VISI
NG
331,
916
214,
387
237,
924
216,
751
2.3%
Pag
e 75
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FIN
ANC
IAL
AID
AD
MIN
ISTR
ATIO
N
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-303
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
68,9
0682
,844
68,1
8252
,567
(15,
615)
77%
100-
30-3
03-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
032
,323
39,9
957,
672
124%
100-
30-3
03-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES46
,252
9,67
50
27,3
1027
,310
na10
0-30
-303
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E12
946
899
00
(990
)na
TOTA
L SA
LAR
Y EX
PEN
SE11
5,28
792
,987
101,
495
119,
872
18,3
77
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
03-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y8,
472
7,30
27,
689
9,00
01,
311
117%
100-
30-3
03-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
556
506
757
1,00
024
313
2%10
0-30
-303
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D68
5477
150
7319
5%10
0-30
-303
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
1,70
41,
230
1,70
91,
500
(209
)88
%10
0-30
-303
-00-
6905
0000
PER
S11
,347
6,98
28,
422
11,5
003,
078
137%
100-
30-3
03-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E23
716
620
620
0(6
)97
%10
0-30
-303
-00-
6907
0000
LIFE
INSU
RAN
CE
3825
3672
3620
0%10
0-30
-303
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
31,1
1312
,719
23,1
0725
,000
1,89
310
8%10
0-30
-303
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
6,43
53,
764
5,52
86,
000
472
109%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE59
,970
32,7
4847
,531
54,4
226,
891
TOTA
L PE
RSO
NN
EL S
ERVI
CES
175,
257
125,
735
149,
026
174,
294
25,2
68
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-303
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES48
4,84
411
,050
7,20
0(3
,850
)65
%10
0-30
-303
-00-
7510
0000
POST
AGE
014
576
775
0(1
7)98
%10
0-30
-303
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
4426
2727
010
0%10
0-30
-303
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G33
530
045
045
00
100%
100-
30-3
03-0
0-80
0900
00O
FFIC
E SU
PPLI
ES22
138
150
150
010
0%10
0-30
-303
-00-
8201
0000
CO
NFE
REN
CE
FEES
704
250
590
600
1010
2%10
0-30
-303
-00-
8205
0000
EMPL
OYE
E TR
AVEL
4,46
33,
791
3,82
17,
975
4,15
420
9%10
0-30
-303
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
093
2910
071
345%
100-
30-3
03-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
979
837
750
979
229
131%
100-
30-3
03-0
0-88
0200
00IN
FO T
ECH
EQ
UIM
ENT
< $5
000
048
048
48na
TOTA
L M
ATER
IAL
& S
ERVI
CES
6,79
410
,370
17,6
3418
,279
645
TOTA
L EX
PEN
DIT
UR
ES18
2,05
113
6,10
516
6,66
019
2,57
325
,913
TRAN
SFER
S10
0-30
-303
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
02,
035
0TO
TAL
TRAN
SFER
S0
02,
035
0TO
TAL
EXPE
ND
ITU
RES
182,
051
136,
105
168,
695
192,
573
Pag
e 76
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L FI
NAN
CIA
L AI
D A
DM
INIS
TRAT
ION
182,
051
136,
105
168,
695
192,
573
2.0%
Pag
e 77
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CAR
EER
SER
VIC
ES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-304
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
22,6
840
00
0na
100-
30-3
04-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES9,
946
00
00
naTO
TAL
SALA
RY
EXPE
NSE
32,6
300
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
04-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y2,
967
00
00
na10
0-30
-304
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S20
30
00
0na
100-
30-3
04-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
290
00
0na
100-
30-3
04-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E57
10
00
0na
100-
30-3
04-0
0-69
0500
00PE
RS
2,84
50
00
0na
100-
30-3
04-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E75
00
00
na10
0-30
-304
-00-
6907
0000
LIFE
INSU
RAN
CE
140
00
0na
100-
30-3
04-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E12
,975
00
00
na10
0-30
-304
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D1,
801
00
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
21,4
800
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES54
,110
00
00
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-304
-00-
7115
0000
STU
DEN
T SE
RVI
CES
AD
VER
TISI
NG
3,07
80
00
100-
30-3
04-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
811
795
800
800
010
0%10
0-30
-304
-00-
7510
0000
POST
AGE
00
00
0na
100-
30-3
04-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
00
0na
100-
30-3
04-0
0-79
0100
00SU
BSC
RIP
TIO
NS
00
00
0na
100-
30-3
04-0
0-80
0900
00O
FFIC
E SU
PPLI
ES0
00
00
na10
0-30
-304
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS0
00
00
na10
0-30
-304
-00-
8201
0000
CO
NFE
REN
CE
FEES
599
00
00
na10
0-30
-304
-00-
8205
0000
EMPL
OYE
E TR
AVEL
665
00
00
na10
0-30
-304
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
00
0na
100-
30-3
04-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE0
00
00
na10
0-30
-304
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES5,
153
795
800
800
0TO
TAL
EXPE
ND
ITU
RES
59,2
6379
580
080
00
TOTA
L C
AREE
R S
ERVI
CES
59,2
6379
580
080
0
Pag
e 78
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STU
DEN
T R
ECO
GN
ITIO
N
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-305
-00-
7510
0000
POST
AGE
00
210
275
6513
1%10
0-30
-305
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
00
0na
100-
30-3
05-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
777
00
00
na10
0-30
-305
-00-
8009
0000
OFF
ICE
SUPP
LIES
559
3180
1,98
01,
900
2475
%10
0-30
-305
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
00
0na
100-
30-3
05-0
0-85
0300
00G
RAD
UAT
ION
EXP
END
ITU
RES
4,62
16,
689
5,69
55,
695
010
0%10
0-30
-305
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
300
138
250
250
010
0%10
0-30
-305
-00-
8523
0000
STU
DEN
T AC
TIVI
TIES
& E
VEN
TS0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES6,
257
6,85
76,
235
8,20
01,
965
TOTA
L EX
PEN
DIT
UR
ES6,
257
6,85
76,
235
8,20
01,
965
TOTA
LSTU
DEN
T R
ECO
GN
ITIO
N6,
257
6,85
76,
235
8,20
00.
1%
Pag
e 79
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ADA
SER
VIC
ES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-306
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
017
,165
39,9
9550
,665
10,6
7012
7%TO
TAL
SALA
RY
EXPE
NSE
017
,165
39,9
9550
,665
10,6
70
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
06-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
1,16
73,
060
3,87
681
612
7%10
0-30
-306
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
9130
126
9(3
2)89
%10
0-30
-306
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
1121
298
139%
100-
30-3
06-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
259
680
691
1110
2%10
0-30
-306
-00-
6905
0000
PER
S0
1,43
83,
352
5,13
71,
785
153%
100-
30-3
06-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
094
119
2512
7%10
0-30
-306
-00-
6907
0000
LIFE
INSU
RAN
CE
00
1616
010
3%10
0-30
-306
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
01,
916
3,10
36,
454
3,35
120
8%10
0-30
-306
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
738
2,20
02,
179
(21)
99%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
5,62
012
,827
18,7
705,
943
TOTA
L PE
RSO
NN
EL S
ERVI
CES
022
,785
52,8
2269
,435
16,6
13
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-306
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
00
5,50
05,
500
na10
0-30
-306
-00-
8201
0000
CO
NFE
REN
CE
FEES
030
040
080
040
020
0%10
0-30
-306
-00-
8205
0000
EMPL
OYE
E TR
AVEL
056
480
01,
500
700
188%
100-
30-3
06-0
0-85
0100
00AD
A C
OM
PLIA
NC
E M
&S14
,537
20,5
5018
,000
18,0
000
100%
100-
30-3
06-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
040
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
14,5
3721
,454
19,2
0025
,800
6,60
0TO
TAL
EXPE
ND
ITU
RES
14,5
3744
,239
72,0
2295
,235
23,2
13
TRAN
SFER
S10
0-30
-306
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
071
80
TOTA
L TR
ANSF
ERS
00
718
0TO
TAL
EXPE
ND
ITU
RES
14,5
3744
,239
72,7
4095
,235
TOTA
L AD
A SE
RVI
CES
14,5
3744
,239
72,7
4095
,235
1.0%
Pag
e 80
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STU
DEN
T SU
CC
ESS
FUN
D
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-310
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
978
00
00
na10
0-30
-310
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
846
033
0(3
3)na
100-
30-3
10-0
0-67
0100
00ST
UD
ENT
WAG
ES0
00
00
naTO
TAL
SALA
RY
EXPE
NSE
1,82
40
330
(33)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
10-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y11
70
30
(3)
na10
0-30
-310
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S7
00
00
na10
0-30
-310
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D1
00
00
na10
0-30
-310
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
280
10
(1)
na10
0-30
-310
-00-
6905
0000
PER
S12
20
30
(3)
na10
0-30
-310
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
100-
30-3
10-0
0-69
0700
00LI
FE IN
SUR
ANC
E1
00
00
na10
0-30
-310
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
140
00
0na
100-
30-3
10-0
0-69
0800
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D75
01
0(1
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE36
50
80
(8)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
2,18
90
410
(41)
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-310
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES49
,282
2,70
00
00
na10
0-30
-310
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
1,00
01,
000
na10
0-30
-310
-00-
8201
0000
CO
NFE
REN
CE
FEES
345
1,33
130
060
030
020
0%10
0-30
-310
-00-
8204
0000
NO
N-E
MPL
OYE
E TR
AVEL
01,
562
040
040
0na
100-
30-3
10-0
0-82
0500
00EM
PLO
YEE
TRAV
EL2,
503
1,12
040
90
(409
)na
100-
30-3
10-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS71
045
0(4
5)na
100-
30-3
10-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
00
3,00
00
(3,0
00)
na10
0-30
-310
-00-
8523
0000
STU
DEN
T AC
TIVI
TIES
& E
VEN
TS0
645
12,2
466,
000
(6,2
46)
49%
TOTA
L M
ATER
IAL
& S
ERVI
CES
52,2
017,
358
16,0
008,
000
(8,0
00)
TOTA
L EX
PEN
DIT
UR
ES54
,390
7,35
816
,041
8,00
0(8
,041
)
TOTA
L ST
UD
ENT
SUC
CES
S FU
ND
54,3
907,
358
16,0
418,
000
0.1%
Pag
e 81
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
EXTE
RN
AL A
FFAI
RS
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-315
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
00
026
,283
26,2
83na
100-
30-3
15-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
00
71,1
0171
,101
na10
0-30
-315
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
00
495
495
naTO
TAL
SALA
RY
EXPE
NSE
00
097
,879
97,8
79
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
15-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
00
7,38
37,
383
na10
0-30
-315
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
00
516
516
na10
0-30
-315
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
00
7373
na10
0-30
-315
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
01,
625
1,62
5na
100-
30-3
15-0
0-69
0500
00PE
RS
00
09,
925
9,92
5na
100-
30-3
15-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
230
230
na10
0-30
-315
-00-
6907
0000
LIFE
INSU
RAN
CE
00
041
41na
100-
30-3
15-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
00
26,5
9426
,594
na10
0-30
-315
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
00
4,20
94,
209
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
050
,596
50,5
96TO
TAL
PER
SON
NEL
SER
VIC
ES0
00
148,
475
148,
475
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-315
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
00
3,00
03,
000
100-
30-3
15-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
00
03,
600
3,60
0na
100-
30-3
15-0
0-75
1000
00PO
STAG
E0
00
2,00
02,
000
na10
0-30
-315
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
1,00
01,
000
na10
0-30
-315
-00-
8009
0000
OFF
ICE
SUPP
LIES
00
03,
000
3,00
0na
100-
30-3
15-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
00
2,00
02,
000
na10
0-30
-315
-00-
8204
0000
NO
N-E
MPL
OYE
E TR
AVEL
00
02,
000
2,00
0na
100-
30-3
15-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
00
8,00
08,
000
na10
0-30
-315
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
02,
000
2,00
0na
100-
30-3
15-0
0-85
1200
00G
IFTS
EXP
ENSE
00
050
050
0na
100-
30-3
15-0
0-85
2300
00ST
UD
ENT
ACTI
VITI
ES &
EVE
NTS
00
02,
000
2,00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
029
,100
26,1
00TO
TAL
EXPE
ND
ITU
RES
00
017
7,57
517
4,57
5
TRAN
SFER
S10
0-30
-315
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
00
0TO
TAL
TRAN
SFER
S0
00
0TO
TAL
EXPE
ND
ITU
RES
00
017
7,57
5
Pag
e 82
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L EX
TER
NAL
AFF
AIR
S0
00
177,
575
1.9%
Pag
e 83
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STU
DEN
T SE
RVI
CES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-316
-00-
6102
0000
CH
IEF
SALA
RIE
S0
00
85,5
9185
,591
na10
0-30
-316
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
00
990
990
naTO
TAL
SALA
RY
EXPE
NSE
00
086
,581
86,5
81
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
16-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
00
6,26
86,
268
na10
0-30
-316
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
00
454
454
na10
0-30
-316
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
00
2929
na10
0-30
-316
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
069
169
1na
100-
30-3
16-0
0-69
0500
00PE
RS
00
08,
779
8,77
9na
100-
30-3
16-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
201
201
na10
0-30
-316
-00-
6907
0000
LIFE
INSU
RAN
CE
00
016
16na
100-
30-3
16-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
00
22,7
2322
,723
na10
0-30
-316
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
00
3,72
33,
723
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
042
,885
42,8
85TO
TAL
PER
SON
NEL
SER
VIC
ES0
00
129,
466
129,
466
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-316
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
250
250
na10
0-30
-316
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
01,
500
1,50
0na
100-
30-3
16-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
00
3,50
03,
500
na10
0-30
-316
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
025
025
0na
100-
30-3
16-0
0-85
1200
00G
IFTS
EXP
ENSE
00
010
010
0na
100-
30-3
16-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
00
05,
000
5,00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
010
,600
10,6
00TO
TAL
EXPE
ND
ITU
RES
00
014
0,06
614
0,06
6
TRAN
SFER
S10
0-30
-301
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
00
0TO
TAL
TRAN
SFER
S0
00
0TO
TAL
EXPE
ND
ITU
RES
00
014
0,06
6
TOTA
L ST
UD
ENT
SER
VIC
ES0
00
140,
066
1.5%
Pag
e 84
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GED
TES
TIN
G
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-321
-00-
7510
0000
POST
AGE
00
00
0na
100-
30-3
21-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T0
00
00
na10
0-30
-321
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
00
na10
0-30
-321
-00-
8012
0000
TEST
ING
SU
PPLI
ES15
20
00
0na
100-
30-3
21-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
00
00
na10
0-30
-321
-00-
8517
0000
MIS
C F
EES
& D
UES
00
00
0na
100-
30-3
21-0
0-88
0400
00O
FFIC
E EQ
UIP
MEN
T <$
5000
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
152
00
00
TOTA
L EX
PEN
DIT
UR
ES15
20
00
0
Pag
e 85
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STU
DEN
T G
OVE
RN
MEN
T
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-331
-00-
6701
0000
STU
DEN
T W
AGES
5,51
44,
590
4,83
60
(4,8
36)
naTO
TAL
SALA
RY
EXPE
NSE
5,51
48,
554
28,3
920
(4,8
36)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
31-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
019
61,
296
0(1
,296
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE24
71,
001
6,57
10
(6,5
71)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
5,76
19,
554
34,9
630
(11,
407)
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-331
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
01
0(1
)na
100-
30-3
31-0
0-80
0900
00O
FFIC
E SU
PPLI
ES15
2(1
0)20
020
00
100%
100-
30-3
31-0
0-82
0100
00C
ON
FER
ENC
E FE
ES30
70
00
0na
100-
30-3
31-0
0-82
0500
00EM
PLO
YEE
TRAV
EL46
036
140
060
020
015
0%10
0-30
-331
-00-
8206
0000
STU
DEN
T TR
AVEL
1,37
730
91,
075
800
(275
)74
%10
0-30
-331
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES0
00
150
150
na10
0-30
-331
-00-
8523
0000
STU
DEN
T AC
TIVI
TIES
& E
VEN
TS2,
472
2,45
95,
000
7,50
02,
500
150%
TOTA
L M
ATER
IAL
& S
ERVI
CES
4,76
83,
118
6,67
69,
250
2,57
4TO
TAL
EXPE
ND
ITU
RES
10,5
2912
,672
41,6
399,
250
(8,8
33)
TRAN
SFER
S10
0-30
-331
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
01,
402
0TO
TAL
TRAN
SFER
S0
01,
402
0
TOTA
L ST
UD
ENT
GO
VER
NM
ENT
10,5
2912
,672
43,0
419,
250
0.1%
Pag
e 86
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PHI T
HET
A K
APPA
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-30
-332
-00-
6701
0000
STU
DEN
T W
AGES
1,51
10
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE1,
511
00
00
OTH
ER P
AYR
OLL
EXP
ENSE
100-
30-3
32-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y61
00
00
na10
0-30
-332
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S8
00
00
na10
0-30
-332
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D1
00
00
na10
0-30
-332
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
140
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE84
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
1,59
50
00
0
MAT
ERIA
LS &
SER
VIC
ES10
0-30
-332
-00-
7510
0000
POST
AGE
00
199
8(1
91)
4%10
0-30
-332
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
08
200
192
2500
%10
0-30
-332
-00-
8009
0000
OFF
ICE
SUPP
LIES
144
210
200
200
010
0%10
0-30
-332
-00-
8201
0000
CO
NFE
REN
CE
FEES
1,22
41,
482
1,50
01,
500
010
0%10
0-30
-332
-00-
8205
0000
EMPL
OYE
E TR
AVEL
547
592
600
600
010
0%10
0-30
-332
-00-
8206
0000
STU
DEN
T TR
AVEL
2,19
24,
761
1,76
01,
760
010
0%10
0-30
-332
-00-
8523
0000
STU
DEN
T AC
TIVI
TIES
& E
VEN
TS61
91,
075
1,10
01,
100
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES4,
726
8,11
95,
367
5,36
81
TOTA
L EX
PEN
DIT
UR
ES6,
321
8,11
95,
367
5,36
8
TRAN
SFER
S10
0-30
-332
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
060
10
TOTA
L TR
ANSF
ERS
00
601
0TO
TAL
EXPE
ND
ITU
RES
6,32
18,
119
5,96
85,
368
TOTA
L PH
I TH
ETA
KAP
PA6,
321
8,11
95,
968
5,36
80.
1%
Pag
e 87
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GO
VER
NIN
G B
OAR
D
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-501
-00-
7111
0000
LEG
AL N
OTI
CE
ADVE
RTI
SIN
G2,
970
1,37
92,
000
2,00
00
100%
100-
50-5
01-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
01,
850
500
1,00
050
020
0%10
0-50
-501
-00-
7510
0000
POST
AGE
025
214
214
010
0%10
0-50
-501
-00-
8009
0000
OFF
ICE
SUPP
LIES
1448
730
030
00
100%
100-
50-5
01-0
0-82
0100
00C
ON
FER
ENC
E FE
ES5,
127
3,28
65,
905
3,00
0(2
,905
)51
%10
0-50
-501
-00-
8203
0000
BOAR
D T
RAV
EL8,
557
9,15
211
,655
6,00
0(5
,655
)51
%10
0-50
-501
-00-
8204
0000
NO
N- E
MPL
OYE
E TR
AVEL
043
20
00
na10
0-50
-501
-00-
8205
0000
EMPL
OYE
E TR
AVEL
027
00
0na
100-
50-5
01-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS2,
536
1,73
83,
275
2,50
0(7
75)
76%
100-
50-5
01-0
0-85
1200
00G
IFTS
EXP
ENSE
690
00
0na
100-
50-5
01-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE14
81,
232
400
400
010
0%10
0-50
-501
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES3,
892
3,60
94,
050
3,30
0(7
50)
81%
TOTA
L M
ATER
IAL
& S
ERVI
CES
23,3
1323
,218
28,2
9918
,714
(9,5
85)
TOTA
L EX
PEN
DIT
UR
ES23
,313
23,2
1828
,299
18,7
14(9
,585
)
TOTA
L G
OVE
RN
ING
BO
ARD
23,3
1323
,218
28,2
9918
,714
0.2%
Pag
e 88
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PRES
IDEN
T'S
OFF
ICE
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-50
-502
-00-
6101
0000
PRES
IDEN
T SA
LAR
Y17
8,85
017
8,85
017
8,85
017
8,85
00
100%
100-
50-5
02-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S20
,127
00
00
na10
0-50
-502
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
25,0
650
00
0na
100-
50-5
02-0
0-62
0100
00FU
LL T
IME
CO
NFI
DEN
TIAL
WAG
ES23
,062
30,7
5031
,673
32,6
2395
010
3%10
0-50
-502
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
30,9
4816
,506
16,4
420
(16,
442)
na10
0-50
-502
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E8,
224
7,69
78,
220
7,98
0(2
40)
97%
100-
50-5
02-0
0-68
0200
00EM
PLO
YER
PAI
D 4
03B
8,10
08,
100
8,10
08,
100
010
0%TO
TAL
SALA
RY
EXPE
NSE
294,
376
241,
903
243,
285
227,
553
(15,
732)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
02-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y17
,419
13,6
9217
,363
12,5
12(4
,851
)72
%10
0-50
-502
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S1,
463
1,28
11,
711
1,12
1(5
90)
66%
100-
50-5
02-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
9572
103
58(4
5)57
%10
0-50
-502
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
2,19
31,
463
3,85
81,
278
(2,5
80)
33%
100-
50-5
02-0
0-69
0500
00PE
RS
27,7
3729
,461
28,9
4634
,481
5,53
511
9%10
0-50
-502
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
498
414
514
497
(17)
97%
100-
50-5
02-0
0-69
0700
00LI
FE IN
SUR
ANC
E53
4124
339
137%
100-
50-5
02-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E22
,741
16,6
5616
,740
17,4
6672
610
4%10
0-50
-502
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D14
,422
10,5
6412
,483
9,43
6(3
,047
)76
%10
0-50
-502
-00-
6952
0000
RET
IREE
EXP
PR
ES E
MER
ITU
S0
00
na10
0-50
-502
-00-
6953
0000
OTH
ER E
MPL
BEN
EFIT
S-PR
ESID
ENT
7,84
56,
537
7,84
57,
845
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
94,4
6680
,181
89,5
8784
,728
(4,8
59)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
388,
842
322,
085
332,
872
312,
281
(20,
591)
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-502
-00-
7102
0000
CO
LLEG
E PR
OM
OTI
ON
AL M
ATER
IALS
2,75
236
20
500
500
na10
0-50
-502
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES33
577
50
00
na10
0-50
-502
-00-
7510
0000
POST
AGE
00
129
129
010
0%10
0-50
-502
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
02,
500
2,50
00
100%
100-
50-5
02-0
0-79
0100
00SU
BSC
RIP
TIO
NS
126
011
015
242
138%
100-
50-5
02-0
0-79
0200
00EL
ECTR
ON
IC S
UBS
CR
IPTI
ON
S1,
347
919
1,20
01,
200
010
0%10
0-50
-502
-00-
8009
0000
OFF
ICE
SUPP
LIES
980
983
1,50
01,
500
010
0%10
0-50
-502
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS31
560
010
010
0na
100-
50-5
02-0
0-82
0100
00C
ON
FER
ENC
E FE
ES2,
780
3,50
93,
785
1,90
0(1
,885
)50
%10
0-50
-502
-00-
8204
0000
NO
N -E
MPL
OYE
E TR
AVEL
044
00
0na
100-
50-5
02-0
0-82
0500
00EM
PLO
YEE
TRAV
EL9,
971
13,9
6928
,115
12,0
00(1
6,11
5)43
%10
0-50
-502
-00-
8507
0000
ENTE
RTA
INM
ENT
CO
STS
00
00
0na
100-
50-5
02-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R0
00
00
na
Pag
e 89
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
50-5
02-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS5,
343
3,26
13,
977
3,57
7(4
00)
90%
100-
50-5
02-0
0-85
1200
00G
IFTS
EXP
ENSE
580
00
00
na10
0-50
-502
-00-
8515
0000
MEE
TIN
G &
CO
NFE
REN
CE
EXPE
NSE
850
684
320
500
180
156%
100-
50-5
02-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
28,4
9331
,280
33,9
3133
,000
(931
)97
%10
0-50
-502
-00-
8802
0000
INFO
TEC
H E
QU
IPM
ENT
<$50
002,
515
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES56
,387
55,8
4575
,567
57,0
58(1
8,50
9)TO
TAL
EXPE
ND
ITU
RES
445,
229
377,
930
408,
439
369,
339
(39,
100)
100-
50-5
02-0
0-99
5100
00IN
TR D
EPT
SVC
S IT
00
5,41
50
TOTA
L TR
ANSF
ERS
00
5,41
50
TOTA
L EX
PEN
DIT
UR
ES44
5,22
937
7,93
041
3,85
436
9,33
9
TOTA
L PR
ESID
ENT'
S O
FFIC
E44
5,22
937
7,93
041
3,85
436
9,33
93.
9%
Pag
e 90
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PUB
LIC
INFO
RM
ATIO
N &
CO
MM
UN
ICAT
ION
S
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-50
-503
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES0
00
00
na10
0-50
-503
-00-
6701
0000
STU
DEN
T W
AGES
00
00
0na
100-
50-5
03-0
0-61
0800
00PT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
00
00
naTO
TAL
SALA
RY
EXPE
NSE
00
00
0na
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
03-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
00
00
na10
0-50
-503
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
00
00
na10
0-50
-503
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
00
00
na10
0-50
-503
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
00
0na
100-
50-5
03-0
0-69
0500
00PE
RS
00
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
00
00
naTO
TAL
PER
SON
NEL
SER
VIC
ES0
00
00
na
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-503
-00-
7101
0000
INST
ITU
TIO
NAL
AD
VER
TISI
NG
36,2
6336
,517
45,7
2855
,000
9,27
212
0%10
0-50
-503
-00-
7102
0000
CO
LLEG
E PR
OM
OTI
ON
AL M
ATER
IALS
500
2,37
42,
940
5,00
02,
060
170%
100-
50-5
03-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
00
1,50
00
(1,5
00)
na10
0-50
-503
-00-
7510
0000
POST
AGE
6,60
58,
387
4,24
24,
500
258
106%
100-
50-5
03-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
226
1,26
92,
265
5,50
03,
235
243%
100-
50-5
03-0
0-76
1100
00C
ATAL
OG
PR
INTI
NG
5,56
04,
438
6,40
76,
407
010
0%10
0-50
-503
-00-
7613
0000
CO
UR
SE S
CH
EDU
LE P
RIN
TIN
G17
,645
20,6
8413
,198
18,0
004,
802
136%
100-
50-5
03-0
0-79
0100
00SU
BSC
RIP
TIO
NS
4215
217
517
50
100%
100-
50-5
03-0
0-79
0200
00EL
ECTR
ON
IC S
UBS
CR
IPTI
ON
S0
040
0(4
0)na
100-
50-5
03-0
0-80
0900
00O
FFIC
E SU
PPLI
ES58
20
00
0na
100-
50-5
03-0
0-82
0500
00EM
PLO
YEE
TRAV
EL25
00
00
na10
0-50
-503
-00-
8815
0000
MEE
TIN
G &
CO
NFE
REN
CE
EXPE
NSE
01,
025
00
0na
100-
50-5
03-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
1,24
00
1,20
01,
000
(200
)83
%TO
TAL
MAT
ERIA
L &
SER
VIC
ES68
,688
74,8
4577
,695
95,5
8217
,887
TOTA
L EX
PEN
DIT
UR
ES68
,688
74,8
4577
,695
95,5
8217
,887
TRAN
SFER
S10
0-50
-503
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
024
50
TOTA
L TR
ANSF
ERS
00
245
0TO
TAL
EXPE
ND
ITU
RES
68,6
8874
,845
77,9
4095
,582
Pag
e 91
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L PU
BLI
C IN
FOR
MAT
ION
& C
OM
MU
NIC
ATIO
NS
68,6
8874
,845
77,9
4095
,582
1.0%
Pag
e 92
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ELEC
TIO
NS
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-504
-00-
7205
0000
CO
UN
TY E
LEC
TIO
N E
XPEN
SE2,
106
05,
200
0(5
,200
)na
TOTA
L M
ATER
IAL
& S
ERVI
CES
2,10
60
5,20
00
(5,2
00)
TOTA
L EX
PEN
DIT
UR
ES2,
106
05,
200
0(5
,200
)
TOTA
L EL
ECTI
ON
S2,
106
05,
200
00.
0%
Pag
e 93
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ACC
RED
ITAT
ION
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-50
-505
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
00
00
0na
100-
50-5
05-0
0-67
0100
00ST
UD
ENT
WAG
ES0
00
00
naTO
TAL
SALA
RY
EXPE
NSE
00
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
05-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
00
00
na10
0-50
-505
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
00
00
na10
0-50
-505
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
00
00
na10
0-50
-505
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
00
0na
100-
50-5
05-0
0-69
0500
00PE
RS
00
00
0na
100-
50-5
05-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
00
na10
0-50
-505
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
00
00
0
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-505
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES7,
125
00
00
na10
0-50
-505
-00-
8009
0000
OFF
ICE
SUPP
LIES
031
050
050
0na
100-
50-5
05-0
0-82
0100
00C
ON
FER
ENC
E FE
ES2,
275
00
1,00
01,
000
na10
0-50
-505
-00-
8205
0000
EMPL
OYE
E TR
AVEL
1,79
70
02,
500
2,50
0na
100-
50-5
05-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
9,25
29,
622
08,
200
8,20
0na
100-
50-5
05-0
0-85
1700
00M
ISC
FEE
S &
DU
ES0
4,59
90
2,50
02,
500
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES20
,449
14,2
520
14,7
0014
,700
TOTA
L EX
PEN
DIT
UR
ES20
,449
14,2
520
14,7
0014
,700
TOTA
L AC
CR
EDIT
ATIO
N20
,449
14,2
520
14,7
000.
2%
Pag
e 94
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
BU
SIN
ESS
OFF
ICE
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-50
-511
-00-
6103
0000
CH
IEF
FIN
ANC
IAL
OFF
ICER
SAL
ARY
77,8
9983
,098
85,5
910
(85,
591)
na10
0-50
-511
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
9,86
033
,295
34,2
9345
,645
11,3
5213
3%10
0-50
-511
-00-
6106
0000
PAR
T TI
ME
DIR
ECTO
R S
ALAR
IES
6,83
00
00
0na
100-
50-5
11-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S50
,008
42,4
3143
,704
45,0
151,
311
103%
100-
50-5
11-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES65
,581
67,2
4067
,163
75,7
548,
591
113%
100-
50-5
11-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
0na
100-
50-5
11-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
644
1,21
01,
980
990
(990
)50
%TO
TAL
SALA
RY
EXPE
NSE
210,
822
227,
274
232,
731
167,
404
(65,
327)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
11-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y15
,540
16,7
8217
,653
13,8
60(3
,793
)79
%10
0-50
-511
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S1,
063
1,20
51,
739
1,01
5(7
25)
58%
100-
50-5
11-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
131
136
154
116
(38)
76%
100-
50-5
11-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E3,
008
2,60
93,
923
2,74
6(1
,177
)70
%10
0-50
-511
-00-
6905
0000
PER
S18
,605
19,0
4519
,337
19,5
1017
310
1%10
0-50
-511
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
436
522
502
450
(52)
90%
100-
50-5
11-0
0-69
0700
00LI
FE IN
SUR
ANC
E73
7471
66(5
)93
%10
0-50
-511
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
55,1
7258
,649
64,0
7263
,523
(549
)99
%10
0-50
-511
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D11
,399
10,2
6712
,691
8,27
3(4
,418
)65
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
105,
427
109,
289
120,
142
109,
559
(10,
583)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
316,
249
336,
563
352,
873
276,
962
(75,
911)
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-511
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES1,
964
1,24
51,
486
8,00
06,
514
538%
100-
50-5
11-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
209
199
470
200
(270
)43
%10
0-50
-511
-00-
7214
0000
BON
D P
AYIN
G A
GEN
T FE
ES0
045
00
(450
)na
100-
50-5
11-0
0-75
1000
00PO
STAG
E8,
418
8,02
215
4,00
03,
985
2666
7%10
0-50
-511
-00-
7511
0000
POST
AGE
TO B
E AL
LOC
ATED
3,63
42,
839
4,80
50
(4,8
05)
na10
0-50
-511
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
031
7475
110
1%10
0-50
-511
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G44
,461
80,7
580
1,00
01,
000
na10
0-50
-511
-00-
7602
0000
PRIN
TIN
G T
O B
E AL
LOC
ATED
12,6
17(2
9,26
6)10
,990
0(1
0,99
0)na
100-
50-5
11-0
0-80
0900
00O
FFIC
E SU
PPLI
ES7,
704
8,82
31,
284
1,20
0(8
4)93
%10
0-50
-511
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS0
830
00
na10
0-50
-511
-00-
8201
0000
CO
NFE
REN
CE
FEES
283
499
00
0na
100-
50-5
11-0
0-82
0500
00EM
PLO
YEE
TRAV
EL2,
716
1,83
928
30
(283
)na
100-
50-5
11-0
0-85
0200
00FI
NAN
CIA
L SE
RVI
CES
FEE
S10
,191
11,1
515,
180
4,00
0(1
,180
)77
%10
0-50
-511
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
030
030
0na
100-
50-5
11-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
100
1,18
01,
180
0(1
,180
)na
Pag
e 95
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
50-5
11-0
0-85
1700
00M
ISC
FEE
S0
150
530
100
(430
)19
%10
0-50
-511
-00-
8526
0000
FIN
ANC
E C
HAR
GE
035
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
92,2
9787
,587
26,7
4718
,875
(7,8
72)
TOTA
L EX
PEN
DIT
UR
ES40
8,54
642
4,15
037
9,62
029
5,83
7(8
3,78
3)
TRAN
SFER
S10
0-50
-503
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
06,
799
0TO
TAL
TRAN
SFER
S0
06,
799
0TO
TAL
EXPE
ND
ITU
RES
408,
546
424,
150
386,
419
295,
837
TOTA
L B
USI
NES
S O
FFIC
E40
8,54
642
4,15
038
6,41
929
5,83
73.
1%
Pag
e 96
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
INSU
RAN
CE/
LEG
AL/A
UD
IT
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
12-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E39
00
00
na10
0-50
-512
-00-
6907
0000
LIFE
INSU
RAN
CE
70
00
0na
100-
50-5
12-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E5,
135
00
00
na10
0-50
-512
-00-
6955
0000
PT F
ACU
LTY
INSU
RAN
CE
FUN
D E
XP0
31,4
250
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
5,18
131
,425
00
0na
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-512
-00-
7202
0000
AUD
IT89
,850
94,9
6098
,000
72,1
75(2
5,82
5)74
%10
0-50
-512
-00-
7207
0000
LEG
AL40
,143
32,1
6133
,734
30,0
00(3
,734
)89
%10
0-50
-512
-00-
7401
0000
FID
ELIT
Y BO
ND
INSU
RAN
CE
2,23
01,
490
1,49
01,
490
010
0%10
0-50
-512
-00-
7402
0000
LIAB
ILIT
Y IN
SUR
ANC
E19
,450
19,0
9022
,909
25,2
002,
291
110%
100-
50-5
12-0
0-74
0300
00PR
OPE
RTY
INSU
RAN
CE
70,1
2571
,508
00
0na
100-
50-5
12-0
0-74
0400
00ST
UD
ENT
OR
VO
LUN
TEER
WC
OM
P PR
EMIU
M0
081
381
30
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
221,
798
219,
209
156,
946
129,
678
(27,
268)
TOTA
L EX
PEN
DIT
UR
ES22
6,97
925
0,63
415
6,94
612
9,67
8(2
7,26
8)
TOTA
L IN
SUR
ANC
E/LE
GAL
/AU
DIT
226,
979
250,
634
156,
946
129,
678
1.4%
Pag
e 97
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
HU
MAN
RES
OU
RC
ES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-50
-521
-00-
6104
0000
EXEC
UTI
VE D
IREC
TOR
SAL
ARY
99,2
2480
,538
00
0na
100-
50-5
21-0
0-61
0500
00D
IREC
TOR
SAL
ARY
00
72,9
4749
,549
(23,
398)
68%
100-
50-5
21-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S47
,756
38,6
8335
,535
46,3
6510
,830
130%
100-
50-5
21-0
0-61
0800
00PT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S17
,578
00
00
na10
0-50
-521
-00-
6201
0000
FULL
TIM
E C
ON
FID
ENTI
AL W
AGES
40,1
2241
,615
42,4
310
(42,
431)
na10
0-50
-521
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
22,1
130
00
0na
100-
50-5
21-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
995
1,00
675
048
0(2
70)
64%
TOTA
L SA
LAR
Y EX
PEN
SE22
7,78
816
1,84
215
1,66
396
,394
(55,
269)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
21-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y16
,603
12,0
2411
,698
7,04
5(4
,653
)60
%10
0-50
-521
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S1,
099
858
1,15
250
8(6
44)
44%
100-
50-5
21-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
122
6810
358
(45)
57%
100-
50-5
21-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E2,
719
1,61
42,
600
1,38
2(1
,218
)53
%10
0-50
-521
-00-
6905
0000
PER
S21
,219
17,5
5916
,974
9,75
0(7
,224
)57
%10
0-50
-521
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
477
339
358
227
(131
)63
%10
0-50
-521
-00-
6907
0000
LIFE
INSU
RAN
CE
6233
4433
(11)
75%
100-
50-5
21-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E52
,445
25,4
4038
,122
25,7
54(1
2,36
8)68
%10
0-50
-521
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D11
,733
7,10
38,
410
4,13
5(4
,275
)49
%10
0-50
-521
-00-
6955
0000
PT F
ACU
LTY
INSU
RAN
CE
FUN
D31
,425
00
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
137,
904
65,0
3879
,461
48,8
92(3
0,56
9)TO
TAL
PER
SON
NEL
SER
VIC
ES36
5,69
222
6,88
023
1,12
414
5,28
6(8
5,83
8)
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-521
-00-
7112
0000
PER
SON
NEL
REC
RU
ITM
ENT
ADVE
RTI
SIN
G7,
969
11,5
2910
,000
10,0
000
100%
100-
50-5
21-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
16,3
0326
,328
29,5
6010
,000
(19,
560)
34%
100-
50-5
21-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
24,5
4727
,974
28,6
0037
,000
8,40
012
9%10
0-50
-521
-00-
7301
0000
EMPL
OYE
E M
OR
ALE
HEA
LTH
& W
ELFA
RE
6,36
52,
385
3,89
13,
891
010
0%10
0-50
-521
-00-
7303
0000
EMPL
OYE
E TR
AIN
ING
CO
STS
00
02,
500
2,50
0na
100-
50-5
21-0
0-73
0400
00LA
BOR
REL
ATIO
NS
CO
STS
061
650
650
010
0%10
0-50
-521
-00-
7510
0000
POST
AGE
200
112
500
388
446%
100-
50-5
21-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
756
1,95
61,
200
259%
100-
50-5
21-0
0-79
0100
00SU
BSC
RIP
TIO
NS
631
9918
518
50
100%
100-
50-5
21-0
0-79
0200
00EL
ECTR
ON
IC S
UBS
CR
IPTI
ON
S39
00
100
0(1
00)
na10
0-50
-521
-00-
8009
0000
OFF
ICE
SUPP
LIES
2,36
590
11,
400
650
(750
)46
%10
0-50
-521
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS1,
421
1,22
11,
787
1,78
70
100%
100-
50-5
21-0
0-82
0100
00C
ON
FER
ENC
E FE
ES3,
620
4,25
66,
355
4,35
5(2
,000
)69
%10
0-50
-521
-00-
8204
0000
NO
N-E
MPL
OYE
E TR
AVEL
01,
081
4,44
80
(4,4
48)
na
Pag
e 98
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
50-5
21-0
0-82
0500
00EM
PLO
YEE
TRAV
EL5,
873
5,81
10
3,00
03,
000
na10
0-50
-521
-00-
8301
0000
TUIT
ION
REI
MBU
RSE
MEN
TS10
,589
7,17
515
,000
7,50
0(7
,500
)50
%10
0-50
-521
-00-
8302
0000
CR
EDIT
TU
ITIO
N W
AIVE
RS-
CL/
CO
NF
10,2
944,
731
00
0na
100-
50-5
21-0
0-83
0300
00C
RED
IT T
UIT
ION
WAI
VER
S-FA
CU
LTY
15,6
058,
185
00
0na
100-
50-5
21-0
0-83
0400
00C
RED
IT T
UIT
ION
WAI
VER
S-M
GM
T4,
074
3,09
40
00
na10
0-50
-521
-00-
8305
0000
NO
NC
RED
IT T
UIT
ION
WAI
VER
S-C
L/C
ON
F28
823
30
00
na10
0-50
-521
-00-
8307
0000
NO
NC
RED
IT T
UIT
ION
WAI
VER
S-M
GM
T1,
074
398
00
0na
100-
50-5
21-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS89
81,
324
1,14
61,
146
010
0%10
0-50
-521
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES4,
649
2,08
31,
399
1,43
031
102%
TOTA
L M
ATER
IAL
& S
ERVI
CES
118,
775
109,
117
105,
389
86,5
50(1
8,83
9)TO
TAL
EXPE
ND
ITU
RES
484,
467
335,
997
336,
513
231,
836
(104
,677
)
TRAN
SFER
S10
0-50
-521
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
05,
446
0TO
TAL
TRAN
SFER
S0
05,
446
0TO
TAL
EXPE
ND
ITU
RES
484,
467
335,
997
341,
959
231,
836
TOTA
L H
UM
AN R
ESO
UR
CES
484,
467
335,
997
341,
959
231,
836
2.5%
Pag
e 99
of 2
27
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
RES
OU
RC
E D
EVEL
OPM
ENT
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-50
-531
-00-
6104
0000
EXEC
UTI
VE D
IREC
TOR
SAL
ARY
81,4
540
026
,283
26,2
83na
100-
50-5
31-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S33
,320
41,7
4951
,035
18,9
38(3
2,09
7)37
%10
0-50
-531
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
14,9
8916
,162
16,4
420
(16,
442)
na10
0-50
-531
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E1,
005
11,8
8899
049
5(4
95)
50%
TOTA
L SA
LAR
Y EX
PEN
SE13
0,76
869
,799
68,4
6745
,717
(22,
750)
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
31-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y8,
858
5,19
45,
162
3,39
9(1
,763
)66
%10
0-50
-531
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S59
637
050
924
0(2
69)
47%
100-
50-5
31-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
5337
6929
(40)
42%
100-
50-5
31-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
256
757
1,14
768
6(4
61)
60%
100-
50-5
31-0
0-69
0500
00PE
RS
9,16
65,
848
5,65
54,
636
(1,0
19)
82%
100-
50-5
31-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E22
313
513
910
6(3
3)76
%10
0-50
-531
-00-
6907
0000
LIFE
INSU
RAN
CE
2922
2416
(8)
69%
100-
50-5
31-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E23
,675
17,7
6821
,836
12,7
15(9
,121
)58
%10
0-50
-531
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D5,
638
3,07
53,
711
1,96
6(1
,745
)53
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
49,4
9433
,206
38,2
5223
,794
(14,
458)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
180,
262
103,
006
106,
719
69,5
11(3
7,20
8)
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-531
-00-
7101
0000
INST
ITU
TIO
NAL
AD
VER
TISI
NG
750
500
0(5
00)
na10
0-50
-531
-00-
7102
0000
CO
LLEG
E PR
OM
OTI
ON
AL M
ATER
IALS
034
250
0(2
50)
na10
0-50
-531
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES29
,527
2,97
62,
011
500
(1,5
11)
25%
100-
50-5
31-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
01,
163
1,20
01,
200
010
0%10
0-50
-531
-00-
7510
0000
POST
AGE
3529
41,
287
750
(537
)58
%10
0-50
-531
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G26
82,
512
4,70
01,
000
(3,7
00)
21%
100-
50-5
31-0
0-79
0100
00SU
BSC
RIP
TIO
NS
067
80
00
na10
0-50
-531
-00-
8009
0000
OFF
ICE
SUPP
LIES
200
230
250
100
(150
)40
%10
0-50
-531
-00-
8201
0000
CO
NFE
REN
CE
FEES
100
150
250
0(2
50)
na10
0-50
-531
-00-
8205
0000
EMPL
OYE
E TR
AVEL
4,29
52,
479
2,40
01,
000
(1,4
00)
42%
100-
50-5
31-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS3,
902
2,77
13,
766
2,00
0(1
,766
)53
%10
0-50
-531
-00-
8512
0000
GIF
TS E
XPEN
SE1,
662
1,35
967
367
52
100%
100-
50-5
31-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE65
073
250
100
(150
)40
%10
0-50
-531
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES49
01,
967
1,91
92,
000
8110
4%TO
TAL
MAT
ERIA
L &
SER
VIC
ES41
,204
16,6
8619
,456
9,32
5(1
0,13
1)TO
TAL
EXPE
ND
ITU
RES
221,
466
119,
692
126,
175
78,8
36(4
7,33
9)
TRAN
SFER
S
Pag
e 10
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
50-5
31-0
0-99
5100
00IN
TR D
EPT
SVC
S IT
00
3,97
80
TOTA
L TR
ANSF
ERS
00
3,97
80
TOTA
L EX
PEN
DIT
UR
ES22
1,46
611
9,69
213
0,15
378
,836
TOTA
L R
ESO
UR
CE
DEV
ELO
PMEN
T22
1,46
611
9,69
213
0,15
378
,836
0.8%
Pag
e 10
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
INFO
RM
ATIO
N T
ECH
NO
LOG
Y SE
RVI
CES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-50
-541
-00-
6104
0000
EXEC
UTI
VE D
IREC
TOR
SAL
ARIE
S88
,159
88,1
5990
,804
93,5
282,
724
103%
100-
50-5
41-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S49
,189
49,1
8950
,665
52,1
851,
520
103%
100-
50-5
41-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES11
8,55
197
,481
87,9
5310
2,28
814
,335
116%
100-
50-5
41-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
2,83
92,
668
3,00
03,
000
010
0%TO
TAL
SALA
RY
EXPE
NSE
258,
738
237,
497
232,
422
251,
001
18,5
79
OTH
ER P
AYR
OLL
EXP
ENSE
100-
50-5
41-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y19
,459
17,3
7617
,551
18,1
9964
810
4%10
0-50
-541
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S1,
249
1,25
91,
729
1,31
4(4
15)
76%
100-
50-5
41-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
156
140
172
131
(41)
76%
100-
50-5
41-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E3,
355
2,74
43,
900
3,10
9(7
91)
80%
100-
50-5
41-0
0-69
0500
00PE
RS
25,5
9626
,727
25,2
1032
,931
7,72
113
1%10
0-50
-541
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
590
555
519
583
6411
2%10
0-50
-541
-00-
6907
0000
LIFE
INSU
RAN
CE
9079
7174
310
4%10
0-50
-541
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
58,8
5368
,646
74,9
2061
,480
(13,
440)
82%
100-
50-5
41-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
14,4
4910
,683
12,6
1810
,793
(1,8
25)
86%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE12
3,79
712
8,20
913
6,69
012
8,61
5(8
,075
)TO
TAL
PER
SON
NEL
SER
VIC
ES38
2,53
536
5,70
636
9,11
237
9,61
610
,504
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-541
-00-
7209
0000
MAI
NTE
NAN
CE
CO
NTR
ACTS
4,85
121
,236
18,4
8720
,293
1,80
611
0%10
0-50
-541
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES7,
749
39,8
3915
,151
65,7
0050
,549
434%
100-
50-5
41-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
155,
071
124,
306
2,50
115
7,84
315
5,34
263
11%
100-
50-5
41-0
0-73
0300
00EM
PLO
YEE
TRAI
NIN
G C
OST
S0
00
360
360
na10
0-50
-541
-00-
7510
0000
POST
AGE
00
11
010
0%10
0-50
-541
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
8813
914
014
00
100%
100-
50-5
41-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
160
160
010
0%10
0-50
-541
-00-
8009
0000
OFF
ICE
SUPP
LIES
8440
541
354
(187
)65
%10
0-50
-541
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS0
3540
400
100%
100-
50-5
41-0
0-81
0300
00TE
LEC
OM
MU
NIC
ATIO
NS
SER
VIC
ES11
788
00
0na
100-
50-5
41-0
0-82
0100
00C
ON
FER
ENC
E FE
ES1,
090
075
750
100%
100-
50-5
41-0
0-82
0500
00EM
PLO
YEE
TRAV
EL2,
713
921
3,17
62,
262
(914
)71
%10
0-50
-541
-00-
8508
0000
EQU
IPM
ENT
REP
AIR
12,6
1913
,571
4,92
716
,150
11,2
2332
8%10
0-50
-541
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
00
0na
100-
50-5
41-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
300
300
300
300
010
0%10
0-50
-541
-00-
8802
0000
INFO
TEC
H E
QU
IPM
ENT
<$50
0034
,947
77,3
995,
738
74,7
0168
,963
1302
%TO
TAL
MAT
ERIA
L &
SER
VIC
ES21
9,62
927
7,87
451
,237
338,
379
287,
142
Pag
e 10
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CAP
ITAL
OU
TLAY
100-
50-5
41-0
0-95
7200
00IN
FO T
ECH
EQ
UIP
MEN
T >$
5000
00
05,
000
5,00
0na
TOTA
L C
APIT
AL O
UTL
AY0
00
5,00
05,
000
TOTA
L EX
PEN
DIT
UR
ES60
2,16
464
3,58
142
0,34
972
2,99
530
2,64
6
TRAN
SFER
S10
0-50
-541
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
029
,801
0TO
TAL
TRAN
SFER
S0
029
,801
0TO
TAL
EXPE
ND
ITU
RES
602,
164
643,
581
450,
150
722,
995
TOTA
L IN
FOR
MAT
ION
TEC
HN
OLO
GY
602,
164
643,
581
450,
150
722,
995
7.7%
Pag
e 10
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
MM
UN
ICAT
ION
S
MAT
ERIA
LS &
SER
VIC
ES10
0-50
-551
-00-
7209
0000
MAI
NTE
NAN
CE
CO
NTR
ACTS
2,68
60
012
,899
12,8
99na
100-
50-5
51-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
335
626
343
343
010
0%10
0-50
-551
-00-
7213
0000
SOFT
WAR
E &
LIC
ENSE
S0
134
240
(24)
na10
0-50
-551
-00-
8102
0000
INTE
RN
ET S
ERVI
CES
26
,597
27,2
380
26,2
3726
,237
na10
0-50
-551
-00-
8103
0000
TELE
CO
MM
UN
ICAT
ION
S SE
RVI
CES
34,1
8133
,491
9,27
611
,400
2,12
412
3%10
0-50
-551
-00-
8806
0000
TELE
CO
MM
EQ
UIP
<$50
0098
2,33
417
360
042
734
7%TO
TAL
MAT
ERIA
L &
SER
VIC
ES63
,897
63,8
239,
816
51,4
7941
,663
CAP
ITAL
OU
TLAY
100-
50-5
51-0
0-95
7600
00TE
LEC
OM
M E
QU
IP>$
5000
00
00
0na
TOTA
L C
APIT
AL O
UTL
AY0
00
00
TOTA
L EX
PEN
DIT
UR
ES63
,897
63,8
239,
816
51,4
7941
,663
TOTA
L C
OM
MU
NIC
ATIO
NS
63,8
9763
,823
9,81
651
,479
0.5%
Pag
e 10
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FIN
ANC
IAL
AID
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-60
-601
-00-
6701
0000
STU
DEN
T W
AGES
962
05,
280
0(5
,280
)na
TOTA
L SA
LAR
Y EX
PEN
SE96
20
5,28
00
(5,2
80)
8%
OTH
ER P
AYR
OLL
EXP
ENSE
100-
60-6
01-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y10
913
640
413
6(2
68)
34%
100-
60-6
01-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
9116
342
816
3(2
65)
38%
100-
60-6
01-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
1414
014
14na
100-
60-6
01-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E15
214
490
144
5416
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
366
457
922
457
(465
)TO
TAL
PER
SON
NEL
SER
VIC
ES1,
328
457
6,20
245
7(5
,745
)
MAT
ERIA
LS &
SER
VIC
ES10
0-60
-601
-00-
7805
0000
SEN
IOR
TU
ITIO
N D
ISC
OU
NTS
2,60
52,
077
4,00
04,
000
010
0%10
0-60
-601
-00-
7806
0000
SPEC
IAL
TUIT
ION
GR
ANTS
2,22
50
00
0na
100-
60-6
01-0
0-78
0800
00PR
E-C
OLL
EGE
GR
ANT
AWAR
D55
0(2
5)1,
500
1,50
00
100%
100-
60-6
01-0
0-78
0900
00ES
OL
GR
ANT
AWAR
D40
30
1,00
01,
000
010
0%10
0-60
-601
-00-
7810
0000
FALL
EN O
REG
ON
SO
LDIE
R T
UIT
ION
AW
ARD
5,07
311
,557
6,67
66,
676
010
0%10
0-60
-601
-00-
7812
0000
OR
EGO
N S
ENIO
R O
PTIO
N3,
827
5,87
82,
500
2,50
00
100%
100-
60-6
01-0
0-78
2000
00IN
STIT
UTI
ON
AL G
RAN
T AW
ARD
1,11
92,
255
3,63
63,
636
010
0%10
0-60
-601
-00-
7822
0000
GED
CO
MPL
ETER
AW
ARD
712
728
2,13
62,
136
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES16
,514
22,4
6921
,448
21,4
480
TOTA
L EX
PEN
DIT
UR
ES17
,842
22,9
2627
,650
21,9
05(5
,745
)
TOTA
L FI
NAN
CIA
L AI
D17
,842
22,9
2627
,650
21,9
050.
2%
Pag
e 10
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FAC
ILIT
IES
SER
VIC
ES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-70
-701
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
57,4
4157
,441
59,1
6460
,939
1,77
510
3%10
0-70
-701
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
42,4
3142
,431
43,7
0490
,104
46,4
0020
6%10
0-70
-701
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
1,93
20
00
0na
100-
70-7
01-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
9,93
50
00
0na
100-
70-7
01-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
2,07
71,
661
1,98
01,
980
010
0%TO
TAL
SALA
RY
EXPE
NSE
113,
816
101,
533
104,
848
153,
023
48,1
75
OTH
ER P
AYR
OLL
EXP
ENSE
100-
70-7
01-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y8,
335
7,46
67,
869
7,89
122
100%
100-
70-7
01-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
2,58
72,
174
3,99
02,
119
(1,8
71)
53%
100-
70-7
01-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
7158
6958
(11)
84%
100-
70-7
01-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
487
1,21
91,
749
1,38
2(3
67)
79%
100-
70-7
01-0
0-69
0500
00PE
RS
12,3
5414
,144
14,3
3018
,047
3,71
712
6%10
0-70
-701
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
510
235
242
249
710
3%10
0-70
-701
-00-
6907
0000
LIFE
INSU
RAN
CE
3233
3233
110
3%10
0-70
-701
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
31,9
8029
,949
32,1
4532
,463
318
101%
100-
70-7
01-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
6,38
54,
586
5,65
84,
641
(1,0
17)
82%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE63
,741
59,8
6366
,084
66,8
8379
9TO
TAL
PER
SON
NEL
SER
VIC
ES17
7,55
716
1,39
617
0,93
221
9,90
648
,974
MAT
ERIA
LS &
SER
VIC
ES10
0-70
-701
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES23
945
51,
665
1,27
0(3
95)
76%
100-
70-7
01-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
4,40
02,
200
4,80
07,
645
2,84
515
9%10
0-70
-701
-00-
7403
0000
PRO
PER
TY IN
SUR
ANC
E0
075
,835
83,0
007,
165
109%
100-
70-7
01-0
0-75
1000
00PO
STAG
E0
07
125
171%
100-
70-7
01-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T63
4872
54(1
8)75
%10
0-70
-701
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G91
275
505
597
9211
8%10
0-70
-701
-00-
7901
0000
SUBS
CR
IPTI
ON
S1,
381
1,18
61,
535
1,12
5(4
10)
73%
100-
70-7
01-0
0-80
0900
00O
FFIC
E SU
PPLI
ES1,
599
1,36
199
586
0(1
35)
86%
100-
70-7
01-0
0-80
1300
00VE
HIC
LE F
UEL
1,48
586
282
01,
138
318
139%
100-
70-7
01-0
0-81
0100
00C
ELLU
LAR
TEL
ECO
MM
UN
ICAT
ION
S81
474
976
663
5(1
31)
83%
100-
70-7
01-0
0-82
0100
00C
ON
FER
ENC
E FE
ES1,
014
020
027
676
138%
100-
70-7
01-0
0-82
0500
00EM
PLO
YEE
TRAV
EL74
21,
335
1,56
01,
170
(390
)75
%10
0-70
-701
-00-
8405
0000
WAS
TE D
ISPO
SAL
SER
VIC
ES12
,612
12,7
2410
,224
11,4
321,
208
112%
100-
70-7
01-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS34
131
7210
533
146%
100-
70-7
01-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
300
499
340
391
5111
5%10
0-70
-701
-00-
8518
0000
PER
MIT
S &
LIC
ENSE
S1,
128
1616
204
125%
Pag
e 10
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
100-
70-7
01-0
0-85
2400
00VE
HIC
LE O
PER
ATIO
N &
MAI
NTE
NAN
CE
682
198
1,72
71,
296
(431
)75
%10
0-70
-701
-00-
8801
0000
FUR
NIT
UR
E <$
5000
544
312
984
1,00
016
102%
100-
70-7
01-0
0-88
0200
00IN
FO T
ECH
EQ
UIP
MEN
T <
$500
080
00
00
0na
100-
70-7
01-0
0-88
0500
00O
THER
MIN
OR
EQ
UIP
MEN
T0
780
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES27
,928
22,4
2810
2,12
311
2,02
69,
903
TOTA
L EX
PEN
DIT
UR
ES20
5,48
518
3,82
527
3,05
533
1,93
358
,878
TRAN
SFER
S10
0-70
-701
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
09,
769
0TO
TAL
TRAN
SFER
S0
09,
769
0TO
TAL
EXPE
ND
ITU
RES
205,
485
183,
825
282,
824
331,
933
TOTA
L FA
CIL
ITIE
S SE
RVI
CES
205,
485
183,
825
282,
824
331,
933
3.5%
Pag
e 10
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
BU
ILD
ING
MAI
NTE
NAN
CE
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-70
-702
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
31,0
789,
023
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE31
,078
9,02
30
00
OTH
ER P
AYR
OLL
EXP
ENSE
100-
70-7
02-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y2,
378
688
00
0na
100-
70-7
02-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
1,32
933
50
00
na10
0-70
-702
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D29
80
00
na10
0-70
-702
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
559
153
00
0na
100-
70-7
02-0
0-69
0500
00PE
RS
2,83
465
00
00
na10
0-70
-702
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
7318
00
0na
100-
70-7
02-0
0-69
0700
00LI
FE IN
SUR
ANC
E16
40
00
na10
0-70
-702
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
10,4
233,
654
00
0na
100-
70-7
02-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
1,74
340
10
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
19,3
845,
911
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES50
,462
14,9
340
00
MAT
ERIA
LS &
SER
VIC
ES10
0-70
-702
-00-
7209
0000
MAI
NTE
NAN
CE
CO
NTR
ACTS
19,0
7415
,205
19,7
9618
,894
(902
)95
%10
0-70
-702
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES25
,794
32,8
6426
,759
26,2
41(5
18)
98%
100-
70-7
02-0
0-72
1200
00SE
RVI
CE
CO
NTR
ACTS
4,85
52,
583
3,96
04,
072
112
103%
100-
70-7
02-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T23
446
634
718
8(1
59)
54%
100-
70-7
02-0
0-80
0100
00BU
ILD
ING
MAI
NTE
NAN
CE
SUPP
LIES
13,7
5512
,581
12,9
6310
0-70
-702
-00-
8009
0000
OFF
ICE
SUPP
LIES
010
00
00
na10
0-70
-702
-00-
8201
0000
CO
NFE
REN
CE
FEES
02,
841
00
0na
100-
70-7
02-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
1,93
30
00
na10
0-70
-702
-00-
8522
0000
SIG
NAG
E68
974
7517
510
023
3%10
0-70
-702
-00-
8801
0000
FUR
NIT
UR
E <$
5000
9,35
90
1,52
880
2(7
26)
52%
100-
70-7
02-0
0-88
0500
00O
THER
MIN
OR
EQ
UIP
MEN
T <$
5000
3,74
91,
277
689
544
(145
)79
%10
0-70
-702
-00-
8807
0000
TOO
LS <
$500
012
321
336
241
856
115%
TOTA
L M
ATER
IAL
& S
ERVI
CES
77,6
3270
,137
66,4
7951
,334
(2,1
82)
TOTA
L EX
PEN
DIT
UR
ES12
8,09
485
,071
66,4
7951
,334
(2,1
82)
TRAN
SFER
S10
0-70
-702
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
038
,000
0TO
TAL
TRAN
SFER
S0
038
,000
0TO
TAL
EXPE
ND
ITU
RES
128,
094
85,0
7110
4,47
951
,334
TOTA
L B
UIL
DIN
G M
AIN
TEN
ANC
E12
8,09
485
,071
104,
479
51,3
340.
5%
Pag
e 10
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GR
OU
ND
S M
AIN
TEN
ANC
E
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-70
-703
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
46,8
4038
,973
54,1
4265
,510
11,3
6812
1%TO
TAL
SALA
RY
EXPE
NSE
46,8
4038
,973
54,1
4265
,510
11,3
68
OTH
ER P
AYR
OLL
EXP
ENSE
100-
70-7
03-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y3,
346
2,72
64,
142
4,81
066
811
6%10
0-70
-703
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S2,
003
1,68
44,
390
347
(4,0
43)
8%10
0-70
-703
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D46
3769
58(1
1)84
%10
0-70
-703
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
787
606
920
1,17
925
912
8%10
0-70
-703
-00-
6905
0000
PER
S4,
272
3,25
74,
537
6,64
32,
106
146%
100-
70-7
03-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E14
091
127
154
2712
1%10
0-70
-703
-00-
6907
0000
LIFE
INSU
RAN
CE
3322
3233
110
3%10
0-70
-703
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
30,0
0024
,906
34,6
8125
,051
(9,6
30)
72%
100-
70-7
03-0
0-69
0800
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
2,
455
1,77
02,
978
2,81
7(1
61)
95%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE43
,082
35,0
9851
,876
41,0
92(1
0,78
4)TO
TAL
PER
SON
NEL
SER
VIC
ES89
,922
74,0
7110
6,01
810
6,60
258
4
MAT
ERIA
LS &
SER
VIC
ES10
0-70
-703
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
200
3,38
13,
247
(134
)96
%10
0-70
-703
-00-
8004
0000
EQU
IPM
ENT
FUEL
1,29
479
41,
193
782
(411
)66
%10
0-70
-703
-00-
8005
0000
GR
OU
ND
S M
AIN
TEN
ANC
E SU
PPLI
ES2,
063
2,78
51,
928
1,59
3(3
35)
83%
100-
70-7
03-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R1,
985
1,75
62,
250
1,85
5(3
95)
82%
100-
70-7
03-0
0-88
0500
00O
THER
MIN
OR
EQ
UIP
MEN
T <$
5000
6523
126
524
6(1
9)93
%10
0-70
-703
-00-
8807
0000
TOO
LS <
$500
00
065
8318
128%
TOTA
L M
ATER
IAL
& S
ERVI
CES
5,40
75,
765
9,08
27,
806
(1,2
76)
TOTA
L EX
PEN
DIT
UR
ES95
,329
79,8
3611
5,10
011
4,40
8
TOTA
L G
RO
UN
DS
MAI
NTE
NAN
CE
95,3
2979
,836
115,
100
114,
408
1.2%
Pag
e 10
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CU
STO
DIA
L SE
RVI
CES
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-70
-704
-00-
6301
0000
FULL
TIM
E C
LASS
IFIE
D W
AGES
178,
064
169,
784
172,
016
184,
017
12,0
0110
7%TO
TAL
SALA
RY
EXPE
NSE
178,
064
169,
784
172,
016
184,
017
12,0
01
OTH
ER P
AYR
OLL
EXP
ENSE
100-
70-7
04-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y13
,323
12,6
8513
,159
14,5
871,
428
111%
100-
70-7
04-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
5,80
95,
506
13,9
495,
128
(8,8
21)
37%
100-
70-7
04-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
171
155
206
160
(46)
78%
100-
70-7
04-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E3,
146
2,81
92,
924
3,31
238
811
3%10
0-70
-704
-00-
6905
0000
PER
S16
,877
16,7
5215
,338
19,8
354,
497
129%
100-
70-7
04-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E41
539
438
543
247
112%
100-
70-7
04-0
0-69
0700
00LI
FE IN
SUR
ANC
E96
9187
903
104%
100-
70-7
04-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E77
,378
79,1
4386
,225
68,7
17(1
7,50
8)80
%10
0-70
-704
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D9,
886
7,66
19,
461
7,91
3(1
,548
)84
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
127,
101
125,
206
141,
734
120,
175
(21,
559)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
305,
165
294,
990
313,
750
304,
192
(9,5
58)
MAT
ERIA
LS &
SER
VIC
ES10
0-70
-704
-00-
8002
0000
CLE
ANIN
G S
UPP
LIES
19,4
2512
,717
12,7
7913
,011
232
102%
100-
70-7
04-0
0-80
0300
00C
UST
OD
IAL
DIS
POSA
BLES
749
6,02
17,
373
7,97
860
510
8%10
0-70
-704
-00-
8508
0000
EQU
IPM
ENT
REP
AIR
484
019
218
1(1
1)94
%10
0-70
-704
-00-
8805
0000
OTH
ER M
INO
R E
QU
IPM
ENT
<$50
0036
10
224
251
2711
2%TO
TAL
MAT
ERIA
L &
SER
VIC
ES21
,019
18,7
3820
,568
21,4
2185
3TO
TAL
EXPE
ND
ITU
RES
326,
184
313,
728
334,
318
325,
613
(8,7
05)
TOTA
L C
UST
OD
IAL
SER
VIC
ES32
6,18
431
3,72
833
4,31
832
5,61
33.
5%
Pag
e 11
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
UTI
LITI
ES
MAT
ERIA
LS &
SER
VIC
ES10
0-70
-705
-00-
8401
0000
UTI
LITI
ES/E
LEC
TRIC
186,
707
174,
676
161,
581
170,
457
8,87
610
5%10
0-70
-705
-00-
8402
0000
UTI
LITI
ES/N
ATU
RAL
GAS
17,8
2011
,731
20,9
1518
,894
(2,0
21)
90%
100-
70-7
05-0
0-84
0400
00U
TILI
TIES
/WAT
ER &
SEW
ER44
,189
43,8
7351
,539
49,7
58(1
,781
)97
%TO
TAL
MAT
ERIA
L &
SER
VIC
ES24
8,71
623
0,28
023
4,03
523
9,10
95,
074
TOTA
L EX
PEN
DIT
UR
ES24
8,71
623
0,28
023
4,03
523
9,10
95,
074
TOTA
L U
TILI
TIES
248,
716
230,
280
234,
035
239,
109
2.5%
Pag
e 11
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
NTI
NG
ENC
Y10
0-90
-911
-00-
9801
0000
CO
NTI
NG
ENC
Y0
022
0,00
022
0,00
00
100%
TOTA
L EX
PEN
DIT
UR
ES0
022
0,00
022
0,00
00
TOTA
L C
ON
TIN
GEN
CY
00
220,
000
220,
000
2.3%
DEB
T SE
RVI
CE
100-
00-9
21-0
0-97
7500
00H
OO
D R
IVER
PR
OP
PRIN
CIP
AL P
MT
85,0
000
00
0na
100-
00-9
21-0
0-97
7600
00H
OO
D R
IVER
PR
OP
INT
EXP
39,1
6036
,823
34,4
3031
,955
(2,4
75)
93%
TOTA
L EX
PEN
ITU
RES
124,
160
36,8
2334
,430
31,9
55(2
,475
)
TOTA
L D
EBT
SER
VIC
E12
4,16
036
,823
34,4
3031
,955
0.3%
TRAN
SFER
S10
0-00
-931
-00-
9904
0000
TRAN
SFER
TO
RES
ERVE
FU
ND
-FAC
ILIT
IES
00
222,
200
0(2
22,2
00)
na10
0-00
-931
-00-
9906
0000
TRAN
SFER
TO
CO
-CU
RR
ICU
LAR
AC
TIV
FUN
D5,
000
5,00
05,
000
5,00
00
100%
100-
00-9
31-0
0-99
0700
00TR
ANSF
ER T
O R
ESER
VE F
UN
D-G
ENER
AL O
PER
ATIO
NS
00
290,
669
180,
000
(110
,669
)62
%10
0-00
-931
-00-
9909
0000
TRAN
SFER
TO
GO
RG
E SC
HO
LAR
S55
,803
28,4
8375
,000
80,0
005,
000
107%
100-
00-9
31-0
0-99
1000
00TR
ANSF
ER T
O F
EDER
AL S
TUD
ENT
AID
18,2
5613
,828
12,7
5012
,750
010
0%10
0-00
-931
-00-
9912
0000
TRAN
SFER
TO
GR
ANT
FUN
D0
42,3
150
00
naTO
TAL
EXPE
NIT
UR
ES79
,059
89,6
2660
5,61
927
7,75
0(3
27,8
69)
TOTA
L TR
ANSF
ERS
79,0
5989
,626
605,
619
277,
750
2.9%
(327
,869
)
Pag
e 11
2 of
227
SE
AL
FUN
DS
Pag
e 11
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
US
ED T
ITLE
III G
RAN
T
RES
OU
RC
ES10
5-00
-103
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-103
-00-
4028
0000
US
ED T
ITLE
III
406,
009
111,
098
00
0na
TOTA
L R
ESO
UR
CES
406,
009
111,
098
00
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
50-1
03-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S35
,831
7,26
10
00
na10
5-50
-103
-00-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
36,1
197,
800
00
0na
105-
50-1
03-0
0-61
0800
00PT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S25
,747
6,43
70
00
na10
5-50
-103
-00-
6301
0000
FT C
LASS
IFIE
D W
AGES
26,5
665,
354
00
0na
105-
50-1
03-0
0-68
0100
00EM
PLO
YE T
AXAB
LE A
LLO
WAN
CE
695
158
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE12
4,95
827
,009
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
50-1
03-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y9,
113
1,94
70
00
na10
5-50
-103
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S58
514
30
00
na10
5-50
-103
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D86
180
00
na10
5-50
-103
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
1,78
839
10
00
na10
5-50
-103
-00-
6905
0000
PER
S11
,921
2,66
50
00
na10
5-50
-103
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
231
500
00
na10
5-50
-103
-00-
6907
0000
LIFE
INSU
RAN
CE
378
00
0na
105-
50-1
03-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E29
,228
6,70
90
00
na10
5-50
-103
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
6,94
41,
413
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE59
,933
13,3
440
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
184,
891
40,3
530
00
MAT
ERIA
LS &
SER
VIC
ES10
5-50
-103
-00-
7102
0000
CO
LLEG
E PR
OM
OTI
ON
AL M
ATER
IALS
351
00
00
na10
5-50
-103
-00-
7209
0000
MAI
NTE
NAN
CE
CO
NTR
ACTS
00
00
0na
105-
50-1
03-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
37,0
4411
,050
00
0na
105-
50-1
03-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
71,8
3050
,602
00
0na
105-
50-1
03-0
0-75
1000
00PO
STAG
E30
412
50
00
na10
5-50
-103
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
00
0na
105-
50-1
03-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
3,14
42,
653
00
0na
105-
50-1
03-0
0-76
3100
00C
OLL
EGE
MAR
KETI
NG
PR
INTI
NG
00
00
0na
105-
50-1
03-0
0-79
0100
00SU
BSC
RIP
TIO
NS
237
00
00
na10
5-50
-103
-00-
8009
0000
OFF
ICE
SUPP
LIES
747
2,77
10
00
na
Pag
e 11
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
50-1
03-0
0-80
1100
00R
EFER
ENC
E M
ATER
IALS
00
00
na10
5-50
-103
-00-
8201
0000
CO
NFE
REN
CE
FEES
1,46
373
00
00
na10
5-50
-103
-00-
8205
0000
EMPL
OYE
E TR
AVEL
6,91
81,
082
00
0na
105-
50-1
03-0
0-82
0900
00FO
OD
& R
EFR
ESH
MEN
TS68
10
00
0na
103-
00-0
00-0
0-85
1200
00G
IFTS
EXP
ENSE
00
0na
105-
50-1
03-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE0
1,10
10
00
na10
5-50
-103
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES2,
000
632
00
0na
105-
50-1
03-0
0-85
5000
00PA
SS T
HR
OU
GH
PAY
MEN
T61
,681
00
00
na10
5-50
-103
-00-
8801
0000
FUR
NIT
UR
E <$
5000
00
00
na10
5-50
-103
-00-
8802
0000
INFO
TEC
H E
QU
IPM
ENT
<$50
0022
,734
00
00
na10
5-50
-103
-00-
8803
0000
INST
RU
CTI
ON
AL E
QU
IPM
ENT
<$50
000
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES20
9,13
470
,745
00
0
CAP
ITAL
OU
TLAY
105-
50-1
03-0
0-95
7200
00IN
FO T
ECH
EQ
UIP
MEN
T >$
5000
11,9
850
00
0na
105-
50-1
03-0
0-95
7300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T >$
5000
00
00
0na
TOTA
L C
APIT
AL O
UTL
AY11
,985
00
00
TOTA
L EX
PEN
DIT
UR
ES40
6,01
011
1,09
80
00 0
105-
00-1
03-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(1)
00
00
TOTA
L R
EQU
IREM
ENTS
406,
010
111,
098
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS(1
)0
00
0
Pag
e 11
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
HEA
LTH
OC
CU
PATI
ON
S C
UST
OM
IZED
TR
AIN
ING
RES
OU
RC
ES10
5-00
-216
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E2,
790
6,21
40
00
na10
5-00
-216
-00-
4559
0000
TEST
ING
FEE
S56
064
50
00
na10
5-00
-216
-00-
4703
0000
CU
STO
MIZ
ED T
RAI
NIN
G R
EVEN
UE
22,6
1145
,744
00
0na
TOTA
L R
ESO
UR
CES
25,9
6152
,603
00
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
00-2
16-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES7,
416
18,4
530
00
na10
5-00
-216
-00-
6441
0000
CU
RR
ICU
LUM
DEV
ELO
PMEN
T W
AGES
00
00
0na
105-
00-2
16-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES43
92,
409
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE7,
855
20,8
620
00
OTH
ER P
AYR
OLL
EXP
ENSE
105-
00-2
16-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y60
61,
596
00
0na
105-
00-2
16-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
3811
10
00
na10
5-00
-216
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D4
190
00
na10
5-00
-216
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
140
355
00
0na
105-
00-2
16-0
0-69
0500
00PE
RS
646
885
00
0na
105-
00-2
16-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D39
645
40
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
1,83
03,
420
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES9,
685
24,2
820
00
MAT
ERIA
LS &
SER
VIC
ES10
5-00
-216
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES1,
720
1,24
70
00
na10
5-00
-216
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
157
150
00
na10
5-00
-216
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
8,13
05,
555
00
0na
105-
00-2
16-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
00
00
na10
5-00
-216
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
5515
10
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES10
,062
6,96
70
00
TOTA
L EX
PEN
DIT
UR
ES19
,747
31,2
490
00
105-
00-2
16-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
6,21
421
,354
00
0TO
TAL
REQ
UIR
EMEN
TS19
,747
31,2
490
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
6,21
421
,354
00
0
Pag
e 11
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
NSF
ATE
-PR
OJE
CTS
GR
ANT
RES
OU
RC
ES10
5-00
-224
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-224
-00-
4061
0000
NSF
ATE
-PR
OJE
CTS
REV
ENU
E0
099
,837
99,5
57(2
80)
100%
TOTA
L R
ESO
UR
CES
00
99,8
3799
,557
(280
)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
12-2
24-0
0-64
0100
00FU
LL T
IME
INST
RU
CTO
R W
AGES
00
14,4
7014
,976
506
103%
105-
12-2
24-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES0
021
,043
21,2
8824
510
1%TO
TAL
SALA
RY
EXPE
NSE
00
35,5
1336
,264
751
OTH
ER P
AYR
OLL
EXP
ENSE
105-
12-2
24-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
02,
096
2,09
60
100%
105-
12-2
24-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
240
240
010
0%10
5-12
-224
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
08
91
113%
105-
12-2
24-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
039
139
0(1
)10
0%10
5-12
-224
-00-
6905
0000
PER
S0
03,
376
3,47
610
010
3%10
5-12
-224
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
88
010
0%10
5-12
-224
-00-
6907
0000
LIFE
INSU
RAN
CE
00
100
200
100
200%
105-
12-2
24-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
04,
456
4,45
60
100%
105-
12-2
24-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D0
010
020
010
020
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
10,7
7511
,075
300
TOTA
L PE
RSO
NN
EL S
ERVI
CES
00
46,2
8847
,339
1,05
1
MAT
ERIA
LS &
SER
VIC
ES10
5-12
-224
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
029
,527
30,0
9456
710
2%10
5-12
-224
-00-
8009
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
2,00
02,
000
010
0%10
5-12
-224
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
8,00
08,
000
010
0%10
5-12
-224
-00-
8513
0000
FOO
D &
REF
RES
HM
ENTS
00
13,0
2211
,124
(1,8
98)
85%
105-
12-2
24-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE0
01,
000
1,00
00
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
53,5
4952
,218
(1,3
31)
TOTA
L EX
PEN
DIT
UR
ES0
099
,837
99,5
57(2
80)
105-
00-2
24-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
099
,837
99,5
57(2
80)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 11
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CU
STO
MIZ
ED T
RAI
NIN
G
RES
OU
RC
ES10
5-00
-225
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E87
,844
30,4
960
00
na10
5-00
-225
-00-
4552
0000
APPL
ICAT
ION
FEE
S0
650
00
na10
5-00
-225
-00-
4559
0000
TEST
ING
FEE
S1,
068
00
00
na10
5-00
-225
-00-
4703
0000
CU
STO
MIZ
ED T
RAI
NIN
G R
EVEN
UE
66,4
9929
,249
00
0na
TOTA
L R
ESO
UR
CES
155,
411
59,8
100
00
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
00-2
25-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
23,8
780
00
na10
5-00
-225
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
1,28
70
00
0na
105-
00-2
25-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES3,
695
225
00
0na
105-
00-2
25-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES0
00
00
na10
5-00
-225
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
02,
010
00
0na
105-
00-2
25-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
049
60
00
naC
ON
FID
ENTI
AL E
MPL
WAG
ES0
00
naTO
TAL
SALA
RY
EXPE
NSE
4,98
226
,609
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
00-2
25-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y36
72,
341
00
0na
105-
00-2
25-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
2316
90
00
na10
5-00
-225
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D3
190
00
na10
5-00
-225
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
8634
40
00
na10
5-00
-225
-00-
6905
0000
PER
S10
13,
395
00
0na
105-
00-2
25-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
560
00
na10
5-00
-225
-00-
6907
0000
LIFE
INSU
RAN
CE
08
00
0na
105-
00-2
25-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
8,54
90
00
na10
5-00
-225
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
621,
101
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE64
215
,983
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES5,
624
42,5
930
00
MAT
ERIA
LS &
SER
VIC
ES10
5-00
-225
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES50
,966
14,3
170
00
na10
5-00
-225
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES2,
113
460
00
0na
105-
00-2
25-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
00
00
0na
105-
00-2
25-0
0-75
1000
00PO
STAG
E1
00
00
na10
5-00
-225
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
290
00
0na
105-
00-2
25-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
412
924
00
0na
Pag
e 11
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
00-2
25-0
0-79
0100
00SU
BSC
RIP
TIO
NS
1,40
00
00
0na
105-
00-2
25-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES1,
996
574
00
0na
105-
00-2
25-0
0-80
0900
00O
FFIC
E SU
PPLI
ES0
60
00
na10
5-00
-225
-00-
8201
0000
CO
NFE
REN
CE
FEES
987
00
00
na10
5-00
-225
-00-
8205
0000
EMPL
OYE
E TR
AVEL
1,29
865
10
00
na10
5-00
-225
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
00
0na
105-
00-2
25-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE0
00
00
na10
5-00
-225
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES90
500
00
0na
105-
00-2
25-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
59,2
9217
,432
00
0
TRAN
SFER
S10
5-00
-225
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
60,0
000
00
0na
TOTA
L TR
ANSF
ERS
60,0
000
00
0TO
TAL
EXPE
ND
ITU
RES
124,
916
60,0
250
00
105-
00-2
25-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
30,4
95(2
15)
00
0TO
TAL
REQ
UIR
EMEN
TS12
4,91
660
,025
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS30
,495
(215
)0
00
Pag
e 11
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
SBD
C L
OC
AL
RES
OU
RC
ES10
5-00
-226
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
05,
000
5,00
010
5-00
-226
-00-
4317
0000
MIS
C L
OC
AL0
5,00
00
5,00
05,
000
naTO
TAL
RES
OU
RC
ES0
5,00
05,
000
10,0
005,
000
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
40-2
26-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S0
00
00
na10
5-40
-226
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
099
00
(990
)na
TOTA
L SA
LAR
Y EX
PEN
SE0
099
00
(990
)na na
OTH
ER P
AYR
OLL
EXP
ENSE
na10
5-40
-226
-00-
6901
0000
SOC
IAL
SEC
UR
ITY
00
144
0(1
44)
na10
5-40
-226
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
014
0(1
4)na
105-
40-2
26-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
00
340
(34)
na10
5-40
-226
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
320
(32)
na10
5-40
-226
-00-
6905
0000
PER
S0
015
80
(158
)na
105-
40-2
26-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
050
70
(507
)na
105-
40-2
26-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na10
5-40
-226
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
00
0na
105-
40-2
26-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D0
026
0(2
6)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
091
50
(889
)TO
TAL
PER
SON
NEL
SER
VIC
ES0
01,
905
0(1
,879
)
MAT
ERIA
LS &
SER
VIC
ES10
5-40
-226
-00-
8009
0000
OFF
ICE
SUPP
LIES
00
05,
000
5,00
0na
105-
40-2
26-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
03,
095
5,00
01,
905
162%
105-
40-2
26-0
0-85
1700
00EQ
UIP
MEN
T R
EPAI
R0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
03,
095
10,0
006,
905
TOTA
L EX
PEN
DIT
UR
ES0
05,
000
10,0
005,
026
105-
00-2
26-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
05,
000
00
(26)
TOTA
L R
EQU
IREM
ENTS
00
5,00
010
,000
5,00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
(5,0
00)
00
26
Pag
e 12
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
SBD
C P
RO
GR
AM IN
CO
ME
RES
OU
RC
ES10
5-00
-227
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E16
,501
21,9
2025
,000
39,0
0014
,000
156%
105-
00-2
27-0
0-44
1100
00N
ON
-CR
EDIT
TU
ITIO
N11
,698
3,26
28,
000
2,00
0(6
,000
)25
%10
5-00
-227
-00-
4501
0000
INST
RU
CTI
ON
AL F
EES
00
600
7,50
06,
900
1250
%10
5-00
-227
-00-
4502
0000
MAT
ERIA
LS F
EES
00
00
0na
105-
00-2
27-0
0-47
0500
00KI
TCH
EN U
SE F
EE1,
534
4,50
45,
500
0(5
,500
)na
TOTA
L R
ESO
UR
CES
29,7
3329
,686
39,1
0048
,500
9,40
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
14-2
27-0
0-61
0800
00PT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S4,
971
00
00
na10
5-14
-227
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
00
00
naTO
TAL
SALA
RY
EXPE
NSE
4,97
10
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
14-2
27-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y38
00
00
0na
105-
14-2
27-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
240
00
0na
105-
14-2
27-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
30
00
0na
105-
14-2
27-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E90
00
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
497
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
5,46
80
00
0
MAT
ERIA
LS &
SER
VIC
ES10
5-14
-227
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S0
188
2,50
02,
500
010
0%10
5-14
-227
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES75
03,
000
4,00
01,
000
133%
105-
14-2
27-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
00
8,00
09,
000
1,00
011
3%10
5-14
-227
-00-
7213
0000
SOFT
WAR
E &
LIC
ENSE
S0
02,
000
2,00
00
100%
105-
14-2
27-0
0-75
1000
00PO
STAG
E0
40
00
na10
5-14
-227
-00-
7802
0000
GR
ANT
SCH
OLA
RSH
IPS
1,25
02,
204
3,00
04,
000
1,00
013
3%10
5-14
-227
-00-
7901
0000
SUBS
CR
IPTI
ON
S0
030
030
00
100%
105-
14-2
27-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES13
00
7,20
07,
500
300
104%
105-
14-2
27-0
0-80
0900
00O
FFIC
E SU
PPLI
ES0
00
375
375
na10
5-14
-227
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
200
2,00
01,
800
1000
%10
5-14
-227
-00-
8205
0000
EMPL
OYE
E TR
AVEL
495
994,
078
8,00
03,
922
196%
105-
14-2
27-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R0
02,
000
2,00
00
100%
105-
14-2
27-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
6412
212
53
102%
105-
14-2
27-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
395
050
050
00
100%
105-
14-2
27-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
00
1,10
01,
100
010
0%
Pag
e 12
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
14-2
27-0
0-88
0500
00O
THER
MIN
OR
EQ
UIP
MEN
T <$
5000
00
5,10
05,
100
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES2,
345
2,56
039
,100
48,5
009,
400
TOTA
L EX
PEN
DIT
UR
ES7,
813
2,56
039
,100
48,5
009,
400
105-
00-2
27-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
21,9
2027
,127
00
0TO
TAL
REQ
UIR
EMEN
TS7,
813
2,56
039
,100
48,5
009,
400
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
21,9
2027
,127
00
0
Pag
e 12
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FED
ERAL
SB
A SB
DC
GR
ANT
RES
OU
RC
ES10
5-00
-228
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-228
-00-
4081
0000
US
SBA
SBD
C G
RAN
T31
,550
41,4
5136
,331
31,2
50(5
,081
)86
%TO
TAL
RES
OU
RC
ES31
,550
41,4
5136
,331
31,2
50(5
,081
)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
14-2
28-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S19
,719
4,37
530
,210
25,1
29(5
,081
)83
%10
5-14
-228
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
1,08
627
,874
00
0na
105-
14-2
28-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES77
30
00
0na
105-
14-2
28-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
3244
50
00
naTO
TAL
SALA
RY
EXPE
NSE
21,6
1032
,694
30,2
1025
,129
(5,0
81)
83% na
OTH
ER P
AYR
OLL
EXP
ENSE
na10
5-14
-228
-00-
6901
0000
SOC
IAL
SEC
UR
ITY
1,69
32,
542
1,92
91,
929
010
0%10
5-14
-228
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S95
177
190
190
010
0%10
5-14
-228
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D7
2221
210
100%
105-
14-2
28-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E19
056
542
942
90
100%
105-
14-2
28-0
0-69
0500
00PE
RS
2,35
42,
791
2,11
32,
113
010
0%10
5-14
-228
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
3,09
8(0
)52
520
100%
105-
14-2
28-0
0-69
0700
00LI
FE IN
SUR
ANC
E3
(0)
00
0na
105-
14-2
28-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E1,
754
522
00
0na
105-
14-2
28-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D63
01,
530
1,38
71,
387
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
9,82
48,
148
6,12
16,
121
010
0%TO
TAL
PER
SON
NEL
SER
VIC
ES31
,434
40,8
4236
,331
31,2
50(5
,081
)86
% naM
ATER
IALS
& S
ERVI
CES
na10
5-14
-228
-00-
8205
0000
EMPL
OYE
E TR
AVEL
115
609
00
0na
105-
14-2
28-0
0-88
0200
00IN
FO T
ECH
EQ
UIP
MEN
T <$
5000
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
115
609
00
0TO
TAL
EXPE
ND
ITU
RES
31,5
4941
,451
36,3
3131
,250
(5,0
81)
105-
00-2
28-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
10
00
0TO
TAL
REQ
UIR
EMEN
TS31
,549
41,4
5136
,331
31,2
50(5
,081
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS1
00
00
Pag
e 12
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STAT
E SB
DC
GR
ANT
RES
OU
RC
ES10
5-00
-229
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-229
-00-
4154
0000
OR
SBD
C52
,024
43,3
0445
,530
43,3
04(2
,226
)95
%TO
TAL
RES
OU
RC
ES52
,024
43,3
0445
,530
43,3
040
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
14-2
29-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S30
,099
24,5
4226
,362
25,3
62(1
,000
)96
%10
5-14
-229
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
6,59
63,
862
3,76
72,
767
(1,0
00)
73%
105-
14-2
29-0
0-63
0100
00FT
CLA
SSIF
IED
WAG
ES0
216
00
0na
105-
14-2
29-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
076
999
099
00
100%
TOTA
L SA
LAR
Y EX
PEN
SE36
,695
29,3
9031
,119
29,1
19(2
,000
)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
14-2
29-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y2,
674
2,48
72,
305
2,10
5(2
00)
91%
105-
14-2
29-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
178
177
227
201
(26)
89%
105-
14-2
29-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
2719
5656
010
0%10
5-14
-229
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
522
553
512
512
010
0%10
5-14
-229
-00-
6905
0000
PER
S2,
961
2,75
22,
525
2,52
50
100%
105-
14-2
29-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E(2
,970
)58
2727
010
0%10
5-14
-229
-00-
6907
0000
LIFE
INSU
RAN
CE
137
77
010
0%10
5-14
-229
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
9,28
56,
414
7,09
57,
095
010
0%10
5-14
-229
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
2,63
91,
449
1,65
71,
657
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
15,3
2913
,914
14,4
1114
,185
(226
)TO
TAL
PER
SON
NEL
SER
VIC
ES52
,024
43,3
0445
,530
43,3
04(2
,226
)
TOTA
L EX
PEN
DIT
UR
ES52
,024
43,3
0445
,530
43,3
04(2
,226
)
105-
00-2
29-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS52
,024
43,3
0445
,530
43,3
04(2
,226
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 12
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FUN
DAM
ENTA
LS O
F C
AREG
IVIN
G
RES
OU
RC
ES10
5-00
-230
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E3,
991
3,81
60
3,81
63,
816
na10
5-00
-230
-00-
4703
0000
CU
STO
MIZ
ED T
RAI
NIN
G R
EVEN
UE
(175
)0
00
0na
TOTA
L R
ESO
UR
CES
3,81
63,
816
03,
816
3,81
6
105-
00-2
30-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
3,81
63,
816
03,
816
3,81
6TO
TAL
REQ
UIR
EMEN
TS0
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
3,81
63,
816
03,
816
3,81
6
Pag
e 12
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TITL
E II
AEFL
A C
OM
P G
RAN
T
RES
OU
RC
ES10
5-00
-240
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-240
-00-
4021
0000
US
ED W
IA T
ITLE
II A
EFLA
CO
MPR
84.
002
87,3
3710
3,14
410
2,27
010
2,27
00
100%
TOTA
L R
ESO
UR
CES
87,3
3710
3,14
410
2,27
010
2,27
00
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
13-2
40-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES9,
316
4,57
80
010
5-13
-240
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
WAG
ES19
,688
21,3
520
00
na10
5-13
-240
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
31,4
2150
,637
71,0
1471
,014
010
0%10
5-13
-240
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
2,06
01,
549
13,6
7613
,676
010
0%TO
TAL
SALA
RY
EXPE
NSE
62,4
8578
,117
84,6
9084
,690
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
13-2
40-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y4,
700
6,15
06,
554
6,55
40
100%
105-
13-2
40-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
295
429
646
646
010
0%10
5-13
-240
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D27
5019
190
100%
105-
13-2
40-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E1,
006
1,36
71,
456
1,45
60
100%
105-
13-2
40-0
0-69
0500
00PE
RS
5,45
76,
736
2,49
02,
490
010
0%10
5-13
-240
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
7754
00
0na
105-
13-2
40-0
0-69
0700
00LI
FE IN
SUR
ANC
E12
70
00
na10
5-13
-240
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
9,42
07,
238
00
0na
105-
13-2
40-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D3,
360
2,99
880
280
20
100%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE24
,354
25,0
2711
,967
11,9
670
TOTA
L PE
RSO
NN
EL S
ERVI
CES
86,8
3910
3,14
496
,657
96,6
570
MAT
ERIA
LS &
SER
VIC
ES10
5-13
-240
-00-
8205
0000
EMPL
OYE
E TR
AVEL
500
049
950
01
100%
105-
13-2
40-0
0-85
1300
00IN
DIR
ECT
CO
ST E
XPEN
SE0
05,
113
5,11
30
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
500
05,
612
5,61
31
TOTA
L EX
PEN
DIT
UR
ES87
,339
103,
144
102,
269
102,
270
1
105-
00-2
40-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(2)
01
0(1
)TO
TAL
REQ
UIR
EMEN
TS87
,339
103,
144
102,
269
102,
270
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS(2
)0
10
0
Pag
e 12
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TUTO
RIN
G G
RAN
T
105-
00-2
43-0
0-30
0000
00PR
IOR
YEA
R F
UN
D B
ALAN
CE
00
00
0na
105-
00-2
43-0
0-40
2500
00U
S ED
OU
TREA
CH
TU
TOR
ING
25,0
0025
,000
25,0
0025
,000
010
0%TO
TAL
RES
OU
RC
ES25
,000
25,0
0025
,000
25,0
000
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
13-2
43-0
0-61
0800
00PT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S10
,291
9,84
70
9,84
79,
847
na10
5-13
-243
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES9,
619
8,59
417
,944
8,59
4(9
,350
)48
%10
5-13
-243
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
048
30
00
naTO
TAL
SALA
RY
EXPE
NSE
19,9
1018
,924
17,9
4418
,441
497
OTH
ER P
AYR
OLL
EXP
ENSE
105-
13-2
43-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y1,
513
1,55
31,
482
682
(800
)46
%10
5-13
-243
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S10
211
014
646
(100
)31
%10
5-13
-243
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D20
2113
10(3
)75
%10
5-13
-243
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
352
345
329
209
(120
)64
%10
5-13
-243
-00-
6905
0000
PER
S1,
543
1,14
71,
624
1,51
5(1
09)
93%
105-
13-2
43-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
046
0(4
6)na
105-
13-2
43-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na10
5-13
-243
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
(343
)2,
119
065
065
0na
105-
13-2
43-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D92
961
01,
066
0(1
,066
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE4,
116
5,90
64,
706
3,11
2(5
28)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
24,0
2624
,830
22,6
5021
,553
(31)
MAT
ERIA
LS &
SER
VIC
ES10
5-13
-243
-00-
7510
0000
POST
AGE
8349
100
61(3
9)61
%10
5-13
-243
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G79
470
700
700
na10
5-13
-243
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
516
4580
050
0(3
00)
63%
105-
13-2
43-0
0-82
0100
00C
ON
FER
ENC
E FE
ES11
40
00
0na
105-
13-2
43-0
0-82
0500
00EM
PLO
YEE
TRAV
EL16
129
100
500
400
500%
105-
13-2
43-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS21
010
028
318
328
3%10
5-13
-243
-00-
8513
0000
IND
IREC
T C
OST
EXP
ENSE
00
1,25
11,
251
010
0%10
5-13
-243
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES0
00
152
152
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES97
417
02,
351
3,44
71,
096
TOTA
L EX
PEN
DIT
UR
ES25
,000
25,0
0025
,001
25,0
001,
065
105-
00-2
43-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
(1)
0(1
,065
)
Pag
e 12
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L R
EQU
IREM
ENTS
25,0
0025
,000
25,0
0125
,000
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
0(1
)0
0
Pag
e 12
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ENG
LISH
LAN
GU
AGE
CIV
ICS
GR
ANT
RES
OU
RC
ES10
5-00
-244
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-244
-00-
4023
0000
US
ED E
L C
IVIC
S29
,805
30,8
4830
,739
00
naTO
TAL
RES
OU
RC
ES29
,805
30,8
4830
,739
00
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
13-2
44-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
033
50
010
5-13
-244
-00-
6401
0000
FULL
TIM
E IN
STR
UC
TOR
WG
ES9,
314
2,37
40
010
5-13
-244
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
9,18
721
,322
24,9
400
0na
105-
13-2
44-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES84
41,
428
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE19
,345
25,4
5924
,940
00
OTH
ER P
AYR
OLL
EXP
ENSE
105-
13-2
44-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y1,
103
1,97
31,
930
00
na10
5-13
-244
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S71
137
190
00
na10
5-13
-244
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D7
182
00
na10
5-13
-244
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
233
438
429
00
na10
5-13
-244
-00-
6905
0000
PER
S1,
124
1,40
820
30
0na
105-
13-2
44-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E48
40
00
na10
5-13
-244
-00-
6907
0000
LIFE
INSU
RAN
CE
61
00
0na
105-
13-2
44-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E5,
177
439
00
0na
105-
13-2
44-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D69
172
065
00
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE8,
460
5,13
92,
819
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
27,8
0530
,598
27,7
590
0
MAT
ERIA
LS &
SER
VIC
ES10
5-13
-244
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
1,44
559
895
00
na10
5-13
-244
-00-
8205
0000
EMPL
OYE
E TR
AVEL
554
191
550
00
na10
5-13
-244
-00-
8513
0000
IND
IREC
T C
OST
EXP
ENSE
00
1,53
50
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
1,99
925
02,
980
00
TOTA
L EX
PEN
DIT
UR
ES29
,804
30,8
4830
,739
00
105-
00-2
44-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
10
0(0
)(0
)TO
TAL
REQ
UIR
EMEN
TS29
,804
30,8
4830
,739
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
10
00
0
Pag
e 12
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
LEAR
NIN
G S
TAN
DAR
DS
GR
ANT
RES
OU
RC
ES10
5-00
-246
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-246
-00-
4023
0000
US
ED E
L C
IVIC
S45
00
(450
)na
105-
00-2
46-0
0-40
2700
00U
S ED
STA
TE L
EAD
ERSH
IP 8
4.00
246
70
1,80
00
(1,8
00)
na10
5-00
-246
-00-
4162
0000
OC
CW
D S
TRAT
EGIC
RES
ERVE
FU
ND
467
02,
250
0(2
,250
)na
TOTA
L R
ESO
UR
CES
934
04,
500
0(4
,500
)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
13-2
46-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES22
022
0(2
2)na
105-
13-2
46-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES72
70
3,57
80
(3,5
78)
naTO
TAL
SALA
RY
EXPE
NSE
749
03,
600
0(3
,600
)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
13-2
46-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y57
027
50
(275
)na
105-
13-2
46-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
40
270
(27)
na10
5-13
-246
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D1
00
00
na10
5-13
-246
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
140
610
(61)
na10
5-13
-246
-00-
6905
0000
PER
S68
027
0(2
7)na
105-
13-2
46-0
0-69
0100
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
na10
5-13
-246
-00-
6901
0000
LIFE
INSU
RAN
CE
00
0na
105-
13-2
46-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D42
09
0(9
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE18
60
399
0(3
99)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
935
03,
999
0(3
,999
)
MAT
ERIA
LS &
SER
VIC
ES10
5-13
-246
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
501
0(5
01)
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
050
10
(501
)TO
TAL
EXPE
ND
ITU
RES
935
04,
500
0(4
,500
)
105-
00-2
46-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(1)
00
00
TOTA
L R
EQU
IREM
ENTS
935
04,
500
0(4
,500
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS(1
)0
00
0
Pag
e 13
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GO
RG
E LI
TER
ACY
RES
OU
RC
ES10
5-00
-251
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
2020
na10
5-00
-251
-00-
4652
0000
RES
TRIC
TED
GIF
TS0
200
00
naTO
TAL
RES
OU
RC
ES0
200
2020
REQ
UIR
EMEN
TS
MAT
ERIA
LS &
SER
VIC
ES10
5-40
-251
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
2020
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
00
2020
TOTA
L EX
PEN
DIT
UR
ES0
00
2020
105-
00-2
51-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
020
00
0TO
TAL
REQ
UIR
EMEN
TS0
200
2020
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 13
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TITL
E II
PRO
GR
AM IN
CO
ME
FUN
D
RES
OU
RC
ES10
5-00
-253
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E6,
595
13,7
3215
,000
15,0
000
100%
105-
00-2
53-0
0-44
1400
00G
ED T
UIT
ION
2,37
05,
585
6,00
06,
000
010
0%10
5-00
-253
-00-
4415
0000
ESO
L TU
ITIO
N7,
985
7,80
07,
500
5,00
0(2
,500
)67
%10
5-00
-253
-00-
4418
0000
PRE
CO
LLEG
E TU
ITIO
N5,
480
1,17
52,
000
500
(1,5
00)
25%
TOTA
L R
ESO
UR
CES
22,4
3028
,292
30,5
0026
,500
(4,0
00)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
13-2
53-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
7,75
87,
758
105-
13-2
53-0
0-64
0100
00FU
LL T
IME
INST
RU
CTO
R W
AGES
5,52
497
40
00
na10
5-13
-253
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
07,
280
1,82
01,
820
010
0%10
5-13
-253
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
00
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE5,
524
8,25
49,
578
9,57
80
OTH
ER P
AYR
OLL
EXP
ENSE
105-
13-2
53-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y41
364
273
373
30
100%
105-
13-2
53-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
2745
7272
010
0%10
5-13
-253
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D3
518
180
100%
105-
13-2
53-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E79
143
163
163
010
0%10
5-13
-253
-00-
6905
0000
PER
S51
872
51,
233
1,23
30
100%
105-
13-2
53-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E16
29
90
100%
105-
13-2
53-0
0-69
0700
00LI
FE IN
SUR
ANC
E2
08
80
100%
105-
13-2
53-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E1,
797
180
3,72
13,
721
010
0%10
5-13
-253
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
318
357
476
476
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
3,17
32,
098
6,43
36,
433
010
0%TO
TAL
PER
SON
NEL
SER
VIC
ES8,
697
10,3
5216
,011
16,0
110
100% na
MAT
ERIA
LS &
SER
VIC
ESna
105-
13-2
53-0
0-72
1900
00TE
STIN
G &
INSP
ECTI
ON
00
4,48
90
(4,4
89)
na10
5-13
-253
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
264
048
9na
105-
13-2
53-0
0-78
0800
00PR
E-C
OLL
EGE
GR
ANT
AWAR
D0
1,75
00
00
na10
5-13
-253
-00-
7809
0000
ESO
L G
RAN
T AW
ARD
065
00
00
na10
5-13
-253
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
03,
532
5,00
05,
000
010
0%10
5-13
-253
-00-
8205
0000
EMPL
OYE
E TR
AVEL
030
45,
000
5,00
00
100%
105-
13-2
53-0
0-83
0100
00TU
ITIO
N R
EIM
BUR
SEM
ENTS
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
06,
500
14,4
8910
,489
(4,4
89)
TOTA
L EX
PEN
DIT
UR
ES8,
697
16,8
5230
,500
26,5
00(4
,489
)
Pag
e 13
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
00-2
53-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
13,7
3311
,440
00
489
TOTA
L R
EQU
IREM
ENTS
8,69
716
,852
30,5
0026
,500
(4,0
00)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
13,7
3311
,440
00
0
Pag
e 13
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
OR
DEV
ELO
PMEN
TAL
EDU
CAT
ION
RED
ESIG
N
RES
OU
RC
ES10
5-00
-254
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
7,82
31,
252
0(1
,252
)na
105-
00-2
54-0
0-41
6300
00O
CC
WD
STA
TE G
F9,
000
00
00
naTO
TAL
RES
OU
RC
ES9,
000
7,82
31,
252
0(1
,252
)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
13-2
54-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
00
0na
105-
13-2
54-0
0-64
0100
00FU
LL T
IME
INST
RU
CTO
R W
AGES
00
00
0na
105-
13-2
54-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES0
1,36
50
00
na10
5-13
-254
-00-
6441
0000
CU
RR
ICU
LUM
DEV
ELO
PMEN
T W
AGES
02,
730
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE0
4,09
50
00
OTH
ER P
AYR
OLL
EXP
ENSE
105-
13-2
54-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
309
00
0na
105-
13-2
54-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
022
00
0na
105-
13-2
54-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
01
00
0na
105-
13-2
54-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
690
00
na10
5-13
-254
-00-
6905
0000
PER
S0
373
00
0na
105-
13-2
54-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
20
00
na10
5-13
-254
-00-
6907
0000
LIFE
INSU
RAN
CE
00
00
0na
105-
13-2
54-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
344
00
0na
105-
13-2
54-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D0
230
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
1,35
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
05,
445
00
0
MAT
ERIA
LS &
SER
VIC
ES10
5-13
-254
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
00
00
na10
5-13
-254
-00-
8205
0000
EMPL
OYE
E TR
AVEL
1,17
71,
244
1,25
20
(1,2
52)
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES1,
177
1,24
41,
252
00
TOTA
L EX
PEN
DIT
UR
ES1,
177
6,69
01,
252
00
105-
00-2
54-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
7,82
31,
133
00
(1,2
52)
TOTA
L R
EQU
IREM
ENTS
9,00
07,
823
1,25
20
(1,2
52)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
7,82
31,
133
00
(1,2
52)
Pag
e 13
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CAS
E G
RAN
T
RES
OU
RC
ES10
5-00
-255
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-255
-00-
4060
0000
US
DO
L TA
ACC
T G
RAN
T 17
.282
3,47
60
00
0na
TOTA
L R
ESO
UR
CES
3,47
60
00
0
REQ
UIR
EMEN
TS
MAT
ERIA
LS &
SER
VIC
ES10
5-12
-255
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
569
00
00
na10
5-12
-255
-00-
8009
0000
OFF
ICE
SUPP
LIES
223
00
00
na10
5-12
-255
-00-
8205
0000
EMPL
OYE
E TR
AVEL
139
00
00
na10
5-12
-255
-00-
8513
0000
IND
IREC
T C
OST
EXP
ENSE
258
00
00
na10
5-12
-255
-00-
8803
0000
INST
RU
CTI
ON
AL E
QU
IPM
ENT
<$50
002,
287
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES3,
476
00
00
105-
00-2
55-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS3,
476
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 13
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
MM
UN
ITY
HEL
ATH
WO
RK
ER E
D &
TR
AIN
GR
ANT
105-
00-2
56-0
0-30
0000
00PR
IOR
YEA
R F
UN
D B
ALAN
CE
00
00
0na
105-
00-2
56-0
0-41
6300
00O
CC
WD
STA
TE G
F50
,000
00
00
naTO
TAL
RES
OU
RC
ES50
,000
00
00
REQ
UIR
EMEN
TSSA
LAR
Y EX
PEN
SE10
5-12
-256
-00-
6107
0000
FULL
TIM
E PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S12
,770
00
00
na10
5-12
-256
-00-
6421
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E5,
005
00
00
naTO
TAL
SALA
RY
EXPE
NSE
17,7
750
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
12-2
56-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y62
10
00
0na
105-
12-2
56-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
410
00
0na
105-
12-2
56-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
40
00
0na
105-
12-2
56-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E13
80
00
0na
105-
12-2
56-0
0-69
0500
00PE
RS
775
00
00
na10
5-12
-256
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
80
00
0na
105-
12-2
56-0
0-69
0700
00LI
FE IN
SUR
ANC
E1
00
00
na10
5-12
-256
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
1,43
50
00
0na
105-
12-2
56-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D47
70
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE3,
500
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
21,2
750
00
0
MAT
ERIA
LS &
SER
VIC
ES10
5-12
-256
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G1
00
00
na10
5-12
-256
-00-
8009
0000
OFF
ICE
SUPP
LIES
3,34
20
00
0na
105-
12-2
56-0
0-82
0500
00EM
PLO
YEE
TRAV
EL38
30
00
0na
105-
12-2
56-0
0-85
5000
00PA
SS T
HR
OU
GH
PAY
MEN
T25
,000
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES28
,726
00
00
TOTA
L EX
PEN
DIT
UR
ES50
,001
00
00
105-
00-2
56-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(1)
00
00
TOTA
L R
EQU
IREM
ENTS
50,0
010
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS(1
)0
00
0
Pag
e 13
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
NO
N-R
EIM
BU
RSA
BLE
CO
MM
UN
ITY
EDU
CAT
ION
RES
OU
RC
ES10
5-00
-265
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E15
,419
4,30
90
00
na10
5-00
-265
-00-
4411
0000
NO
N-C
RED
IT T
UIT
ION
7,92
39,
987
00
0na
105-
00-2
65-0
0-45
0100
00IN
STR
UC
TIO
NAL
FEE
S1,
155
450
00
0na
TOTA
L R
ESO
UR
CES
24,4
9715
,670
00
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
00-2
65-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES1,
827
00
00
na10
5-00
-265
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
441,
670
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE1,
871
1,67
00
00
OTH
ER P
AYR
OLL
EXP
ENSE
105-
00-2
65-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y12
312
80
00
na10
5-00
-265
-00-
6951
0000
LIFE
INSU
RAN
CE
70
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE17
916
70
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
2,05
01,
837
00
0
MAT
ERIA
LS &
SER
VIC
ES10
5-00
-265
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES4,
587
2,80
10
00
na10
5-00
-265
-00-
7702
0000
FAC
ILIT
Y LE
ASE
025
00
0na
105-
00-2
65-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES50
027
00
0na
105-
00-2
65-0
0-82
0100
00C
ON
FER
ENC
E FE
ES2,
455
840
00
na10
5-00
-265
-00-
8202
0000
FIEL
D T
RIP
EXP
ENSE
00
00
0na
105-
00-2
65-0
0-82
0500
00EM
PLO
YEE
TRAV
EL59
70
00
0na
105-
00-2
65-0
0-85
1600
00M
EMBE
RSH
IP D
UES
& F
EES
026
10
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES8,
139
3,19
80
00
TRAN
SFER
S10
5-00
-265
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
10,0
000
00
0TO
TAL
TRAN
SFER
S10
,000
00
00
TOTA
L EX
PEN
DIT
UR
ES20
,189
5,03
50
00
105-
00-2
65-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
4,30
810
,635
00
0TO
TAL
REQ
UIR
EMEN
TS20
,189
5,03
50
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
4,30
810
,635
00
0
Pag
e 13
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ELD
ERH
OST
EL
RES
OU
RC
ES10
5-00
-266
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E10
,347
11,0
400
00
na10
5-00
-266
-00-
4411
0000
NO
N-C
RED
IT T
UIT
ION
8,45
122
,392
00
0na
TOTA
L R
ESO
UR
CES
18,7
9833
,432
00
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
00-2
66-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES0
00
00
na10
5-00
-266
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
019
80
00
naTO
TAL
SALA
RY
EXPE
NSE
019
80
00
OTH
ER P
AYR
OLL
EXP
ENSE
105-
00-2
66-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
150
00
na10
5-00
-266
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
10
00
na10
5-00
-266
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
00
00
na10
5-00
-266
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
03
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
200
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
021
80
00
MAT
ERIA
LS &
SER
VIC
ES10
5-00
-266
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
06
00
0na
105-
00-2
66-0
0-82
0200
00FI
ELD
TR
IP E
XPEN
SE6,
437
12,4
000
00
na10
5-00
-266
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
00
0na
105-
00-2
66-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS1,
321
5,24
60
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES7,
758
17,6
520
00
TRAN
SFER
S10
5-00
-266
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
7,75
817
,869
00
0
105-
00-2
66-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
11,0
4015
,563
00
0TO
TAL
REQ
UIR
EMEN
TS7,
758
17,8
690
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
11,0
4015
,563
00
0
Pag
e 13
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
LIB
RAR
Y G
RAN
TS
RES
OU
RC
ES10
5-00
-267
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
5,00
05,
000
na10
5-00
-267
-00-
4163
0000
OC
CW
D S
TATE
GF
027
,550
24,0
5020
,000
(4,0
50)
83%
TOTA
L R
ESO
UR
CES
027
,550
24,0
5025
,000
950
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
20-2
67-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES0
1,78
321
,819
19,0
00(2
,819
)87
%TO
TAL
SALA
RY
EXPE
NSE
01,
783
21,8
1919
,000
(2,8
19)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
20-2
67-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
136
1,66
91,
454
(215
)87
%10
5-20
-267
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
1216
495
(69)
58%
105-
20-2
67-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
02
010
10na
105-
20-2
67-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
3037
143
766
118%
105-
20-2
67-0
0-69
0500
00PE
RS
017
520
3,99
63,
976
1998
0%10
5-20
-267
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
105-
20-2
67-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na10
5-20
-267
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
00
0na
105-
20-2
67-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D0
546
82
133%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
410
2,23
06,
000
3,76
8TO
TAL
PER
SON
NEL
SER
VIC
ES0
2,19
324
,049
25,0
003,
768
TOTA
L EX
PEN
DIT
UR
ES0
2,19
324
,049
25,0
003,
768
105-
00-2
67-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
025
,357
10
(2,8
18)
TOTA
L R
EQU
IREM
ENTS
02,
193
24,0
4925
,000
950
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
025
,357
10
0
Pag
e 13
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
AVID
GR
ANT
RES
OU
RC
ES10
5-00
-268
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-268
-00-
4150
0000
AVID
GR
ANT
FRO
M D
210
03,
400
0(3
,400
)na
TOTA
L R
ESO
UR
CES
00
3,40
00
(3,4
00)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
30-2
68-0
0-67
0100
00ST
UD
ENT
WAG
ES0
03,
400
0(3
,400
)na
TOTA
L SA
LAR
Y EX
PEN
SE0
03,
400
0(3
,400
)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
30-2
68-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
00
00
na10
5-30
-268
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
00
00
na10
5-30
-268
-00-
6905
0000
PER
S0
00
00
na10
5-30
-268
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
105-
30-2
68-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na10
5-30
-268
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
00
0na
105-
30-2
68-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D0
00
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES0
03,
400
0(3
,400
)TO
TAL
EXPE
ND
ITU
RES
00
3,40
00
(3,4
00)
105-
00-2
68-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
03,
400
0(3
,400
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 14
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
OR
EGO
N S
TUD
ENT
ASSI
STAN
CE
CO
MM
ISSI
ON
(OSA
C) P
RO
GR
AM
RES
OU
RC
ES10
5-00
-269
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E44
544
544
544
50
100%
105-
00-2
69-0
0-41
6100
00O
SAC
PR
OG
RAM
00
00
0na
TOTA
L R
ESO
UR
CES
445
445
445
445
0
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
na10
5-12
-269
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S0
00
445
445
na10
5-12
-269
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
445
0(4
45)
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
044
544
5(0
)TO
TAL
EXPE
ND
ITU
RES
00
445
445
(0)
105-
00-2
69-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
445
445
(0)
00
TOTA
L R
EQU
IREM
ENTS
00
445
445
(0)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
445
445
(0)
00
Pag
e 14
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CAR
EER
PAT
HW
AYS
INN
OVA
TIO
N F
UN
D
RES
OU
RC
ES10
5-00
-270
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E1
00
00
na10
5-00
-270
-00-
4162
0000
OC
CW
D S
TRAT
EGIC
RES
ERVE
FU
ND
25,1
004,
228
60,0
0031
,412
(28,
589)
52%
TOTA
L R
ESO
UR
CES
25,1
014,
228
60,0
0031
,412
(28,
589)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
12-2
70-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S79
40
00
0na
105-
12-2
70-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S3,
376
00
00
na10
5-12
-270
-00-
6108
0000
PT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
00
022
,508
22,5
08na
105-
12-2
70-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES2,
949
00
00
na10
5-12
-270
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
2,33
81,
288
478
0(4
78)
na10
5-12
-270
-00-
6441
0000
CU
RR
ICU
LUM
DEV
ELO
PMEN
T W
AGES
00
00
0na
105-
12-2
70-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES31
80
23,9
890
(23,
989)
naTO
TAL
SALA
RY
EXPE
NSE
9,77
51,
288
24,4
6722
,508
(24,
467)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
12-2
70-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y63
698
1,87
21,
722
(150
)92
%10
5-12
-270
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S41
718
411
9(6
5)65
%10
5-12
-270
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D6
10
1515
na10
5-12
-270
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
145
2241
634
6(7
0)83
%10
5-12
-270
-00-
6905
0000
PER
S91
90
462,
282
2,23
649
61%
105-
12-2
70-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E14
00
5353
na10
5-12
-270
-00-
6907
0000
LIFE
INSU
RAN
CE
30
08
8na
105-
12-2
70-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E2,
569
00
3,39
13,
391
na10
5-12
-270
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
496
015
968
953
6452
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
4,82
912
82,
533
8,90
36,
370
TOTA
L PE
RSO
NN
EL S
ERVI
CES
14,6
041,
416
27,0
0031
,411
(18,
097)
MAT
ERIA
LS &
SER
VIC
ES10
5-12
-270
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S0
048
10
(481
)na
105-
12-2
70-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
6,41
30
2,73
60
(2,7
36)
na10
5-12
-270
-00-
7510
0000
POST
AGE
00
00
0na
105-
12-2
70-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
3,10
20
13,7
630
(13,
763)
0%10
5-12
-270
-00-
7802
0000
GR
ANT
SCH
OLA
RSH
IPS
00
00
0na
105-
12-2
70-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES16
30
200
(20)
na10
5-12
-270
-00-
8205
0000
EMPL
OYE
E TR
AVEL
02,
611
7,00
00
(7,0
00)
na10
5-12
-270
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
00
0na
105-
12-2
70-0
0-85
1300
00IN
DIR
ECT
CO
ST E
XPEN
SE82
020
19,
000
0(9
,000
)na
Pag
e 14
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L M
ATER
IAL
& S
ERVI
CES
10,4
982,
812
33,0
000
(33,
000)
TOTA
L EX
PEN
DIT
UR
ES25
,102
4,22
860
,000
31,4
11(5
1,09
6)
105-
00-2
70-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(1)
00
022
,508
TOTA
L R
EQU
IREM
ENTS
25,1
024,
228
60,0
0031
,411
(28,
589)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
(1)
00
00
Pag
e 14
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
MM
UN
ITY
CO
LLEG
E ST
UD
ENT
ASSI
STAN
CE
GR
T
RES
OU
RC
ES10
5-00
-271
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
12,7
220
2,66
82,
668
na10
5-00
-271
-00-
4193
0000
GEN
ERAL
FU
ND
S ST
UD
ENT
ASSI
STAN
CE
GR
ANT
20,0
000
00
0na
TOTA
L R
ESO
UR
CES
20,0
0012
,722
02,
668
2,66
8
REQ
UIR
EMEN
TS
MAT
ERIA
LS &
SER
VIC
ES10
5-30
-271
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES2,
500
550
00
na10
5-30
-271
-00-
7802
0000
GR
ANT
SCH
OLA
RSH
IPS
010
,000
02,
668
2,66
8na
105-
30-2
71-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS33
10
00
0na
105-
30-2
71-0
0-88
0100
00FU
RN
ITU
RE
<$50
004,
446
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES7,
277
10,0
550
2,66
82,
668
TOTA
L EX
PEN
DIT
UR
ES7,
277
10,0
550
2,66
82,
668
105-
00-2
71-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
12,7
232,
668
0(0
)(0
)TO
TAL
REQ
UIR
EMEN
TS7,
277
10,0
550
2,66
82,
668
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
12,7
232,
668
00
0
Pag
e 14
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ASPI
RE
MEN
TOR
SHIP
PR
OG
RAM
RES
OU
RC
ES10
5-00
-272
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
12,1
200
00
na10
5-00
-272
-00-
4161
0000
OR
STU
DEN
T AS
SIST
ANC
E C
OM
MIS
SIO
N14
,833
00
00
naTO
TAL
RES
OU
RC
ES14
,833
12,1
200
00
MAT
ERIA
LS &
SER
VIC
ES10
5-30
-272
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES2,
712
12,1
210
00
na10
5-30
-272
-00-
7802
0000
GR
ANT
SCH
OLA
RSH
IPS
00
00
0na
105-
30-2
72-0
0-82
0200
00C
ON
FER
ENC
E FE
ES0
00
00
na10
5-30
-272
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
00
00
0na
105-
30-2
72-0
0-88
0100
00FU
RN
ITU
RE
<$50
000
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES2,
712
12,1
210
00
TOTA
L EX
PEN
DIT
UR
ES2,
712
12,1
210
00
105-
00-2
72-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
12,1
21(1
)0
00
TOTA
L R
EQU
IREM
ENTS
2,71
212
,121
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS12
,121
(1)
00
0
Pag
e 14
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STU
DEN
T D
EFAU
LT M
ITIG
ATIO
N
RES
OU
RC
ES10
5-00
-273
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-273
-00-
4163
0000
OC
CW
D S
TATE
GF
5,00
00
00
0na
TOTA
L R
ESO
UR
CES
5,00
00
00
0
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
30-2
73-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
3,50
00
00
0na
105-
30-2
73-0
0-82
0500
00EM
PLO
YEE
TRAV
EL1,
500
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES5,
000
00
00
TOTA
L EX
PEN
DIT
UR
ES5,
000
00
00
105-
00-2
73-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS5,
000
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 14
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
EAR
LY L
EAR
NIN
G D
IVIS
ION
LIT
ERAC
Y G
RAN
T
105-
00-2
74-0
0-30
0000
00PR
IOR
YEA
R F
UN
D B
ALAN
CE
00
00
0na
105-
00-2
74-0
0-41
6500
00O
R D
EPT
OF
EDU
CAT
ION
46,0
003,
757
00
0na
TOTA
L R
ESO
UR
CES
46,0
003,
757
00
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
40-2
74-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S1,
400
1,70
40
00
na10
5-40
-274
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
420
00
naTO
TAL
SALA
RY
EXPE
NSE
1,40
01,
746
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
OPE
- AL
L EM
PLO
YEES
(AC
TUAL
)0
00
na10
5-40
-274
-00-
6901
0000
SOC
IAL
SEC
UR
ITY
024
20
00
na10
5-40
-274
-00-
6902
0000
WO
RKE
RS
CO
MPE
NSA
TIO
N IN
S0
170
00
na10
5-40
-274
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
20
00
na10
5-40
-274
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
054
00
0na
105-
40-2
74-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
70
00
na10
5-40
-274
-00-
6907
0000
LIFE
INSU
RAN
CE
01
00
0na
105-
40-2
74-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E65
952
80
00
na10
5-40
-274
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
178
00
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE65
91,
377
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES2,
059
3,12
30
00
MAT
ERIA
LS &
SER
VIC
ES10
5-40
-274
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S0
00
00
na10
5-40
-274
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES17
,940
00
00
na10
5-40
-274
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G65
20
00
0na
105-
40-2
74-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES8,
286
200
00
na10
5-40
-274
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS9,
945
00
00
na10
5-40
-274
-00-
8205
0000
EMPL
OYE
E TR
AVEL
271
406
00
0na
105-
40-2
74-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS5,
286
209
00
0na
105-
40-2
74-0
0-85
1900
00PR
OG
RAM
PAR
TIC
IPAN
T EX
PEN
SE1,
768
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES44
,148
634
00
0TO
TAL
EXPE
ND
ITU
RES
46,2
073,
757
00
0
105-
00-2
74-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(207
)0
00
0TO
TAL
REQ
UIR
EMEN
TS46
,207
3,75
70
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
(207
)0
00
0
Pag
e 14
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
OR
EGO
N C
HIL
D C
ARE
DIV
ISIO
N
RES
OU
RC
ES10
5-00
-275
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
(208
)0
00
na10
5-00
-275
-00-
4045
0000
US
DH
HS
CC
D B
LOC
K G
RAN
T 93
.575
112,
799
109,
906
113,
200
193,
384
133,
862
171%
105-
00-2
75-0
0-40
4510
12U
S D
HH
S C
CD
BLO
CK
GR
ANT
93.5
75-S
AFET
Y SE
T1,
239
1,26
71,
267
1,26
70
100%
105-
00-2
75-0
0-40
4510
14U
S D
HH
S C
CD
BLO
CK
GR
ANT
93.5
75-Q
RIS
PR
OJ
27,4
6521
,875
14,7
000
(14,
700)
na10
5-00
-275
-00-
4045
1015
US
DH
HS
CC
D B
LOC
K G
RAN
T 93
.575
-QR
IS P
RO
J8,
499
11,1
596,
050
0(6
,050
)na
TOTA
L R
ESO
UR
CES
150,
002
143,
999
135,
217
194,
651
113,
112
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
40-2
75-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S37
,427
37,4
6543
,279
54,1
4410
,865
125%
105-
40-2
75-0
0-61
0510
14D
IREC
TOR
SAL
ARIE
S-Q
RIS
PR
OJE
CT-
QR
IS1,
281
1,53
11,
530
0(1
,530
)na
105-
40-2
75-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES0
2,96
66,
000
23,5
0029
,514
392%
105-
40-2
75-0
0-63
0110
15FU
LL T
IME
CLA
SSIF
IED
WAG
ES1,
486
00
0na
105-
40-2
75-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
25
,518
20,2
6411
,635
31,6
2720
,186
272%
105-
40-2
75-0
0-63
0210
14PA
RT
TIM
E C
LASS
IFIE
D W
AGES
-QR
IS
18,2
659,
822
8,40
00
(8,4
00)
na10
5-40
-275
-00-
6302
1015
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES -Q
RIS
75
13,
095
00
0na
105-
40-2
75-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES21
91,
216
00
0na
105-
40-2
75-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES96
70
2,20
01,
000
(1,2
00)
45%
105-
40-2
75-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
842
594
700
990
290
141%
105-
40-2
75-0
0-68
0110
14EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE-
QR
IS
3227
250
(25)
na10
5-40
-275
-00-
6801
1015
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E-Q
RIS
0
170
00
naTO
TAL
SALA
RY
EXPE
NSE
87,0
4381
,352
73,7
6911
1,26
149
,699
OTH
ER P
AYR
OLL
EXP
ENSE
105-
40-2
75-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y4,
888
4,45
85,
000
8,88
43,
884
178%
105-
40-2
75-0
0-69
0110
14SO
CIA
L SE
CU
RIT
Y-Q
RIS
1,36
392
640
00
(400
)na
105-
40-2
75-0
0-69
0110
15SO
CIA
L SE
CU
RIT
Y-Q
RIS
9937
30
00
na10
5-40
-275
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S31
832
458
064
464
111%
105-
40-2
75-0
0-69
0210
14W
OR
KER
S' C
OM
PEN
SATI
ON
INS-
QR
IS P
RO
JEC
T96
6515
00
(150
)na
105-
40-2
75-0
0-69
0210
15W
OR
KER
S' C
OM
PEN
SATI
ON
INS-
QR
IS P
RO
JEC
T0
350
00
na10
5-40
-275
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D53
4429
284
(208
)29
%10
5-40
-275
-00-
6903
1014
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D-Q
RIS
PR
OJE
CT
2414
200
(20)
na10
5-40
-275
-00-
6903
1015
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D-Q
RIS
PR
OJE
CT
06
00
0na
105-
40-2
75-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E90
177
61,
000
1,90
390
319
0%10
5-40
-275
-00-
6904
1014
UN
EMPL
OYM
ENT
INSU
RAN
CE-
QR
IS P
RO
JEC
T33
319
334
00
(340
)na
105-
40-2
75-0
0-69
0410
15U
NEM
PLO
YMEN
T IN
SUR
ANC
E-Q
RIS
PR
OJE
CT
081
00
0na
Pag
e 14
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
40-2
75-0
0-69
0500
00PE
RS
6,99
07,
938
8,20
016
,046
7,84
619
6%10
5-40
-275
-00-
6905
1014
PER
S-Q
RIS
PR
OJE
CT
1,69
81,
204
700
0(7
00)
na10
5-40
-275
-00-
6905
1015
PER
S-Q
RIS
PR
OJE
CT
051
10
00
na10
5-40
-275
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
9492
9721
111
421
7%10
5-40
-275
-00-
6906
1014
DIS
ABIL
ITY
INSU
RAN
CE-
QR
IS P
RO
JEC
T4
932
0(3
2)na
105-
40-2
75-0
0-69
0610
15D
ISAB
ILIT
Y IN
SUR
ANC
E-Q
RIS
PR
OJE
CT
05
00
0na
105-
40-2
75-0
0-69
0700
00LI
FE IN
SUR
ANC
E12
1334
33(1
)97
%10
5-40
-275
-00-
6907
1014
LIFE
INSU
RAN
CE-
QR
IS P
RO
JEC
T0
313
0(1
3)na
105-
40-2
75-0
0-69
0710
15LI
FE IN
SUR
ANC
E-Q
RIS
PR
OJE
CT
01
00
0na
105-
40-2
75-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E10
,099
11,7
6115
,000
27,5
5312
,553
184%
105-
40-2
75-0
0-69
0810
14H
EALT
H IN
SUR
ANC
E-Q
RIS
PR
OJE
CT
1,66
13,
431
700
0(7
00)
na10
5-40
-275
-00-
6908
1015
HEA
LTH
INSU
RAN
CE-
QR
IS P
RO
JEC
T0
1,16
80
00
na10
5-40
-275
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D3,
689
2,81
53,
000
5,26
62,
266
176%
105-
40-2
75-0
0-69
5110
14PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
-QR
IS1,
062
695
1,20
00
(1,2
00)
na10
5-40
-275
-00-
6951
1015
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D-Q
RIS
015
70
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
33,3
8437
,097
36,7
5860
,623
23,8
65TO
TAL
PER
SON
NEL
SER
VIC
ES12
0,42
711
8,44
911
0,52
717
1,88
473
,564
MAT
ERIA
LS &
SER
VIC
ES10
5-40
-275
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S98
777
716
00
(160
)na
105-
40-2
75-0
0-71
1410
15PR
OG
RAM
AD
VER
TISI
NG
& P
RO
MO
TIO
NS-
QR
IS83
115
158
0(1
58)
na10
5-40
-275
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES11
83,
779
2,35
01,
000
3,95
043
%10
5-40
-275
-00-
7210
1014
OTH
ER C
ON
TRAC
TED
SER
VIC
ES-P
RO
J A
01,
000
00
0na
105-
40-2
75-0
0-72
1010
15O
THER
CO
NTR
ACTE
D S
ERVI
CES
-QR
IS P
RO
JEC
T5,
146
1,53
51,
000
0(1
,000
)na
105-
40-2
75-0
0-73
0300
00EM
PLO
YEE
TRAI
NIN
G C
OST
S27
615
023
00
(230
)na
105-
40-2
75-0
0-75
1000
00PO
STAG
E38
724
920
01,
000
(50)
500%
105-
40-2
75-0
0-75
1010
14PO
STAG
E-PR
OJ
A0
040
0(4
0)na
105-
40-2
75-0
0-75
1010
15PO
STAG
E-0
040
0(4
0)na
105-
40-2
75-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
881
993
600
500
(100
)83
%10
5-40
-275
-00-
7601
1014
PRIN
TIN
G &
DU
PLIC
ATIN
G-P
RO
J A
00
100
0(1
00)
na10
5-40
-275
-00-
7601
1015
PRIN
TIN
G &
DU
PLIC
ATIN
G-P
RO
J A
00
100
0(1
00)
na10
5-40
-275
-00-
7802
0000
GR
ANT
SCH
OLA
RSH
IPS
2035
978
500
2,02
264
1%10
5-40
-275
-00-
7802
1012
GR
ANT
SCH
OLA
RSH
IPS-
SAFE
TY S
ET1,
239
1,17
71,
267
1,26
70
100%
105-
40-2
75-0
0-78
0210
14G
RAN
T SC
HO
LAR
SHIP
S-0
050
0(5
0)na
105-
40-2
75-0
0-78
0210
15G
RAN
T SC
HO
LAR
SHIP
S-0
020
00
(200
)na
105-
40-2
75-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES14
433
150
500
033
3%10
5-40
-275
-00-
8006
1015
INST
RU
CTI
ON
AL S
UPP
LIES
-QR
IS48
871,
275
0(1
,275
)na
105-
40-2
75-0
0-80
0900
00O
FFIC
E SU
PPLI
ES1,
453
880
126
500
374
397%
105-
40-2
75-0
0-80
0910
14O
FFIC
E SU
PPLI
ES-Q
RIS
6
1210
00
(100
)na
105-
40-2
75-0
0-80
0910
15O
FFIC
E SU
PPLI
ES-Q
RIS
PR
OJE
CT
7133
100
0(1
00)
na10
5-40
-275
-00-
8011
0000
REF
EREN
CE
MAT
ERIA
LS82
40
00
0na
105-
40-2
75-0
0-82
0500
00EM
PLO
YEE
TRAV
EL3,
469
2,81
41,
354
2,50
01,
496
185%
105-
40-2
75-0
0-82
0510
14EM
PLO
YEE
TRAV
EL-Q
RIS
1,
590
468
879
0(8
79)
na
Pag
e 14
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
40-2
75-0
0-82
0510
15EM
PLO
YEE
TRAV
EL-Q
RIS
45
31,
095
1,50
50
(1,5
05)
na10
5-40
-275
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
866
311
300
500
1,20
016
7%10
5-40
-275
-00-
8509
1014
FOO
D &
REF
RES
HM
ENTS
-QR
IS50
500
100
0(1
00)
na10
5-40
-275
-00-
8509
1015
FOO
D &
REF
RES
HM
ENTS
-QR
IS10
746
840
20
(402
)na
105-
40-2
75-0
0-85
1300
00IN
DIR
ECT
CO
ST E
XPEN
SE10
,000
7,65
39,
800
14,5
009,
985
148%
105-
40-2
75-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
706
374
725
0(7
25)
na10
5-40
-275
-00-
8519
0000
PRO
GR
AM P
ARTI
CIP
ANT
EXPE
NSE
-SAF
ETY
SET
272
320
200
0(2
00)
na10
5-40
-275
-00-
8519
1015
PRO
GR
AM P
ARTI
CIP
ANT
EXPE
NSE
-SAF
ETY
SET
00
1,10
10
(1,1
01)
na10
5-40
-275
-00-
8801
0000
FUR
NIT
UR
E <$
5,00
038
036
90
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES29
,577
25,5
5024
,690
22,7
6710
,570
TOTA
L EX
PEN
DIT
UR
ES15
0,00
414
3,99
913
5,21
719
4,65
184
,134
105-
00-2
75-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(2)
00
028
,978
TOTA
L R
EQU
IREM
ENTS
150,
004
143,
999
135,
217
194,
651
84,1
34TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS(2
)0
00
28,9
78
Pag
e 15
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CH
ILD
CAR
E R
ESO
UR
CE
& R
EFER
RAL
RES
OU
RC
ES10
5-00
-276
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E11
,964
20,2
1730
,000
35,0
005,
000
117%
105-
40-2
76-0
0-44
1100
00N
ON
-CR
EDIT
TU
ITIO
N7,
443
11,4
4410
,000
8,00
0(2
,000
)80
%10
5-40
-276
-00-
4554
0000
FOO
D H
AND
LER
CER
T TE
ST F
EE75
5550
500
100%
105-
40-2
76-0
0-45
6400
00R
EAD
AN
D R
EFLE
CT
FEE
275
153
250
250
010
0%10
5-40
-276
-00-
4621
0000
OTH
ER N
ON
OPE
RAT
ING
REV
ENU
E1,
457
1,72
01,
500
1,00
0(5
00)
67%
105-
40-2
76-0
0-46
5200
00R
ESTR
ICTE
D G
IFTS
020
020
020
00
100%
TOTA
L R
ESO
UR
CES
21,2
1433
,790
42,0
0044
,500
2,50
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
40-2
76-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S0
05,
000
5,00
00
100%
105-
40-2
76-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
05,
000
5,00
00
100%
105-
40-2
76-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
5,00
05,
000
010
0%TO
TAL
SALA
RY
EXPE
NSE
00
15,0
0015
,000
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
40-2
76-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
01,
000
1,14
814
811
5%10
5-40
-276
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
050
7525
150%
105-
40-2
76-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
00
258
(17)
32%
105-
40-2
76-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
030
345
315
1150
%10
5-40
-276
-00-
6905
0000
PER
S0
050
03,
155
2,65
563
1%10
5-40
-276
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
2511
(14)
44%
105-
40-2
76-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
020
200
100%
105-
40-2
76-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
050
050
00
100%
105-
40-2
76-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
00
500
500
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
2,65
05,
762
3,11
2TO
TAL
PER
SON
NEL
SER
VIC
ES0
017
,650
20,7
623,
112
MAT
ERIA
LS &
SER
VIC
ES10
5-40
-276
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S2
220
1,00
01,
500
1,00
015
0%10
5-40
-276
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
2,62
05,
000
7,00
02,
000
140%
105-
40-2
76-0
0-73
0300
00EM
PLO
YEE
TRAI
NIN
G C
OST
S12
645
500
1,00
050
020
0%10
5-40
-276
-00-
7510
0000
POST
AGE
00
00
0na
105-
40-2
76-0
0-78
0200
00G
RAN
T SC
HO
LAR
SHIP
S(8
7)(2
72)
500
500
010
0%10
5-40
-276
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
058
500
500
010
0%10
5-40
-276
-00-
8009
0000
OFF
ICE
SUPP
LIES
855
790
100
100
na10
5-40
-276
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
500
500
010
0%10
5-40
-276
-00-
8205
0000
EMPL
OYE
E TR
AVEL
037
03,
972
4,00
028
101%
Pag
e 15
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
40-2
76-0
0-82
0900
00FO
OD
& R
EFR
ESH
MEN
TS10
115
92,
500
2,50
00
100%
105-
40-2
76-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE0
02,
500
2,50
00
100%
105-
40-2
76-0
0-85
1900
00PR
OG
RAM
PAR
TIC
IPAN
T EX
PEN
SE0
157
500
3,63
83,
138
728%
TOTA
L M
ATER
IAL
& S
ERVI
CES
997
3,43
617
,472
23,7
386,
766
TOTA
L EX
PEN
DIT
UR
ES99
73,
436
35,1
2244
,500
9,87
8
TRAN
SFER
S10
5-40
-276
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
00
00
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
997
3,43
635
,122
44,5
009,
878
105-
00-2
76-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
20,2
1730
,353
6,87
80
(7,3
78)
TOTA
L R
EQU
IREM
ENTS
997
3,43
635
,122
44,5
009,
878
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
20,2
1730
,353
6,87
80
(7,3
78)
Pag
e 15
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
DEP
T O
F H
UM
AN S
ERVI
CES
INTE
GR
ATED
CH
ILD
CAR
E G
RAN
T
105-
00-2
77-0
0-30
0000
00PR
IOR
YEA
R F
UN
D B
ALAN
CE
00
00
0na
105-
00-2
77-0
0-40
4700
00U
S D
HH
S C
HIL
D C
ARE
& D
EVEL
OPM
ENT
93.5
9618
,859
18,9
5119
,706
0(1
9,70
6)na
105-
00-2
77-0
0-40
4710
11U
S D
HH
S C
HIL
D C
ARE
& D
EVEL
OPM
ENT
93.5
96-L
EHR
C2,
229
2,25
42,
254
0(2
,254
)na
TOTA
L R
ESO
UR
CES
21,0
8821
,205
21,9
600
(21,
960)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
40-2
77-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S7,
655
6,01
45,
500
0(5
,500
)na
105-
40-2
77-0
0-61
0510
11D
IREC
TOR
SAL
ARIE
S-LE
RH
C1,
531
1,51
41,
500
0(1
,500
)na
105-
40-2
77-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
00
00
na10
5-40
-277
-00-
6107
1011
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES-
LER
HC
00
00
0na
105-
40-2
77-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
3,81
15,
375
5,14
00
(5,1
40)
na10
5-40
-277
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E16
016
717
50
(175
)na
105-
40-2
77-0
0-68
0110
11EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE-
PRO
J B
3227
300
(30)
naTO
TAL
SALA
RY
EXPE
NSE
13,1
8914
,017
12,3
450
(12,
345)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
40-2
77-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y83
585
190
00
(900
)na
105-
40-2
77-0
0-69
0110
11SO
CIA
L SE
CU
RIT
Y-LE
RH
C12
011
912
00
(120
)na
105-
40-2
77-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
5466
700
(70)
na10
5-40
-277
-00-
6902
1011
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S-LE
RH
C7
810
0(1
0)na
105-
40-2
77-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
910
100
(10)
na10
5-40
-277
-00-
6903
1011
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D-L
ERH
C1
120
0(2
0)na
105-
40-2
77-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E14
916
517
00
(170
)na
105-
40-2
77-0
0-69
0410
11U
NEM
PLO
YMEN
T IN
SUR
ANC
E-LE
RH
C19
182
0(2
)na
105-
40-2
77-0
0-69
0500
00PE
RS
1,26
81,
390
1,40
00
(1,4
00)
na10
5-40
-277
-00-
6905
1011
PER
S-LE
RH
C17
221
722
00
(220
)na
105-
40-2
77-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E18
1618
0(1
8)na
105-
40-2
77-0
0-69
0610
11D
ISAB
ILIT
Y IN
SUR
ANC
E-LE
RH
C4
44
0(4
)na
105-
40-2
77-0
0-69
0700
00LI
FE IN
SUR
ANC
E2
45
0(5
)na
105-
40-2
77-0
0-69
0710
11LI
FE IN
SUR
ANC
E-LE
RH
C1
12
0(2
)na
105-
40-2
77-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E1,
981
2,10
12,
200
0(2
,200
)na
105-
40-2
77-0
0-69
0810
11H
EALT
H IN
SUR
ANC
E-LE
RH
C25
527
527
50
(275
)na
105-
40-2
77-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
667
508
510
0(5
10)
na10
5-40
-277
-00-
6951
1011
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D-L
ERH
C88
7071
0(7
1)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE5,
650
5,82
46,
007
0(6
,007
)TO
TAL
PER
SON
NEL
SER
VIC
ES18
,839
19,8
4118
,352
0(1
8,35
2)
MAT
ERIA
LS &
SER
VIC
ES
Pag
e 15
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
40-2
77-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
053
00
0na
105-
40-2
77-0
0-75
1000
00PO
STAG
E53
2360
0(6
0)na
105-
40-2
77-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
60
125
0(1
25)
na10
5-40
-277
-00-
7802
0000
GR
ANT
SCH
OLA
RSH
IPS
105
(85)
500
0(5
00)
na10
5-40
-277
-00-
7802
1011
GR
ANT
SCH
OLA
RSH
IPS-
LEH
RC
00
600
(60)
na10
5-40
-277
-00-
8009
0000
OFF
ICE
SUPP
LIES
429
100
0(1
00)
na10
5-40
-277
-00-
8009
1011
OFF
ICE
SUPP
LIES
-LEH
RC
00
00
0na
105-
40-2
77-0
0-82
0500
00EM
PLO
YEE
TRAV
EL1,
592
814
2,26
30
(2,2
63)
na10
5-40
-277
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
5017
910
00
(100
)na
105-
40-2
77-0
0-85
1300
00IN
DIR
ECT
CO
ST E
XPEN
SE40
037
140
00
(400
)na
TOTA
L M
ATER
IAL
& S
ERVI
CES
2,24
81,
365
3,60
80
(3,6
08)
TOTA
L EX
PEN
DIT
UR
ES21
,087
21,2
0521
,960
0(2
1,96
0)
105-
00-2
77-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
10
00
0TO
TAL
REQ
UIR
EMEN
TS21
,087
21,2
0521
,960
0(2
1,96
0)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS1
00
00
Pag
e 15
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
-CU
RR
ICU
LAR
AC
TIVI
TIES
FU
ND
RES
OU
RC
ES10
5-00
-278
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E73
1,58
50
00
na10
5-00
-278
-00-
4311
0000
HO
OD
RIV
ER C
ULT
UR
AL T
RU
ST10
00
00
0na
105-
00-2
78-0
0-46
5200
00R
ESTR
ICTE
D G
IFTS
1,00
00
00
0na
105-
00-2
78-0
0-49
0100
00TR
ANSF
ER F
RO
M G
ENER
AL F
UN
D5,
000
5,00
00
00
naTO
TAL
RES
OU
RC
ES6,
173
6,58
50
00
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
00-2
78-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
2,44
83,
932
00
0na
105-
00-2
78-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES1,
441
2,23
00
00
na10
5-00
-278
-00-
8205
0000
EMPL
OYE
E TR
AVEL
580
00
0na
105-
00-2
78-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS64
142
30
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES4,
588
6,58
50
00
naTO
TAL
EXPE
ND
ITU
RES
4,58
86,
585
00
0
105-
00-2
78-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
1,58
50
00
0TO
TAL
REQ
UIR
EMEN
TS4,
588
6,58
50
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
1,58
50
00
0
Pag
e 15
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FOC
USE
D C
HIL
D C
ARE
NET
WO
RK
GR
ANT
RES
OU
RC
ES10
5-00
-279
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-279
-00-
4164
0000
OC
CW
D D
EVEL
OPM
ENTA
L ED
UC
ATIO
N0
39,5
1744
,600
0(4
4,60
0)na
TOTA
L R
ESO
UR
CES
039
,517
44,6
000
(44,
600)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
40-2
79-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S0
1,91
42,
628
0(2
,628
)na
105-
40-2
79-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES0
11,4
9117
,268
0(1
7,26
8)na
105-
40-2
79-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
6,41
10
00
na10
5-40
-279
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
3799
00
(990
)na
TOTA
L SA
LAR
Y EX
PEN
SE0
19,8
5320
,886
0(2
0,88
6)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
40-2
79-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
1,41
81,
522
0(1
,522
)na
105-
40-2
79-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
010
515
00
(150
)na
105-
40-2
79-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
020
690
(69)
na10
5-40
-279
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
030
433
80
(338
)na
105-
40-2
79-0
0-69
0500
00PE
RS
01,
766
1,81
30
(1,8
13)
na10
5-40
-279
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
037
250
(25)
na10
5-40
-279
-00-
6907
0000
LIFE
INSU
RAN
CE
011
100
(10)
na10
5-40
-279
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
010
,152
10,6
240
(10,
624)
na10
5-40
-279
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
873
1,09
40
(1,0
94)
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
014
,687
15,6
450
(15,
645)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
034
,540
36,5
310
(36,
531)
MAT
ERIA
LS &
SER
VIC
ES10
5-40
-279
-00-
7206
0000
INST
RU
TIO
NAL
CO
NTR
ACTE
D S
ERV
034
50
00
na10
5-40
-279
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
V0
345
345
0(3
45)
na10
5-40
-279
-00-
7510
0000
POST
AGE
00
690
(69)
na10
5-40
-279
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
00
na10
5-40
-279
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
01,
269
1,00
00
(1,0
00)
na10
5-40
-279
-00-
8009
0000
OFF
ICE
SUPP
LIES
05
500
0(5
00)
na10
5-40
-279
-00-
8205
0000
EMPL
OYE
E TR
AVEL
018
51,
500
0(1
,500
)na
105-
40-2
79-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
1,09
62,
655
0(2
,655
)na
105-
40-2
79-0
0-85
1900
00PR
OG
RAM
PAR
TIC
IPAN
T EX
PEN
SE0
1,73
22,
000
0(2
,000
)na
TOTA
L M
ATER
IAL
& S
ERVI
CES
04,
977
8,06
90
(8,0
69)
TOTA
L EX
PEN
DIT
UR
ES0
39,5
1744
,600
0(4
4,60
0)
Pag
e 15
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
00-2
79-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
39,5
1744
,600
0(4
4,60
0)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 15
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CH
ILD
CAR
E PA
RTN
ERS
MIS
C G
RAN
T
RES
OU
RC
ES10
5-00
-280
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-280
-00-
4317
0000
MIS
C L
OC
AL0
900
00
0na
TOTA
L R
ESO
UR
CES
090
00
00
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
40-2
80-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
043
30
00
na10
5-40
-280
-00-
8509
0000
FOO
D &
REF
RES
HM
ENTS
046
70
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
900
00
0TO
TAL
EXPE
ND
ITU
RES
090
00
00
105-
00-2
80-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
900
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 15
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FOC
USE
D C
HIL
D C
ARE
NET
WO
RK
GR
ANT-
SPAN
ISH
RES
OU
RC
ES10
5-00
-281
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-281
-00-
4049
0000
OC
CW
D D
EVEL
OPM
ENTA
L ED
UC
ATIO
N0
026
,958
0(2
6,95
8)na
TOTA
L R
ESO
UR
CES
00
26,9
580
(26,
958)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
40-2
81-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
15,6
820
(15,
682)
naTO
TAL
SALA
RY
EXPE
NSE
00
15,6
820
(15,
682)
OTH
ER P
AYR
OLL
EXP
ENSE
105-
40-2
81-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
01,
012
0(1
,012
)na
105-
40-2
81-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
817
0(8
17)
na10
5-40
-281
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
01,
541
0(1
,541
)na
105-
40-2
81-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
022
50
(225
)na
105-
40-2
81-0
0-69
0500
00PE
RS
00
1,29
10
(1,2
91)
na10
5-40
-281
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
105-
40-2
81-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na10
5-40
-281
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
1,76
90
(1,7
69)
na10
5-40
-281
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
066
30
(663
)na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
07,
318
0(7
,318
)TO
TAL
PER
SON
NEL
SER
VIC
ES0
023
,000
0(2
3,00
0)
MAT
ERIA
LS &
SER
VIC
ES10
5-40
-281
-00-
7206
0000
INST
RU
TIO
NAL
CO
NTR
ACTE
D S
ERV
00
00
0na
105-
40-2
81-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERV
00
00
0na
105-
40-2
81-0
0-75
1000
00PO
STAG
E0
00
00
na10
5-40
-281
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
00
00
na10
5-40
-281
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
00
0na
105-
40-2
81-0
0-80
0900
00O
FFIC
E SU
PPLI
ES0
083
0(8
3)na
105-
40-2
81-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
03,
696
0(3
,696
)na
105-
40-2
81-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
017
90
(179
)na
105-
40-2
81-0
0-85
1900
00PR
OG
RAM
PAR
TIC
IPAN
T EX
PEN
SE0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
03,
958
0(3
,958
)TO
TAL
EXPE
ND
ITU
RES
00
26,9
580
(26,
958)
105-
00-2
81-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0
Pag
e 15
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L R
EQU
IREM
ENTS
00
26,9
580
(26,
958)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 16
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
RES
OU
RC
E D
EVEL
OPM
ENT
SPEC
IAL
REV
ENU
E AC
C
RES
OU
RC
ES10
5-00
-282
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-282
-00-
4694
0000
FOU
ND
ATIO
N R
EIM
BUR
SEM
ENT
00
00
0na
TOTA
L R
ESO
UR
CES
00
00
0
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
50-2
82-0
0-85
1000
00FU
ND
RAI
SIN
G C
OST
S0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
00
00
TOTA
L EX
PEN
DIT
UR
ES0
00
00
105-
00-2
82-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 16
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CAR
EER
PAT
HW
AYS
PRO
GR
AM IN
CO
ME
FUN
D
RES
OU
RC
ES10
5-00
-283
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E70
00
00
na10
5-00
-283
-00-
4714
0000
PRO
GR
AM IN
CO
ME
00
00
0na
TOTA
L R
ESO
UR
CES
700
00
0
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
50-2
83-0
0-82
0100
00C
ON
FER
ENC
E FE
ES49
10
00
0na
105-
50-2
83-0
0-82
0500
00EM
PLO
YEE
TRAV
EL(6
40)
00
00
na10
5-50
-283
-00-
8515
0000
MEE
TIN
G &
CO
NFE
REN
CE
EXPE
NSE
219
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES70
00
00
TOTA
L EX
PEN
DIT
UR
ES70
00
00
105-
00-2
83-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS70
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 16
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PATH
WAY
S IN
ITIA
TIVE
STA
TE-W
IDE
DIR
ECTO
R G
RAN
T
RES
OU
RC
ES10
5-00
-284
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-284
-00-
4162
0000
OC
CW
D S
TRAT
EGIC
RES
ERVE
FU
ND
158,
177
00
00
naTO
TAL
RES
OU
RC
ES15
8,17
70
00
0
REQ
UIR
EMEN
TSSA
LAR
Y EX
PEN
SE10
5-50
-284
-00-
6105
0000
DIR
ECTO
R S
ALAR
IES
81,0
540
00
0na
105-
50-2
84-0
0-68
0100
00EM
PLO
YEE
TAXA
BLE
ALLO
WAN
CE
994
00
00
naTO
TAL
SALA
RY
EXPE
NSE
82,0
480
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
50-2
84-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y6,
101
00
00
na10
5-50
-284
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S38
40
00
0na
105-
50-2
84-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
260
00
0na
105-
50-2
84-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E60
70
00
0na
105-
50-2
84-0
0-69
0500
00PE
RS
9,04
20
00
0na
105-
50-2
84-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E17
60
00
0na
105-
50-2
84-0
0-69
0700
00LI
FE IN
SUR
ANC
E15
00
00
na10
5-50
-284
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
14,6
650
00
0na
105-
50-2
84-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
4,60
30
00
0na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE35
,619
00
00
TOTA
L PE
RSO
NN
EL S
ERVI
CES
117,
667
00
00
MAT
ERIA
LS &
SER
VIC
ES10
5-50
-284
-00-
7213
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES20
00
00
na10
5-50
-284
-00-
7510
0000
POST
AGE
116
00
00
na10
5-50
-284
-00-
8009
0000
OFF
ICE
SUPP
LIES
1,18
00
00
0na
105-
50-2
84-0
0-80
1100
00R
EFER
ENC
E M
ATER
IALS
611
00
00
na10
5-50
-284
-00-
8201
0000
CO
NFE
REN
CE
FEES
1,90
90
00
0na
105-
50-2
84-0
0-82
0400
00N
ON
-EM
PLO
YEE
TRAV
EL39
40
00
0na
105-
50-2
84-0
0-82
0500
00EM
PLO
YEE
TRAV
EL11
,307
00
00
na10
5-50
-284
-00-
8513
0000
IND
IREC
T C
OST
EXP
ENSE
19,2
040
00
0na
105-
50-2
84-0
0-85
1500
00M
EETI
NG
& C
ON
FER
ENC
E EX
PEN
SE5,
004
00
00
na10
5-50
-284
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES51
50
00
0na
105-
50-2
84-0
0-88
0200
00IN
FO T
ECH
EQ
UIP
MEN
T <$
5000
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
40,5
110
00
0TO
TAL
EXPE
ND
ITU
RES
158,
178
00
00
105-
00-2
84-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(1)
00
00
Pag
e 16
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L R
EQU
IREM
ENTS
158,
178
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
(1)
00
00
Pag
e 16
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
INSU
RAN
CE
FUN
D
RES
OU
RC
ES10
5-00
-285
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E2,
207
2,20
70
2,20
72,
207
naTO
TAL
RES
OU
RC
ES2,
207
2,20
70
2,20
72,
207
105-
00-2
85-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
2,20
72,
207
02,
207
2,20
7TO
TAL
REQ
UIR
EMEN
TS0
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
2,20
72,
207
02,
207
2,20
7
Pag
e 16
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PATH
WAY
S IN
ITIA
TIVE
PR
OJE
CTS
& T
ECH
NIC
AL A
SSIS
TAN
CE
GR
ANT
RES
OU
RC
ES10
5-00
-286
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-286
-00-
4162
0000
OC
CW
D S
TRAT
EGIC
RES
ERVE
FU
ND
47,4
190
00
0na
TOTA
L R
ESO
UR
CES
47,4
190
00
0
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
50-2
86-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
39,7
830
00
0na
105-
50-2
86-0
0-85
1300
00IN
DIR
ECT
CO
ST E
XPEN
SE6,
185
00
00
na10
5-50
-286
-00-
8515
0000
MEE
TIN
G &
CO
NFE
REN
CE
EXPE
NSE
1,45
10
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
47,4
190
00
0TO
TAL
EXPE
ND
ITU
RES
47,4
190
00
0
105-
00-2
86-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS47
,419
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 16
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CAI
THN
ESS
FUN
DS
FOR
RET
PR
OG
RAM
RES
OU
RC
ES10
5-00
-289
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
19,1
6715
,000
1,00
0(1
4,00
0)7%
105-
00-2
89-0
0-43
1600
00C
AITH
NES
S FU
ND
S FO
R R
ET P
RO
GR
AM31
,827
15,0
0015
,000
15,0
000
100%
TOTA
L R
ESO
UR
CES
31,8
2734
,167
30,0
0016
,000
(14,
000)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
12-2
89-0
0-71
0200
00C
OLL
EGE
PRO
MO
TIO
NAL
MAT
ERIA
LS59
20
00
0na
105-
12-2
89-0
0-71
1400
00PR
OG
RAM
AD
VER
TISI
NG
& P
RO
MO
TIO
NS
4,28
211
,353
13,5
008,
000
(5,5
00)
59%
105-
12-2
89-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
011
,465
2,50
0(8
,965
)22
%10
5-12
-289
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
3,84
57,
523
3,84
03,
000
(840
)78
%10
5-12
-289
-00-
8205
0000
EMPL
OYE
E TR
AVEL
1,88
718
40
2,00
02,
000
na10
5-12
-289
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES0
1,50
01,
000
500
(500
)50
%10
5-12
-289
-00-
8803
0000
INST
RU
CTI
ON
AL E
QU
IPM
ENT
< $5
000
2,05
45,
403
195
0(1
95)
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES12
,660
25,9
6330
,000
16,0
00(1
4,00
0)TO
TAL
EXPE
ND
ITU
RES
12,6
6025
,963
30,0
0016
,000
(14,
000)
105-
00-2
89-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
19,1
678,
204
00
0TO
TAL
REQ
UIR
EMEN
TS12
,660
25,9
6330
,000
16,0
00(1
4,00
0)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS19
,167
8,20
40
00
Pag
e 16
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GO
RG
E W
IND
CH
ALLE
NG
E
RES
OU
RC
ES10
5-00
-293
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E24
71,
711
910
0(9
10)
na10
5-00
-293
-00-
4652
0000
RES
TRIC
TED
GIF
TS15
,310
00
00
naTO
TAL
RES
OU
RC
ES15
,557
1,71
191
00
(910
)
MAT
ERIA
LS &
SER
VIC
ES10
5-12
-293
-00-
7114
0000
PRO
GR
AM A
DVE
RTI
SIN
G &
PR
OM
OTI
ON
S1,
097
550
00
na10
5-12
-293
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES2,
769
746
00
0na
105-
12-2
93-0
0-77
0200
00FA
CIL
ITY
LEAS
E78
00
00
na10
5-12
-293
-00-
8009
0000
OFF
ICE
SUPP
LIES
3,50
70
00
0na
105-
12-2
93-0
0-82
0400
00N
ON
EM
PLO
YEE
TRAV
EL38
00
00
0na
105-
12-2
93-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS37
00
00
0na
105-
12-2
93-0
0-85
1200
00G
IFTS
EXP
ENSE
5,64
50
00
0na
105-
12-2
93-0
0-85
1300
00IN
DIR
ECT
CO
ST E
XPEN
SE0
091
00
910
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES13
,846
801
910
00
TOTA
L EX
PEN
DIT
UR
ES13
,846
801
910
00
105-
00-2
93-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
1,71
191
00
0(9
10)
TOTA
L R
EQU
IREM
ENTS
13,8
4680
191
00
(910
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS1,
711
910
00
0
Pag
e 16
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
REG
ION
AL A
CH
IEVE
MEN
T C
OLL
ABO
RAT
IVE
FUN
D
RES
OU
RC
ES10
5-00
-294
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E14
,361
00
00
na10
5-00
-294
-00-
4159
0000
OR
EGO
N IN
VEST
MEN
T BO
ARD
180
00
00
naTO
TAL
RES
OU
RC
ES14
,541
00
00
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
40-2
94-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
00
00
na10
5-40
-294
-00-
8513
0000
IND
IREC
T C
OST
EXP
ENSE
441
00
00
na10
5-40
-294
-00-
8550
0000
PASS
TH
RO
UG
H P
AYM
ENT
00
00
0na
105-
40-2
94-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
500
14,1
000
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
14,5
410
00
0TO
TAL
EXPE
ND
ITU
RES
14,5
410
00
0
105-
00-2
94-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS14
,541
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 16
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STU
DEN
T AD
VISI
NG
GR
ANT-
OR
EGO
N P
RO
MIS
E
RES
OU
RC
ES10
5-00
-307
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
057
,692
0(5
7,69
2)na
105-
00-3
07-0
0-41
6000
00G
OV
STR
ATEG
IC T
RAI
NIN
G0
57,6
920
57,6
9257
,692
naTO
TAL
RES
OU
RC
ES0
57,6
9257
,692
57,6
920
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
30-3
07-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
035
,535
36,6
011,
066
103%
TOTA
L SA
LAR
Y EX
PEN
SE0
035
,535
36,6
011,
066
OTH
ER P
AYR
OLL
EXP
ENSE
105-
30-3
07-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
02,
712
2,79
381
103%
105-
30-3
07-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
188
194
610
3%10
5-30
-307
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
030
29(1
)97
%10
5-30
-307
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
603
691
8811
5%10
5-30
-307
-00-
6905
0000
PER
S0
06,
298
3,71
1(2
,587
)59
%10
5-30
-307
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
8486
210
2%10
5-30
-307
-00-
6907
0000
LIFE
INSU
RAN
CE
00
1616
010
3%10
5-30
-307
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
8,64
69,
337
691
108%
105-
30-3
07-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
00
01,
574
1,57
4na
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
018
,577
18,4
33(1
44)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
00
54,1
1255
,034
922
MAT
ERIA
LS &
SER
VIC
ES10
5-30
-307
-00-
7303
0000
EMPL
OYE
E TR
AIN
ING
CO
STS
00
3,58
02,
658
(922
)74
%TO
TAL
MAT
ERIA
L &
SER
VIC
ES0
03,
580
57,6
92(9
22)
TOTA
L EX
PEN
DIT
UR
ES0
057
,692
57,6
92(0
)
105-
00-3
07-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
057
,692
00
0TO
TAL
REQ
UIR
EMEN
TS0
057
,692
57,6
92(0
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
57,6
920
0(0
)
Pag
e 17
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
OR
EGO
N P
RO
MIS
E SU
PPO
RT-
RES
OU
RC
ES10
5-00
-308
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
082
,990
0(8
2,99
0)na
105-
00-3
08-0
0-41
6300
00G
OV
STR
ATEG
IC T
RAI
NIN
G0
82,9
900
00
naTO
TAL
RES
OU
RC
ES0
82,9
9082
,990
0(8
2,99
0)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
30-3
08-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
00
00
naTO
TAL
SALA
RY
EXPE
NSE
00
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
105-
30-3
08-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
00
00
na10
5-30
-308
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
00
00
na10
5-30
-308
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
00
00
na10
5-30
-308
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
00
0na
105-
30-3
08-0
0-69
0500
00PE
RS
00
00
0na
105-
30-3
08-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E0
00
00
na10
5-30
-308
-00-
6907
0000
LIFE
INSU
RAN
CE
00
00
0na
105-
30-3
08-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
00
00
na10
5-30
-308
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
00
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES0
00
00
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
30-3
08-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
00
82,9
900
(82,
990)
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
082
,990
0(8
2,99
0)TO
TAL
EXPE
ND
ITU
RES
00
82,9
900
(82,
990)
105-
00-3
08-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
082
,990
00
0TO
TAL
REQ
UIR
EMEN
TS0
082
,990
0(8
2,99
0)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
82,9
900
00
Pag
e 17
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
GR
ANT
ADM
INIS
TRAT
ION
RES
OU
RC
ES10
5-00
-510
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-510
-00-
4601
0000
IND
IREC
T C
OST
REV
ENU
E O
PER
ATIN
G0
034
,382
34,3
820
100%
TOTA
L R
ESO
UR
CES
00
34,3
8234
,382
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
105-
50-5
10-0
0-61
0500
00D
IREC
TOR
SAL
ARIE
S0
017
,147
18,1
3799
010
6%10
5-50
-510
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
099
00
(990
)na
TOTA
L SA
LAR
Y EX
PEN
SE0
018
,137
18,1
370
OTH
ER P
AYR
OLL
EXP
ENSE
105-
50-5
10-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
01,
312
1,31
20
100%
105-
50-5
10-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
129
129
010
0%10
5-50
-510
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
09
90
100%
105-
50-5
10-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
029
129
10
100%
105-
50-5
10-0
0-69
0500
00PE
RS
00
1,43
71,
437
010
0%10
5-50
-510
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
1010
010
0%10
5-50
-510
-00-
6907
0000
LIFE
INSU
RAN
CE
00
44
010
0%10
5-50
-510
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
1,84
41,
844
010
0%10
5-50
-510
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D0
094
394
30
100%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE0
05,
979
5,97
90
TOTA
L PE
RSO
NN
EL S
ERVI
CES
00
24,1
1624
,116
0
MAT
ERIA
LS &
SER
VIC
ES10
5-50
-510
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
10,2
6610
,266
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES0
010
,266
10,2
660
CAP
ITAL
OU
TLAY
EQU
IPM
ENT
00
00
0na
TOTA
L C
APIT
AL O
UTL
AY0
00
TRAN
SFER
S10
5-00
-510
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
0TO
TAL
EXPE
ND
ITU
RES
00
34,3
8234
,382
0
Pag
e 17
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
105-
00-5
10-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
034
,382
34,3
820
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 17
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
OR
EGO
N O
PPO
RTU
NIT
Y G
RAN
T
RES
OU
RC
ES10
5-00
-801
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-801
-00-
4191
0000
OR
EGO
N O
PPO
RTU
NIT
Y G
RAN
T R
ESO
UR
CES
174,
683
177,
100
00
0na
105-
00-8
01-0
0-41
9200
00O
SAC
SC
HO
LAR
SHIP
RES
OU
RC
ES0
00
00
naTO
TAL
RES
OU
RC
ES17
4,68
317
7,10
00
00
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
60-8
01-0
0-78
8400
00O
REG
ON
OPP
OR
TUN
ITY
GR
ANT
AWAR
D17
4,68
317
7,10
00
00
na10
5-60
-801
-00-
7885
0000
OSA
C S
CH
OLA
RSH
IP A
WAR
D0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES17
4,68
317
7,10
00
00
TRAN
SFER
S10
5-00
-801
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
0na
TOTA
L TR
ANSF
ERS
00
0TO
TAL
EXPE
ND
ITU
RES
174,
683
177,
100
00
0
105-
00-8
01-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS17
4,68
317
7,10
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 17
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
MIS
C G
RAN
TS
RES
OU
RC
ES10
5-00
-888
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-888
-00-
4603
0000
OTH
ER O
PER
ATIN
G R
EVEN
UE
00
25,0
0025
,000
010
0%TO
TAL
RES
OU
RC
ES0
025
,000
25,0
000
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
50-8
88-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
00
23,7
8323
,783
010
0%10
5-50
-888
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
1,21
71,
217
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES0
025
,000
25,0
000
TOTA
L EX
PEN
DIT
UR
ES0
025
,000
25,0
000
105-
00-8
88-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
025
,000
25,0
000
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 17
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
MIS
C G
RAN
TS
RES
OU
RC
ES10
5-00
-999
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na10
5-00
-999
-00-
4603
0000
OTH
ER O
PER
ATIN
G R
EVEN
UE
00
00
0na
TOTA
L R
ESO
UR
CES
00
00
0
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
105-
50-9
99-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
00
0TO
TAL
EXPE
ND
ITU
RES
00
00
0
105-
00-9
99-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 17
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
220
INTE
RN
AL S
ERVI
CES
FU
ND
RES
OU
RC
ES22
0-00
-206
-00-
3000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
18,0
0018
,000
na22
0-00
-206
-00-
4951
INTR
DEP
T R
EV IT
00
346,
618
0(3
46,6
18)
naTO
TAL
RES
OU
RC
ES0
034
6,61
818
,000
(328
,618
)
REQ
IREM
ENTS
MAT
ERIA
LS &
SER
VIC
ES22
0-00
-206
-00-
7209
MAI
NTE
NAN
CE
CO
NTR
ACTS
00
12,8
990
(12,
899)
na22
0-00
-206
-00-
7210
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
038
,574
0(3
8,57
4)na
220-
00-2
06-0
0-72
13SO
FTW
ARE
& LI
CEN
SES
00
157,
622
0(1
57,6
22)
na22
0-00
-206
-00-
8102
INTE
RN
ET S
ERVI
CES
00
30,5
050
(30,
505)
na22
0-00
-206
-00-
8103
TELE
CO
MM
UN
ICAT
ION
S SE
RVI
CES
00
26,1
260
(26,
126)
na22
0-00
-206
-00-
8508
EQU
IPM
ENT
REP
AIR
00
14,2
430
(14,
243)
na22
0-00
-206
-00-
8802
INFO
TEC
H E
QU
IPM
ENT
< $5
000
00
66,6
4918
,000
(48,
649)
27%
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
346,
618
18,0
00(3
28,6
18)
TRAN
SFER
S22
0-00
-206
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
0na
TOTA
L TR
ANSF
ERS
00
0TO
TAL
EXPE
ND
ITU
RES
00
346,
618
18,0
00(3
28,6
18)
220-
00-2
06-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
034
6,61
818
,000
(328
,618
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 17
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
BU
ILD
ING
LEA
SE F
UN
D
RES
OU
RC
ES29
6-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E44
,777
61,7
700
00
na29
6-00
-000
-00-
4671
0000
LEAS
E R
EVEN
UE
202,
025
189,
905
00
0na
296-
00-0
00-0
0-46
7190
52lE
ASE
REV
ENU
E-20
13 H
R P
RO
PER
TY P
UR
CH
ASE
09,
200
00
0na
TOTA
L R
ESO
UR
CES
246,
802
260,
875
00
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
296-
00-0
00-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES15
,130
16,1
150
00
na29
6-00
-000
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES0
00
na29
6-00
-000
-00-
6303
0000
CLA
SSIF
ED O
VER
TIM
E0
00
00
naTO
TAL
SALA
RY
EXPE
NSE
15,1
3016
,115
00
0
OTH
ER P
AYR
OLL
EXP
ENSE
296-
00-0
00-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y1,
082
1,10
80
00
na29
6-00
-000
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S66
869
60
00
na29
6-00
-000
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D14
150
00
na29
6-00
-000
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
255
246
00
0na
296-
00-0
00-0
0-69
0500
00PE
RS
1,72
32,
256
00
0na
296-
00-0
00-0
0-69
0600
00D
ISAB
ILIT
Y IN
SUR
ANC
E37
380
00
na29
6-00
-000
-00-
6907
0000
LIFE
INSU
RAN
CE
88
00
0na
296-
00-0
00-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E9,
468
10,3
770
00
na29
6-00
-000
-00-
6951
0000
PER
S BE
NEF
IT E
QU
ALIZ
ATIO
N F
UN
D87
772
30
00
naTO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
14,1
3215
,468
00
0TO
TAL
PER
SON
NEL
SER
VIC
ES29
,262
31,5
830
00
MAT
ERIA
LS &
SER
VIC
ES29
6-00
-000
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES4,
039
1,73
90
00
na29
6-00
-000
-00-
8401
0000
UTI
LITI
ES/E
LEC
TRIC
11,5
0210
,986
00
0na
296-
00-0
00-0
0-84
0200
00U
TILI
TIES
/NAT
UR
AL G
AS3,
063
2,65
40
00
na29
6-00
-000
-00-
8404
0000
UTI
LITI
ES/W
ATER
& S
EWER
6,47
43,
542
00
0na
296-
00-0
00-0
0-84
0429
00U
TILI
TIES
/WAT
ER &
SEW
ER-H
R R
ENTA
L0
263
00
0na
296-
00-0
00-0
0-85
1700
00M
ISC
ELLA
NEO
US
FEES
-HO
OD
RIV
ER R
ENTA
L0
1,81
70
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES25
,078
21,0
020
00
TRAN
SFER
S29
6-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
130,
200
130,
200
00
0na
TOTA
L TR
ANSF
ERS
130,
200
130,
200
00
0
Pag
e 17
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L EX
PEN
DIT
UR
ES18
4,54
018
2,78
50
00
296-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
62,2
6278
,090
00
0TO
TAL
REQ
UIR
EMEN
TS18
4,54
018
2,78
50
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
62,2
6278
,090
00
0
Pag
e 17
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FOO
D S
ERVI
CE
RES
OU
RC
ES29
7-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E3,
581
00
00
na29
7-00
-000
-00-
4624
0000
FOO
D S
ERVI
CE
CO
NTR
ACT
REV
ENU
E0
00
00
naR
ENTA
L IN
CO
ME
00
00
0na
TOTA
L R
ESO
UR
CES
3,58
10
00
0
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
297-
00-0
00-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R1,
903
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES1,
903
00
00
CAP
ITAL
OU
TLAY
297-
00-0
00-0
0-95
7500
00O
THER
EQ
UIP
MEN
T >$
5000
00
00
0na
TOTA
L C
APIT
AL O
UTL
AY0
00
00
TRAN
SFER
S29
7-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
1,67
90
00
0na
TOTA
L TR
ANSF
ERS
1,67
90
00
0TO
TAL
EXPE
ND
ITU
RES
3,58
20
00
0
297-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
(1)
00
00
TOTA
L R
EQU
IREM
ENTS
3,58
20
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS(1
)0
00
0
Pag
e 18
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
301
CAP
ITAL
PR
OJE
CTS
FU
ND
RES
OU
RC
ES30
1-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E64
9,72
564
5,78
826
0,00
017
0,00
0(9
0,00
0)65
%TO
TAL
RES
OU
RC
ES64
9,72
564
5,78
826
0,00
017
0,00
0(9
0,00
0)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
301-
00-0
00-0
0-72
0190
52AR
CH
ITEC
TUR
AL &
EN
GIN
EER
ING
-201
3 H
R P
RO
PER
TY P
3,93
70
79,5
0043
,000
(36,
500)
54%
301-
00-0
00-0
0-72
0490
52AR
BOR
IST-
2013
HR
PR
OPE
RTY
PU
RC
HAS
E0
090
,000
35,0
00(5
5,00
0)39
%30
1-00
-000
-00-
7210
9052
OTH
ER C
ON
TRAC
TED
SER
VIC
ES-2
013
HR
PR
OPE
RTY
PU
011
,885
500
0(5
00)
na30
1-00
-000
-00-
8802
0000
INFO
TEC
H E
QU
IPM
ENT
<$50
000
105,
732
00
0na
TOTA
L M
ATER
IALS
& S
ERVI
CES
3,93
711
7,61
617
0,00
078
,000
(92,
000)
CAP
TIAL
301-
00-0
00-0
0-95
7200
00IN
FO T
ECH
EQ
UIP
MEN
T >$
5000
016
1,42
50
00
naTO
TAL
CAP
ITAL
016
1,42
50
00
DEB
T SE
RVI
CE
301-
00-0
00-0
0-97
7500
00H
R P
RO
PER
TY P
RIN
CIP
AL P
AYM
ENT
087
,000
90,0
0092
,000
2,00
010
2%TO
TAL
DEB
T SE
RVI
CE
087
,000
90,0
0092
,000
2,00
0
TRAN
SFER
S30
1-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
036
6,04
226
0,00
017
0,00
0(9
0,00
0)
301-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
649,
725
279,
746
00
0TO
TAL
REQ
UIR
EMEN
TS0
366,
042
260,
000
170,
000
(90,
000)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
649,
725
279,
746
00
0
Pag
e 18
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
302
STAT
E C
APIT
AL P
RO
JEC
TS F
UN
D
RES
OU
RC
ES30
2-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na30
2-00
-000
-00-
4112
0000
STAT
E C
ON
STR
UC
TIO
N A
ID0
00
na30
2-00
-000
-00-
4113
3100
ST L
OTT
ERY
FUN
DS-
NU
RSI
NG
00
4,00
00
(4,0
00)
na30
2-00
-000
-00-
4611
0000
INTE
RES
T IN
VEST
MEN
TS0
00
naTO
TAL
RES
OU
RC
ES0
04,
000
0(4
,000
)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
302-
00-0
00-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
08,
447
4,00
00
(4,0
00)
na30
2-00
-000
-00-
8806
0000
TELE
CO
MM
EQ
UIP
<$5
000
00
0na
302-
00-0
00-0
0-88
0700
00TO
OLS
<$5
000
00
0na
TOTA
L M
ATER
IALS
& S
ERVI
CES
08,
447
4,00
00
(4,0
00)
TOTA
L EX
PEN
DIT
UR
ES0
8,44
74,
000
0(4
,000
)
302-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
0(8
,447
)0
00
TOTA
L R
EQU
IREM
ENTS
08,
447
4,00
00
(4,0
00)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
0(8
,447
)0
00
Pag
e 18
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
400
DEB
T SE
RVI
CE
FUN
D -
DIS
TRIC
T G
.O. B
ON
DS
RES
OU
RC
ES40
0-00
-402
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
019
0,00
019
0,00
00
100%
400-
00-4
02-0
0-42
0100
00W
ASC
O C
UR
REN
T PR
OPE
RTY
TAX
00
720,
065
685,
000
(35,
065)
95%
400-
00-4
02-0
0-42
0200
00W
ASC
O P
RIO
R Y
RS
PRO
PER
TY T
AX0
034
,306
15,0
00(1
9,30
6)44
%40
0-00
-402
-00-
4203
0000
OTH
ER T
AXES
WAS
CO
00
00
0na
400-
00-4
02-0
0-42
1100
00H
R C
UR
REN
T PR
OPE
RTY
TAX
00
734,
496
695,
000
(39,
496)
95%
400-
00-4
02-0
0-42
1200
00H
R P
RIO
R Y
RS
PRO
PER
TY T
AX0
015
,385
5,60
0(9
,785
)36
%40
0-00
-402
-00-
4213
0000
OTH
ER T
AXES
HO
OD
RIV
ER0
02,
547
3,50
095
313
7%40
0-00
-402
-00-
4611
0000
INTE
RES
T IN
VEST
MEN
TS0
04,
132
5,00
086
812
1%40
0-00
-402
-00-
4612
0000
INTE
RES
T TA
XES
00
9430
020
631
9%40
0-00
-402
-00-
4901
0000
TRAN
SFER
FR
OM
GEN
ERAL
FU
ND
00
00
0na
TOTA
L R
ESO
UR
CES
00
1,70
1,02
51,
599,
400
(101
,625
)
REQ
UIR
EMEN
TSD
EBT
SER
VIC
E40
0-00
-402
-00-
9701
0000
OTH
ER F
INAN
CIN
G U
SES
00
00
na40
0-00
-402
-00-
9713
0000
BON
D P
RIN
CIP
AL P
AYM
ENTS
/GO
200
50
00
00
na40
0-00
-402
-00-
9714
0000
BON
D P
RIN
CIP
AL P
AYM
ENTS
/GO
201
20
01,
125,
000
1,13
5,00
010
,000
101%
400-
00-4
02-0
0-97
5300
00BO
ND
INTE
RES
T PA
YMEN
TS/G
O 2
005
00
00
0na
400-
00-4
02-0
0-97
5400
00BO
ND
INTE
RES
T PA
YMEN
TS/G
O 2
012
00
386,
025
363,
525
(22,
500)
94%
TOTA
L D
EBT
SER
VIC
E0
01,
511,
025
1,49
8,52
5(1
2,50
0)TO
TAL
EXPE
ND
ITU
RES
00
1,51
1,02
51,
498,
525
(12,
500)
400-
00-4
02-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
190,
000
100,
875
0TO
TAL
REQ
UIR
EMEN
TS0
01,
511,
025
1,49
8,52
5(1
2,50
0)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
019
0,00
010
0,87
5(8
9,12
5)
Pag
e 18
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
DEB
T SE
RVI
CE
FUN
D -
PEN
SIO
N B
ON
DS
RES
OU
RC
ES40
0-00
-451
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
01,
342,
117
1,20
7,34
0(1
34,7
77)
90%
400-
00-4
51-0
0-46
8100
00O
THER
FIN
ANC
ING
SO
UR
CE
00
252,
944
205,
987
(46,
957)
81%
TOTA
L R
ESO
UR
CES
00
1,59
5,08
11,
413,
347
(181
,734
)D
EBT
SER
VIC
E40
0-00
-451
-00-
9721
0000
BON
D P
RIN
CIP
AL P
AYM
ENTS
/SER
IES
2003
00
95,6
7194
,972
(699
)99
%40
0-00
-451
-00-
9761
0000
BON
D IN
TER
EST
PAYM
ENTS
/SER
IES
2003
00
222,
049
237,
748
15,6
9910
7%40
0-00
-451
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L EX
PEN
DIT
UR
ES0
031
7,72
033
2,72
015
,000
400-
00-4
51-0
0-99
7500
00R
ESER
VED
FO
R F
UTU
RE
EXPE
ND
ITU
RE
00
1,27
7,36
11,
080,
627
(196
,734
)85
%
400-
00-4
51-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
01,
595,
081
1,41
3,34
7(1
81,7
34)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 18
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
DEB
T SE
RVI
CE
FUN
D -
WAS
CO
CO
UN
TY G
.O. B
ON
DS
RES
OU
RC
ES40
1-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E10
1,91
40
00
0na
401-
00-0
00-0
0-30
0000
00AU
DIT
AD
JUST
MEN
T TO
FU
ND
BAL
ANC
E0
00
00
na40
1-00
-000
-00-
4201
0000
WAS
CO
CU
RR
ENT
PRO
PER
TY T
AX0
00
00
na40
1-00
-000
-00-
4203
0000
OTH
ER T
AXES
WAS
CO
00
00
0na
401-
00-0
00-0
0-46
1100
00IN
TER
EST
INVE
STM
ENTS
102
00
00
na40
1-00
-000
-00-
4612
0000
INTE
RES
T TA
XES
00
00
0na
401-
00-0
00-0
0-46
8100
00O
THER
FIN
ANC
ING
SO
UR
CE
00
00
0na
401-
00-0
00-0
0-49
0100
00TR
ANSF
ER F
RO
M G
ENER
AL F
UN
D0
00
00
naTO
TAL
RES
OU
RC
ES10
4,97
40
00
0
REQ
UIR
EMEN
TS
TRAN
SFER
S40
1-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
104,
974
00
00
naTO
TAL
TRAN
SFER
S10
4,97
40
00
0TO
TAL
EXPE
ND
ITU
RES
104,
974
00
00
401-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS10
4,97
40
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 18
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
DEB
T SE
RVI
CE
FUN
D -
DIS
TRIC
T G
.O. B
ON
DS
RES
OU
RC
ES40
2-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E18
3,88
818
6,69
20
00
na40
2-00
-000
-00-
4201
0000
WAS
CO
CU
RR
ENT
PRO
PER
TY T
AX65
8,70
267
0,70
00
00
na40
2-00
-000
-00-
4202
0000
WAS
CO
PR
IOR
YR
S PR
OPE
RTY
TAX
49,0
6549
,820
00
0na
402-
00-0
00-0
0-42
0300
00O
THER
TAX
ES W
ASC
O0
00
00
na40
2-00
-000
-00-
4211
0000
HR
CU
RR
ENT
PRO
PER
TY T
AX66
0,24
968
2,85
10
00
na40
2-00
-000
-00-
4212
0000
HR
PR
IOR
YR
S PR
OPE
RTY
TAX
14,6
0719
,850
00
0na
402-
00-0
00-0
0-42
1300
00O
THER
TAX
ES H
OO
D R
IVER
9,19
02,
455
00
0na
402-
00-0
00-0
0-46
1100
00IN
TER
EST
INVE
STM
ENTS
3,30
25,
196
00
0na
402-
00-0
00-0
0-46
1200
00IN
TER
EST
TAXE
S52
105
00
0na
402-
00-0
00-0
0-46
2100
00O
THER
NO
NO
PER
ATIN
G R
EVEN
UE
(837
)0
00
0na
402-
00-0
00-0
0-49
0100
00TR
ANSF
ER F
RO
M G
ENER
AL F
UN
D0
00
00
naTO
TAL
RES
OU
RC
ES1,
578,
218
1,61
7,66
90
00
REQ
UIR
EMEN
TSD
EBT
SER
VIC
E40
2-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L R
EQU
IREM
ENTS
1,39
1,52
51,
421,
325
00
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS18
6,69
319
6,34
40
00
Pag
e 18
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
DEB
T SE
RVI
CE
FUN
D -
PEN
SIO
N B
ON
DS
RES
OU
RC
ES45
1-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E1,
332,
318
1,34
2,11
60
00
na45
1-00
-000
-00-
4686
0000
PEN
SIO
N B
ON
D P
RO
CEE
DS
00
00
0na
451-
00-0
00-0
0-46
1100
00IN
TER
EST
INVE
STM
ENTS
1738
00
0na
451-
00-0
00-0
0-46
8100
00O
THER
FIN
ANC
ING
SO
UR
CE
297,
501
204,
300
00
0na
TOTA
L R
ESO
UR
CES
1,62
9,83
61,
546,
454
00
0
REQ
UIR
EMEN
TSD
EBT
SER
VIC
E45
1-00
-000
-00-
9721
0000
BON
D P
RIN
CIP
AL P
AYM
ENTS
/SER
IES
2003
95,2
7795
,808
00
0na
451-
00-0
00-0
0-97
6100
00BO
ND
INTE
RES
T PA
YMEN
TS/S
ERIE
S 20
0319
2,44
320
6,91
20
00
naTO
TAL
DEB
T SE
RVI
CE
287,
720
302,
720
00
0
TRAN
SFER
S45
1-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
287,
720
302,
720
00
0
451-
00-0
00-0
0-99
7500
00R
ESER
VED
FO
R F
UTU
RE
EXPE
ND
ITU
RE
00
00
0na
451-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
1,34
2,11
61,
243,
734
00
0TO
TAL
REQ
UIR
EMEN
TS28
7,72
030
2,72
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
1,34
2,11
61,
243,
734
00
0
Pag
e 18
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
501
RES
ERVE
FU
ND
- FA
CIL
ITIE
S &
GR
OU
ND
S M
AIN
TEN
ANC
E(E
stab
lishe
d 7/
1/20
05. B
oard
mus
t rev
iew
pur
pose
eve
ry te
n ye
ars)
RES
OU
RC
ES50
1-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E20
4,18
218
8,63
62,
800
222,
200
219,
400
7936
%50
1-00
-000
-00-
4901
0000
TRAN
SFER
FR
OM
GEN
ERAL
FU
ND
00
222,
200
0(2
22,2
00)
naTO
TAL
RES
OU
RC
ES20
4,18
218
8,63
622
5,00
022
2,20
0(2
,800
)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
501-
00-0
00-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
1,72
050
,000
00
0na
501-
00-0
00-0
0-88
0500
00O
THER
MIN
OR
EQ
UIP
MEN
T<$5
000
6,80
713
,307
2,80
022
,200
19,4
0079
3%TO
TAL
MAT
ERIA
LS &
SER
VIC
ES8,
527
63,3
072,
800
22,2
0019
,400
CAP
ITAL
OU
TLAY
501-
00-0
00-0
0-95
5200
00C
ON
STR
UC
TIO
N &
BLD
G IM
PRO
VEM
ENTS
7,01
912
2,46
00
200,
000
200,
000
na50
1-00
-000
-00-
9552
9002
CO
NST
RU
CTI
ON
& B
LDG
IMPR
OVE
MEN
TS0
00
naTO
TAL
CAP
ITAL
OU
TLAY
7,01
912
2,46
00
200,
000
200,
000
TRAN
SFER
S50
1-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
15,5
4618
5,76
72,
800
222,
200
219,
400
501-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
188,
636
2,86
922
2,20
00
(222
,200
)TO
TAL
REQ
UIR
EMEN
TS15
,546
185,
767
2,80
022
2,20
0(2
,800
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS18
8,63
62,
869
222,
200
00
Pag
e 18
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
502
RES
ERVE
FU
ND
- G
ENER
AL O
PER
ATIO
NS
(Est
ablis
hed
7/1/
2010
. Boa
rd m
ust r
evie
w p
urpo
se e
very
ten
year
s)
RES
OU
RC
ES50
2-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E2,
559,
331
459,
331
159,
331
450,
000
290,
669
282%
502-
00-0
00-0
0-49
0100
00TR
ANSF
ER F
RO
M G
ENER
AL F
UN
D0
029
0,66
918
0,00
0(1
10,6
69)
62%
TOTA
L R
ESO
UR
CES
2,55
9,33
145
9,33
145
0,00
063
0,00
018
0,00
0
REQ
UIR
EMEN
TSTR
ANSF
ERS
502-
00-0
00-0
0-99
0100
00TR
ANSF
ER T
O G
ENER
AL F
UN
D2,
100,
000
300,
000
00
0na
TOTA
L TR
ANSF
ERS
2,10
0,00
030
0,00
00
00
TOTA
L EX
PEN
DIT
UR
ES2,
100,
000
300,
000
00
0
502-
00-0
00-0
0-99
7500
00R
ESER
VED
FO
R F
UTU
RE
EXPE
ND
ITU
RE
00
063
0,00
063
0,00
0na
502-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
459,
331
159,
331
450,
000
0(4
50,0
00)
TOTA
L R
EQU
IREM
ENTS
2,10
0,00
030
0,00
00
630,
000
180,
000
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
459,
331
159,
331
450,
000
00
Pag
e 18
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
600
ENTE
RPR
ISE
FUN
D
ADU
LT C
ON
TIN
UIN
G E
DU
CAT
ION
RES
OU
RC
ES60
0-00
-171
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na60
0-00
-171
-00-
4411
0000
NO
N-C
RED
IT T
UIT
ION
00
60,5
3345
,000
(15,
533)
74%
600-
00-1
71-0
0-45
0100
00IN
STR
UC
TIO
NAL
FEE
S0
02,
684
1,00
0(1
,684
)37
%TO
TAL
RES
OU
RC
ES0
063
,217
46,0
00(1
7,21
7)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
600-
14-1
71-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
030
,594
25,3
32(5
,262
)83
%60
0-14
-171
-00-
6302
0000
PAR
T TI
ME
CLA
SSIF
IED
WAG
ES0
00
00
na60
0-14
-171
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
00
6,36
50
(6,3
65)
na60
0-14
-171
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
00
2,42
20
(2,4
22)
na60
0-14
-171
-00-
6801
0000
EMPL
OYE
E TA
XABL
E AL
LOW
ANC
E0
099
00
(990
)na
TOTA
L SA
LAR
Y EX
PEN
SE0
040
,371
25,3
32(1
5,03
9)
OTH
ER P
AYR
OLL
EXP
ENSE
600-
14-1
71-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
03,
013
1,87
8(1
,135
)62
%60
0-14
-171
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
029
713
4(1
63)
45%
600-
14-1
71-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
00
3915
(24)
37%
600-
14-1
71-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
066
934
6(3
23)
52%
600-
14-1
71-0
0-69
0500
00PE
RS
00
4,87
54,
318
(557
)89
%60
0-14
-171
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
3660
2416
5%60
0-14
-171
-00-
6907
0000
LIFE
INSU
RAN
CE
00
88
010
3%60
0-14
-171
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
9,34
38,
174
(1,1
69)
87%
600-
14-1
71-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
00
1,88
01,
111
(769
)59
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
20,1
6016
,043
(4,1
17)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
00
60,5
3141
,375
(19,
156)
MAT
ERIA
LS &
SER
VIC
ES60
0-14
-171
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES0
01,
500
4,00
02,
500
267%
600-
14-1
71-0
0-75
1000
00PO
STAG
E0
011
00
(110
)na
600-
14-1
71-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
00
10
(1)
na60
0-14
-171
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
250
0(2
50)
na60
0-14
-171
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
250
0(2
50)
na60
0-14
-171
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
250
625
375
250%
600-
14-1
71-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
010
00
(100
)na
600-
14-1
71-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
00
225
0(2
25)
na
Pag
e 19
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
2,68
64,
625
1,93
9TO
TAL
EXPE
ND
ITU
RES
00
63,2
1746
,000
(17,
217)
600-
00-1
71-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
0(0
)(0
)TO
TAL
REQ
UIR
EMEN
TS0
063
,217
46,0
00(1
7,21
7)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
(0)
(0)
Pag
e 19
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
HEA
LTH
AN
D S
AFET
Y AD
ULT
ED
UC
ATIO
N
RES
OU
RC
ES60
0-00
-172
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
5,00
05,
000
na60
0-00
-172
-00-
4411
0000
NO
N-C
RED
IT T
UIT
ION
00
37,8
5115
,000
(22,
851)
40%
600-
00-1
72-0
0-45
0100
00IN
STR
UC
TIO
NAL
FEE
S0
00
10,0
0010
,000
na60
0-00
-172
-00-
4551
0000
AMER
ICAN
HEA
RT
FEES
00
015
,000
15,0
00na
TOTA
L R
ESO
UR
CES
00
37,8
5145
,000
7,14
9
PER
SON
NEL
SER
VIC
ESSA
LAR
Y EX
PEN
SE10
0-14
-172
-11-
6107
0000
FT P
RO
FESS
ION
AL S
UPP
OR
T SA
LAR
IES
00
0na
600-
14-1
72-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
00
06,
828
6,82
8na
600-
14-1
72-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES0
04,
252
5,53
81,
286
130%
600-
14-1
72-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES0
07,
712
11,1
943,
482
145%
600-
14-1
72-0
0-67
0100
00ST
UD
ENT
WAG
ES0
00
1,00
01,
000
naTO
TAL
SALA
RY
EXPE
NSE
00
11,9
6424
,560
12,5
96
OTH
ER P
AYR
OLL
EXP
ENSE
600-
14-1
72-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
091
52,
487
1,57
227
2%60
0-14
-172
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
090
350
260
389%
600-
14-1
72-0
0-69
0300
00ST
ATE
WO
RKE
RS
BEN
EFIT
FU
ND
00
625
1941
7%60
0-14
-172
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
203
450
247
222%
600-
14-1
72-0
0-69
0500
00PE
RS
00
798
800
210
0%60
0-14
-172
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
600-
14-1
72-0
0-69
0700
00LI
FE IN
SUR
ANC
E0
00
00
na60
0-14
-172
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
00
0na
600-
14-1
72-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
00
257
500
243
195%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SES
00
2,26
94,
612
2,34
3TO
TAL
PER
SON
NEL
SER
VIC
ES0
014
,233
29,1
7214
,939
MAT
ERIA
LS &
SER
VIC
ES60
0-14
-172
-00-
7510
0000
POST
AGE
00
3,16
020
0(2
,960
)6%
600-
14-1
72-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T0
020
012
5(7
5)63
%60
0-14
-172
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
07
200
193
2857
%60
0-14
-172
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
19,0
0014
,853
(4,1
47)
78%
600-
14-1
72-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
015
015
00
100%
600-
14-1
72-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
030
030
00
100%
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
22,8
1715
,828
(6,9
89)
Pag
e 19
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
TRAN
SFER
S60
0-14
-172
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
080
10
0na
TOTA
L TR
ANSF
ERS
00
801
00
TOTA
L EX
PEN
DIT
UR
ES0
037
,851
45,0
007,
149
600-
00-1
72-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
037
,851
45,0
007,
149
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 19
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
HEA
LTH
OC
CU
PATI
ON
S C
UST
OM
IZED
TR
AIN
ING
RES
OU
RC
ES60
0-00
-216
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
06,
200
33,4
6327
,263
540%
600-
00-2
16-0
0-45
5900
00TE
STIN
G F
EES
00
600
600
010
0%60
0-00
-216
-00-
4703
0000
CU
STO
MIZ
ED T
RAI
NIN
G R
EVEN
UE
00
26,7
1780
,000
53,2
8329
9%TO
TAL
RES
OU
RC
ES0
033
,517
114,
063
80,5
46
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
600-
15-2
16-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES0
013
,897
69,5
1155
,614
500%
600-
15-2
16-0
0-64
4100
00C
UR
RIC
ULU
M D
EVEL
OPM
ENT
WAG
ES0
00
00
na60
0-15
-216
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
00
4,28
714
,800
10,5
1334
5%TO
TAL
SALA
RY
EXPE
NSE
00
18,1
8484
,311
66,1
27
OTH
ER P
AYR
OLL
EXP
ENSE
600-
15-2
16-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
01,
391
8,00
06,
609
575%
600-
15-2
16-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
137
2,50
02,
363
1825
%60
0-15
-216
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
010
2,00
01,
990
2000
0%60
0-15
-216
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
309
60(2
49)
20%
600-
15-2
16-0
0-69
0500
00PE
RS
00
1,35
140
4(9
47)
30%
600-
15-2
16-0
0-69
5100
00PE
RS
EQU
ALIZ
ATIO
N F
UN
D0
043
54,
036
3,60
192
8%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
3,63
317
,000
13,3
67TO
TAL
PER
SON
NEL
SER
VIC
ES0
021
,817
101,
311
79,4
94
MAT
ERIA
LS &
SER
VIC
ESna
600-
15-2
16-0
0-72
0600
00IN
STR
UC
TIO
NAL
CO
NTR
ACTE
D S
ERVI
CES
00
3,50
04,
212
712
120%
600-
15-2
16-0
0-72
1000
00PO
STAG
E0
00
2525
na60
0-15
-216
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
490
15(4
75)
3%60
0-15
-216
-00-
7601
0000
PRIN
TIN
G A
ND
DU
PLIC
ATIN
G0
00
550
550
na60
0-15
-216
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
6,52
55,
000
(1,5
25)
77%
600-
15-2
16-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
017
535
017
520
0%60
0-15
-216
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
500
300
(200
)60
%60
0-15
-216
-00-
8208
0000
EQU
IPM
ENT
REP
AIR
00
020
020
0na
600-
15-2
16-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
050
00
(500
)na
600-
15-2
16-0
0-85
1700
00M
ISC
FEE
S0
010
100
9010
00%
600-
15-2
16-0
0-88
0300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T <$
5000
00
02,
000
2,00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
11,7
0012
,752
1,05
2
Pag
e 19
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CAP
ITAL
OU
TLAY
600-
15-2
16-0
0-95
7300
00IN
STR
UC
TIO
NAL
EQ
UIP
MEN
T >$
5000
00
00
0na
TOTA
L C
APIT
AL O
UTL
AY0
00
00
TRAN
SFER
S60
0-15
-216
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
00
33,5
1711
4,06
380
,546
600-
00-2
16-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
033
,517
114,
063
80,5
46TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 19
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CU
STO
MIZ
ED T
RAI
NIN
G
RES
OU
RC
ES60
0-00
-225
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na60
0-00
-225
-00-
4559
0000
TEST
ING
FEE
S0
00
1,00
01,
000
na60
0-00
-225
-00-
4703
0000
CU
STO
MIZ
ED T
RAI
NIN
G R
EVEN
UE
00
224,
410
50,0
00(1
74,4
10)
22%
TOTA
L R
ESO
UR
CES
00
224,
410
51,0
00(1
73,4
10)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
600-
15-2
25-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S0
00
10,0
0010
,000
na60
0-15
-225
-00-
6421
0000
PAR
T TI
ME
INST
RU
CTO
R W
AGES
00
20,0
0010
,000
(10,
000)
50%
TOTA
L SA
LAR
Y EX
PEN
SE0
020
,000
20,0
000
OTH
ER P
AYR
OLL
EXP
ENSE
600-
15-2
25-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
01,
530
1,53
00
100%
600-
15-2
25-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
151
151
010
0%60
0-15
-225
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
01
10
100%
600-
15-2
25-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
034
034
00
100%
600-
15-2
25-0
0-69
0500
00PE
RS
00
180
180
010
0%60
0-15
-225
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
600-
15-2
25-0
0-69
0800
00H
EALT
H IN
SUR
ANC
E0
00
00
na60
0-15
-225
-00-
6951
0000
PER
S EQ
UAL
IZAT
ION
FU
ND
00
5858
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
2,26
02,
260
0TO
TAL
PER
SON
NEL
SER
VIC
ES0
022
,260
22,2
600
MAT
ERIA
LS &
SER
VIC
ES60
0-15
-225
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES0
010
0,00
07,
000
(93,
000)
7%60
0-15
-225
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
070
,000
6,00
09%
600-
15-2
25-0
0-75
1000
00PO
STAG
E0
050
140
9028
0%60
0-15
-225
-00-
7521
0000
SHIP
PIN
G &
FR
EIG
HT
00
100
100
010
0%60
0-15
-225
-00-
7601
0000
PRIN
TIN
G &
DU
PLIC
ATIN
G0
020
,000
1,00
0(1
9,00
0)5%
600-
15-2
25-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES0
07,
000
5,00
0(2
,000
)71
%60
0-15
-225
-00-
8009
0000
OFF
ICE
SUPP
LIES
00
2,00
02,
000
010
0%60
0-15
-225
-00-
8201
0000
CO
NFE
REN
CE
FEES
00
2,00
02,
000
010
0%60
0-15
-225
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
5,00
03,
000
(2,0
00)
60%
600-
15-2
25-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
00
500
500
na60
0-15
-225
-00-
8515
0000
MEE
TIN
G &
CO
NFE
REN
CE
EXPE
NSE
00
01,
000
1,00
0na
600-
15-2
25-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
00
1,00
01,
000
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES0
020
7,15
028
,740
(114
,410
)TO
TAL
EXPE
ND
ITU
RES
00
229,
410
51,0
00(1
14,4
10)
Pag
e 19
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
600-
00-2
25-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
(5,0
00)
0(5
9,00
0)TO
TAL
REQ
UIR
EMEN
TS0
022
9,41
051
,000
(114
,410
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
0(5
,000
)0
(59,
000)
Pag
e 19
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
NO
N-R
EIM
BU
RSA
BLE
CO
MM
UN
ITY
EDU
CAT
ION
RES
OU
RC
ES60
0-00
-265
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
04,
308
20,0
0015
,692
464%
600-
00-2
65-0
0-44
1100
00N
ON
-CR
EDIT
TU
ITIO
N0
015
,304
15,0
00(3
04)
98%
600-
00-2
65-0
0-45
0100
00IN
STR
UC
TIO
NAL
FEE
S0
02,
000
1,50
0(5
00)
75%
600-
00-2
65-0
0-46
0300
00O
THER
OPE
RAT
ING
REV
ENU
E0
00
00
naTO
TAL
RES
OU
RC
ES0
021
,612
36,5
0014
,888
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
600-
15-2
65-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES0
03,
500
3,50
00
100%
600-
15-2
65-0
0-64
4200
00SP
ECIA
L PR
OJE
CT
WAG
ES0
087
987
90
100%
TOTA
L SA
LAR
Y EX
PEN
SE0
04,
379
4,37
90
OTH
ER P
AYR
OLL
EXP
ENSE
600-
15-2
65-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
033
533
50
100%
600-
15-2
65-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
3333
010
0%60
0-15
-265
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
01
10
100%
600-
15-2
65-0
0-69
0400
00U
NEM
PLO
YMEN
T IN
SUR
ANC
E0
074
740
100%
600-
15-2
65-0
0-69
0500
00PE
RS
00
143
143
010
0%60
0-15
-265
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
00
0na
600-
15-2
65-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
00
4646
010
0%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
632
632
0TO
TAL
PER
SON
NEL
SER
VIC
ES0
05,
011
5,01
10
MAT
ERIA
LS &
SER
VIC
ES60
0-15
-265
-00-
7206
0000
INST
RU
CTI
ON
AL C
ON
TRAC
TED
SER
VIC
ES0
010
,500
20,1
219,
621
192%
600-
15-2
65-0
0-77
0200
00FA
CIL
ITY
LEAS
E0
080
01,
000
200
125%
600-
15-2
65-0
0-80
0600
00IN
STR
UC
TIO
NAL
SU
PPLI
ES0
02,
300
4,00
01,
700
174%
600-
15-2
65-0
0-82
0100
00C
ON
FER
ENC
E FE
ES0
01,
000
2,36
81,
368
237%
600-
15-2
65-0
0-82
0200
00FI
ELD
TR
IP E
XPEN
SE0
01,
000
2,00
01,
000
200%
600-
15-2
65-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
01,
000
2,00
01,
000
200%
600-
15-2
65-0
0-85
1600
00M
EMBE
RSH
IP D
UES
& F
EES
00
00
0na
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
16,6
0031
,489
14,8
89
TRAN
SFER
S60
0-15
-265
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
00
21,6
1136
,500
14,8
89
Pag
e 19
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
600-
00-2
65-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
10
(1)
TOTA
L R
EQU
IREM
ENTS
00
21,6
1236
,500
14,8
88TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
01
0(1
)
Pag
e 19
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ELD
ERH
OST
EL
RES
OU
RC
ES60
0-00
-266
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
011
,000
12,0
001,
000
109%
600-
00-2
66-0
0-44
1100
00N
ON
-CR
EDIT
TU
ITIO
N0
015
,000
15,0
000
100%
TOTA
L R
ESO
UR
CES
00
26,0
0027
,000
1,00
0
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
600-
15-2
66-0
0-64
2100
00PA
RT
TIM
E IN
STR
UC
TOR
WAG
ES0
00
00
na60
0-15
-266
-00-
6442
0000
SPEC
IAL
PRO
JEC
T W
AGES
00
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE0
00
00
OTH
ER P
AYR
OLL
EXP
ENSE
600-
15-2
66-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
00
600-
15-2
66-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
00
060
0-15
-266
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
00
0na
TOTA
L PE
RSO
NN
EL S
ERVI
CES
00
00
0
MAT
ERIA
LS &
SER
VIC
ES60
0-15
-266
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
8,20
850
(8,1
58)
600-
15-2
66-0
0-82
0200
00FI
ELD
TR
IP E
XPEN
SE0
012
,437
15,0
002,
563
121%
600-
15-2
66-0
0-82
0500
00EM
PLO
YEE
TRAV
EL0
020
00
(200
)na
600-
15-2
66-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
05,
155
11,9
506,
795
232%
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
26,0
0027
,000
1,00
0TO
TAL
EXPE
ND
ITU
RES
00
26,0
0027
,000
1,00
0
600-
00-2
66-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
026
,000
27,0
001,
000
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 20
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
BU
ILD
ING
LEA
SE F
UN
D
RES
OU
RC
ES60
0-00
-296
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
045
,000
70,0
0025
,000
156%
600-
00-2
96-0
0-46
7100
00LE
ASE
REV
ENU
E0
019
6,00
021
5,00
019
,000
110%
600-
00-2
96-0
0-46
7190
52LE
ASE
REV
ENU
E-20
13 H
R P
RO
PER
TY P
UR
CH
ASE
00
015
,000
15,0
00na
TOTA
L R
ESO
UR
CES
00
241,
000
300,
000
59,0
00
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
600-
70-2
96-0
0-63
0100
00FU
LL T
IME
CLA
SSIF
IED
WAG
ES0
016
,640
17,8
671,
227
600-
70-2
96-0
0-63
0300
00C
LASS
IFED
OVE
RTI
ME
00
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE0
016
,640
17,8
671,
227
OTH
ER P
AYR
OLL
EXP
ENSE
600-
70-2
96-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y0
01,
273
1,26
7(6
)60
0-70
-296
-00-
6902
0000
WO
RKE
RS'
CO
MPE
NSA
TIO
N IN
S0
01,
349
713
(636
)53
%60
0-70
-296
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D0
034
15(1
9)43
%60
0-70
-296
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
00
283
322
3911
4%60
0-70
-296
-00-
6905
0000
PER
S0
02,
318
2,98
766
912
9%60
0-70
-296
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
00
2042
2221
0%60
0-70
-296
-00-
6907
0000
LIFE
INSU
RAN
CE
00
88
010
0%60
0-70
-296
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
00
11,6
038,
354
(3,2
49)
72%
600-
70-2
96-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
00
915
768
(147
)84
%TO
TAL
OTH
ER P
AYR
OLL
EXP
ENSE
00
17,8
0311
,295
(3,1
81)
TOTA
L PE
RSO
NN
EL S
ERVI
CES
00
34,4
4329
,162
(1,9
54)
MAT
ERIA
LS &
SER
VIC
ES60
0-70
-296
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES0
04,
700
12,0
007,
300
255%
600-
70-2
96-0
0-75
1000
00PO
STAG
E0
00
100
100
na60
0-70
-296
-00-
8001
0000
BUIL
DIN
G M
AIN
TEN
ANC
E SU
PPLI
ES0
01,
203
2,00
079
716
6%60
0-70
-296
-00-
8001
2900
BUIL
DIN
G M
AIN
TEN
ANC
E SU
PPLI
ES-H
R R
ENTA
L0
00
00
na60
0-70
-296
-00-
8002
0000
CLE
ANIN
G S
UPP
LIES
00
223
1,91
21,
277
857%
600-
70-2
96-0
0-80
0229
00C
LEAN
ING
SU
PPLI
ES-H
R R
ENTA
L0
00
00
na60
0-70
-296
-00-
8003
0000
CU
STO
DIA
L D
ISPO
SABL
ES0
012
56,
000
4,87
548
00%
600-
70-2
96-0
0-80
0329
00C
UST
OD
IAL
DIS
POSA
BLES
-HR
REN
TAL
00
00
0na
600-
70-2
96-0
0-80
0300
00EM
PLO
YEE
TRAV
EL0
060
7,00
06,
940
1166
7%60
0-70
-296
-00-
8401
0000
UTI
LITI
ES/E
LEC
TRIC
00
11,5
0712
,000
493
104%
600-
70-2
96-0
0-84
0200
00U
TILI
TIES
/NAT
UR
AL G
AS0
04,
000
5,82
61,
826
146%
600-
70-2
96-0
0-84
0400
00U
TILI
TIES
/WAT
ER &
SEW
ER0
015
,000
21,0
005,
000
140%
Pag
e 20
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
600-
70-2
96-0
0-84
0429
00U
TILI
TIES
/WAT
ER &
SEW
ER-H
R R
ENTA
L0
028
250
021
817
7%60
0-70
-296
-00-
8517
0000
MIS
CEL
LAN
EOU
S FE
ES0
036
050
014
013
9%60
0-70
-296
-00-
8517
2900
MIS
CEL
LAN
EOU
S FE
ES-H
OO
D R
IVER
REN
TAL
00
1,85
02,
000
150
108%
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
39,3
1070
,838
29,1
1618
0% naTR
ANSF
ERS
na60
0-70
-296
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
150,
200
200,
000
49,8
0013
3%TO
TAL
TRAN
SFER
S0
015
0,20
020
0,00
049
,800
TOTA
L EX
PEN
DIT
UR
ES0
022
3,95
330
0,00
076
,962
600-
70-2
96-0
0-99
5100
00IN
TR D
EPT
SVC
S IT
00
853
0(8
53)
naTO
TAL
EXPE
ND
ITU
RES
00
224,
806
300,
000
75,1
94
600-
00-2
96-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
16,1
940
(16,
194)
TOTA
L R
EQU
IREM
ENTS
00
240,
147
300,
000
59,8
53TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
016
,194
0
Pag
e 20
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
FOO
D S
ERVI
CE
RES
OU
RC
ES60
0-00
-297
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na60
0-00
-297
-00-
4624
0000
FOO
D S
ERVI
CE
CO
NTR
ACT
REV
ENU
E0
00
00
naTO
TAL
RES
OU
RC
ES0
00
00
REQ
UIR
EMEN
TS
MAT
ERIA
LS &
SER
VIC
ES60
0-70
-297
-00-
8002
0000
CLE
ANIN
G S
UPP
LIES
00
00
0na
600-
70-2
97-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R0
00
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
00
00
CAP
ITAL
OU
TLAY
600-
70-2
97-0
0-95
7500
00O
THER
EQ
UIP
MEN
T >$
5000
00
00
0TO
TAL
CAP
ITAL
OU
TLAY
00
00
0
TRAN
SFER
S60
0-70
-297
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
00
00
0
600-
00-2
97-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 20
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
601
CO
LLEG
E B
OO
KST
OR
E
RES
OU
RC
ES60
1-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E31
1,43
227
5,17
824
3,00
013
5,00
0(1
08,0
00)
56%
601-
00-0
00-0
0-44
9100
00BA
NK
CAR
D D
ISC
OU
NT
FEES
(5,9
76)
(4,1
44)
(5,2
00)
(1,0
00)
4,20
019
%60
1-00
-000
-00-
4801
0000
BOO
KSTO
RE
SALE
S31
7,41
526
9,20
439
5,00
020
0,00
0(1
95,0
00)
51%
601-
00-0
00-0
0-48
0200
00BO
OKS
TOR
E C
ASH
OVE
R/S
HO
RT
7125
050
50na
601-
00-0
00-0
0-48
0300
00BO
OKS
TOR
E C
OM
MIS
SIO
NS
00
00
0na
601-
00-0
00-0
0-50
0100
00BO
OKS
TOR
E PU
RC
HAS
ES(2
20,6
29)
(226
,963
)(2
50,0
00)
(150
,000
)10
0,00
060
%60
1-00
-000
-00-
5002
0000
PUBL
ISH
ERS
CR
EDIT
11,3
3211
,537
12,0
007,
500
(4,5
00)
63%
TOTA
L R
ESO
UR
CES
413,
645
324,
837
394,
800
191,
550
(203
,250
)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
601-
30-0
00-0
0-61
0700
00FT
PR
OFE
SSIO
NAL
SU
PPO
RT
SALA
RIE
S45
,015
45,0
1546
,365
47,7
561,
391
103%
601-
30-0
00-0
0-63
0200
00PA
RT
TIM
E C
LASS
IFIE
D W
AGES
25,9
6816
,886
27,0
7116
,652
(10,
419)
62%
TOTA
L SA
LAR
Y EX
PEN
SE70
,983
61,9
0173
,436
64,4
08(9
,028
)
OTH
ER P
AYR
OLL
EXP
ENSE
601-
30-0
00-0
0-69
0100
00SO
CIA
L SE
CU
RIT
Y5,
283
4,62
35,
618
4,90
0(7
18)
87%
601-
30-0
00-0
0-69
0200
00W
OR
KER
S' C
OM
PEN
SATI
ON
INS
333
328
553
341
(212
)62
%60
1-30
-000
-00-
6903
0000
STAT
E W
OR
KER
S BE
NEF
IT F
UN
D62
4969
44(2
5)63
%60
1-30
-000
-00-
6904
0000
UN
EMPL
OYM
ENT
INSU
RAN
CE
1,07
786
91,
248
991
(257
)79
%60
1-30
-000
-00-
6905
0000
PER
S6,
474
5,09
16,
154
6,53
137
710
6%60
1-30
-000
-00-
6906
0000
DIS
ABIL
ITY
INSU
RAN
CE
105
106
173
112
(61)
65%
601-
30-0
00-0
0-69
0700
00LI
FE IN
SUR
ANC
E16
1632
16(1
6)51
%60
1-30
-000
-00-
6908
0000
HEA
LTH
INSU
RAN
CE
7,39
88,
077
14,6
349,
131
(5,5
03)
62%
601-
30-0
00-0
0-69
5100
00PE
RS
BEN
EFIT
EQ
UAL
IZAT
ION
FU
ND
3,98
22,
751
4,03
92,
770
(1,2
69)
69%
TOTA
L O
THER
PAY
RO
LL E
XPEN
SE24
,730
21,9
1132
,520
24,8
36(7
,684
)TO
TAL
PER
SON
NEL
SER
VIC
ES95
,713
83,8
1210
5,95
689
,243
(16,
713)
MAT
ERIA
LS &
SER
VIC
ES60
1-30
-000
-00-
7102
0000
CO
LLEG
E PR
OM
OTI
ON
AL M
ATER
IALS
127
5415
02,
000
1,85
013
33%
601-
30-0
00-0
0-71
1400
00PR
OG
RAM
AD
VER
TISI
NG
& P
RO
MO
TIO
NS
550
1,07
02,
892
1,82
227
0%60
1-30
-000
-00-
7210
0000
OTH
ER C
ON
TRAC
TED
SER
VIC
ES5,
006
2,30
64,
000
4,00
00
100%
601-
30-0
00-0
0-72
1300
00SO
FTW
ARE
& LI
CEN
SES
00
4,47
05,
000
530
112%
601-
30-0
00-0
0-75
1000
00PO
STAG
E35
150
150
500
350
333%
601-
30-0
00-0
0-75
2100
00SH
IPPI
NG
& F
REI
GH
T8,
095
5,55
77,
960
10,0
002,
040
126%
601-
30-0
00-0
0-76
0100
00PR
INTI
NG
& D
UPL
ICAT
ING
5825
6020
014
033
3%60
1-30
-000
-00-
7702
0000
FAC
ILIT
Y LE
ASE
25,2
0025
,200
25,2
0025
,200
010
0%
Pag
e 20
4 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
601-
30-0
00-0
0-80
0900
00O
FFIC
E SU
PPLI
ES1,
939
707
1,96
04,
000
2,04
020
4%60
1-30
-000
-00-
8201
0000
CO
NFE
REN
CE
FEES
485
01,
000
475
(525
)48
%60
1-30
-000
-00-
8205
0000
EMPL
OYE
E TR
AVEL
1,77
559
63,
000
5,00
02,
000
167%
601-
30-0
00-0
0-85
0800
00EQ
UIP
MEN
T R
EPAI
R0
050
00
(500
)na
601-
30-0
00-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS30
010
050
040
050
0%60
1-30
-000
-00-
8512
0000
GIF
TS E
XPEN
SE0
040
400
100%
601-
30-0
00-0
0-85
1600
00M
EMBE
RSH
IP F
EES
& D
UES
060
050
050
00
100%
601-
30-0
00-0
0-85
2200
00SI
GN
AGE
00
050
050
0na
601-
30-0
00-0
0-88
0100
00FU
RN
ITU
RE
<$50
000
435
00
0na
601-
30-0
00-0
0-88
0200
00IN
FO T
ECH
EQ
UIP
MEN
T <$
5000
00
1,50
01,
500
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES42
,755
35,6
8051
,660
62,3
0710
,647
CAP
ITAL
OU
TLAY
601-
30-0
00-0
0-95
7500
00O
THER
EQ
UIP
MEN
T >$
5000
00
6,00
00
(6,0
00)
naTO
TAL
CAP
ITAL
OU
TLAY
00
6,00
00
(6,0
00)
601-
30-0
00-0
0-99
7500
00R
ESER
VED
FO
R F
UTU
RE
EXPE
ND
ITU
RE
00
228,
763
40,0
00(1
88,7
63)
17%
601-
30-0
00-0
0-95
7400
00O
FFIC
E EQ
UIP
MEN
T >$
5000
00
0na
TOTA
L R
ESER
VED
FO
R F
UTU
RE
EXPE
ND
ITU
RE
00
228,
763
40,0
00(1
88,7
63)
TRAN
SFER
S60
1-30
-000
-00-
9951
0000
INTR
DEP
T SV
CS
IT0
02,
421
0(2
,421
)na
601-
00-0
00-0
0-99
0100
00TR
ANSF
ER T
O G
ENER
AL F
UN
D0
00
00
naTO
TAL
TRAN
SFER
S0
02,
421
0(2
,421
)TO
TAL
EXPE
ND
ITU
RES
138,
468
119,
492
394,
800
191,
550
(197
,250
)
601-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
275,
177
205,
345
0(0
)(6
,000
)TO
TAL
REQ
UIR
EMEN
TS13
8,46
811
9,49
239
4,80
019
1,55
0(2
03,2
50)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
275,
177
205,
345
00
0
Pag
e 20
5 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
CO
-CU
RR
ICU
LAR
AC
TIVI
TIES
FU
ND
RES
OU
RC
ES70
5-00
-278
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na70
5-00
-278
-00-
4311
0000
HO
OD
RIV
ER C
ULT
UR
AL T
RU
ST0
00
00
na70
5-00
-278
-00-
4652
0000
RES
TRIC
TED
GIF
TS0
00
00
na70
5-00
-278
-00-
4710
0000
TIC
KET
SALE
S0
00
00
na70
5-00
-278
-00-
4901
0000
TRAN
SFER
FR
OM
GEN
ERAL
FU
ND
00
5,00
05,
000
010
0%TO
TAL
RES
OU
RC
ES0
05,
000
5,00
00
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
705-
40-2
78-0
0-72
1000
00O
THER
CO
NTR
ACTE
D S
ERVI
CES
00
4,96
05,
000
4010
1%70
5-40
-278
-00-
8006
0000
INST
RU
CTI
ON
AL S
UPP
LIES
00
400
(40)
na70
5-40
-278
-00-
8205
0000
EMPL
OYE
E TR
AVEL
00
00
0na
705-
40-2
78-0
0-85
0900
00FO
OD
& R
EFR
ESH
MEN
TS0
00
00
naC
ON
FER
ENC
E EX
PEN
SE0
00
naTO
TAL
MAT
ERIA
L &
SER
VIC
ES0
05,
000
5,00
00
TOTA
L EX
PEN
DIT
UR
ES0
05,
000
5,00
00
705-
00-2
78-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
05,
000
5,00
00
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
00
00
0
Pag
e 20
6 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
RES
OU
RC
E D
EVEL
OM
ENT
SPEC
IAL
REV
ENU
E AC
CO
UN
T
RES
OU
RC
ES70
5-00
-282
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E0
00
00
na70
5-00
-282
-00-
4694
0000
FOU
ND
ATIO
N R
EIM
BUR
SEM
ENT
00
10,0
000
(10,
000)
naTO
TAL
RES
OU
RC
ES0
010
,000
0(1
0,00
0)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
705-
50-2
82-0
0-85
1000
00FU
ND
RAI
SIN
G C
OST
S0
010
,000
0(1
0,00
0)na
TOTA
L M
ATER
IAL
& S
ERVI
CES
00
10,0
000
(10,
000)
TOTA
L EX
PEN
DIT
UR
ES0
010
,000
0(1
0,00
0)
705-
00-2
82-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
00
00
0TO
TAL
REQ
UIR
EMEN
TS0
010
,000
0(1
0,00
0)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS0
00
00
Pag
e 20
7 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
ENVI
RO
NM
ENTA
L C
LUB
FU
ND
RES
OU
RC
ES70
5-00
-711
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E66
466
466
466
4(0
)10
0%70
5-00
-711
-00-
4704
0000
FUN
DR
AISI
NG
REV
ENU
E0
00
00
naTO
TAL
RES
OU
RC
ES66
466
466
466
4(0
)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
705-
20-7
11-0
0-85
2300
00ST
UD
ENT
ACTI
VITI
ES &
EVE
NTS
00
664
664
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES0
066
466
40
TRAN
SFER
S70
5-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
0na
TOTA
L TR
ANSF
ERS
00
0TO
TAL
EXPE
ND
ITU
RES
00
664
664
0
705-
20-7
11-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
664
664
0(0
)(0
)TO
TAL
REQ
UIR
EMEN
TS0
066
466
4(0
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS66
466
40
00
Pag
e 20
8 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
PHI T
HET
A K
APPA
FU
ND
RES
OU
RC
ES70
5-00
-712
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E61
691
840
01,
500
1,10
037
5%70
5-00
-712
-00-
4622
0000
MEM
BER
SHIP
DU
ES R
EVEN
UE
2,86
01,
550
4,50
03,
000
(1,5
00)
67%
705-
00-7
12-0
0-47
0400
00FU
ND
RAI
SIN
G R
EVEN
UE
5,06
44,
303
5,00
08,
000
3,00
016
0%TO
TAL
RES
OU
RC
ES8,
540
6,77
19,
900
12,5
002,
600
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
705-
40-7
12-0
0-82
0100
00C
ON
FER
ENC
E FE
ES10
731
990
02,
500
1,60
027
8%70
5-40
-712
-00-
8206
0000
STU
DEN
T TR
AVEL
2,37
71,
677
1,80
04,
600
2,80
025
6%70
5-40
-712
-00-
8510
0000
FUN
DR
AISI
NG
CO
STS
2,56
52,
568
3,70
03,
000
(700
)81
%70
5-40
-712
-00-
8516
0000
MEM
BER
SHIP
FEE
S &
DU
ES2,
530
1,07
02,
300
1,30
0(1
,000
)57
%70
5-40
-712
-00-
8523
0000
STU
DEN
T AC
TIVI
TIES
& E
VEN
TS42
01,
200
1,10
0(1
00)
92%
TOTA
L M
ATER
IAL
& S
ERVI
CES
7,62
15,
634
9,90
012
,500
2,60
0TO
TAL
EXPE
ND
ITU
RES
7,62
15,
634
9,90
012
,500
2,60
0
705-
00-7
12-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
919
1,13
60
00
TOTA
L R
EQU
IREM
ENTS
7,62
15,
634
9,90
012
,500
2,60
0TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS91
91,
136
00
0
Pag
e 20
9 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
STU
DEN
T C
OU
NC
IL F
UN
D
RES
OU
RC
ES70
5-00
-713
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E24
324
31,
625
750
(875
)46
%70
5-00
-713
-00-
4704
0000
FUN
DR
AISI
NG
REV
ENU
E0
1,38
11,
800
1,80
00
100%
TOTA
L R
ESO
UR
CES
243
1,62
43,
425
2,55
0(8
75)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
705-
20-7
13-0
0-85
2300
00ST
UD
ENT
ACTI
VITI
ES &
EVE
NTS
00
3,42
52,
550
(875
)74
%TO
TAL
MAT
ERIA
L &
SER
VIC
ES0
03,
425
2,55
0(8
75)
TRAN
SFER
S70
5-00
-713
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
0na
TOTA
L TR
ANSF
ERS
00
0TO
TAL
EXPE
ND
ITU
RES
00
3,42
52,
550
(875
)
705-
00-7
13-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
243
1,62
40
00
TOTA
L R
EQU
IREM
ENTS
00
3,42
52,
550
(875
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS24
31,
624
00
0
Pag
e 21
0 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
DEL
TA E
NER
GY
CLU
B
RES
OU
RC
ES70
5-00
-716
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E47
042
828
428
40
100%
705-
00-7
16-0
0-46
5200
00R
ESTR
ICTE
D G
IFTS
00
00
0na
705-
00-7
16-0
0-47
0400
00FU
ND
RAI
SIN
G R
EVEN
UE
214
00
00
naTO
TAL
RES
OU
RC
ES68
442
828
428
40
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
705-
20-7
16-0
0-85
2300
00ST
UD
ENT
ACTI
VITI
ES &
EVE
NTS
256
144
284
284
010
0%TO
TAL
MAT
ERIA
L &
SER
VIC
ES25
614
428
428
40
TRAN
SFER
S70
5-00
-716
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
256
144
284
284
0
705-
00-7
16-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
428
284
00
0TO
TAL
REQ
UIR
EMEN
TS25
614
428
428
40
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
428
284
00
0
Pag
e 21
1 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
800
FED
ERAL
STU
DEN
T AI
D F
UN
D
RES
OU
RC
ES80
0-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E2
30
33
na80
0-00
-000
-00-
4611
0000
INTE
RES
T IN
VEST
MEN
TS1
00
00
na80
0-00
-610
-00-
4070
0000
PELL
GR
ANT
RES
OU
RC
ES1,
601,
298
1,34
7,30
02,
000,
000
2,00
0,00
00
100%
800-
00-6
10-0
0-40
7500
00FE
DER
AL A
DM
INIS
TRAT
IVE
CO
ST A
LLO
WAN
CE
2,41
02,
435
3,00
03,
000
010
0%80
0-00
-612
-00-
4071
0000
SEO
G R
ESO
UR
CES
42,7
5031
,725
36,4
5036
,450
010
0%80
0-00
-612
-00-
4075
0000
FED
ERAL
AD
MIN
ISTR
ATIV
E C
OST
ALL
OW
ANC
E0
01,
500
1,50
00
100%
800-
00-6
12-0
0-49
0100
00TR
ANSF
ER F
RO
M G
ENER
AL F
UN
D14
,250
10,5
7510
,000
10,0
000
100%
800-
00-6
14-0
0-40
7200
00FW
S PR
OG
RAM
RES
OU
RC
E12
,019
9,75
811
,027
11,0
270
100%
800-
00-6
14-0
0-40
7500
00FE
DER
AL A
DM
INIS
TRAT
IVE
CO
ST A
LLO
WAN
CE
00
500
500
010
0%80
0-00
-614
-00-
4697
0000
NO
N-P
RO
FIT
FWS
RES
OU
RC
ES0
00
na80
0-00
-614
-00-
4698
0000
FOR
-PR
OFI
T FW
S R
ESO
UR
CES
00
0na
800-
00-6
14-0
0-49
0100
00TR
ANSF
ER F
RO
M G
ENER
AL F
UN
D4,
006
3,25
32,
750
2,75
00
100%
800-
00-6
16-0
0-40
7300
00D
IREC
T LO
AN R
ESO
UR
CES
- SU
BSID
IZED
624,
628
592,
449
700,
000
550,
000
(150
,000
)79
%80
0-00
-616
-00-
4074
0000
DIR
ECT
LOAN
RES
OU
RC
ES -
UN
SUBS
IDIZ
ED62
9,14
558
7,44
270
0,00
055
0,00
0(1
50,0
00)
79%
TOTA
L R
ESO
UR
CES
2,93
0,50
92,
584,
940
3,46
5,22
73,
165,
230
(299
,997
)
REQ
UIR
EMEN
TSPE
RSO
NN
EL S
ERVI
CES
SALA
RY
EXPE
NSE
800-
00-6
14-0
0-67
0200
00FW
S AW
ARD
WAG
ES16
,025
13,0
1113
,777
13,7
770
100%
800-
00-6
14-0
0-67
0300
00FW
S AW
ARD
NO
N-P
RO
FIT
WAG
ES0
00
na80
0-00
-614
-00-
6704
0000
FWS
AWAR
D F
OR
-PR
OFI
T W
AGES
00
0na
TOTA
L SA
LAR
Y EX
PEN
SE16
,025
13,0
1113
,777
13,7
770
MAT
ERIA
LS &
SER
VIC
ES80
0-00
-610
-00-
7850
0000
PELL
GR
ANT
AWAR
D1,
601,
298
1,34
7,30
02,
000,
000
2,00
0,00
00
100%
800-
00-6
10-0
0-85
3000
00AC
A PA
ID T
O C
OLL
EGE
- PEL
L2,
410
2,43
53,
000
3,00
00
100%
800-
00-6
12-0
0-78
5200
00SE
OG
AW
ARD
57,0
0042
,300
46,4
5046
,450
010
0%80
0-00
-612
-00-
8530
0000
ACA
PAID
TO
CO
LLEG
E - S
EOG
00
1,50
01,
500
010
0%80
0-00
-614
-00-
7854
0000
FWS
AWAR
D0
00
na80
0-00
-614
-00-
7855
0000
FWS
AWAR
D N
ON
-PR
OFI
T0
00
na80
0-00
-614
-00-
7856
0000
FWS
AWAR
D F
OR
-PR
OFI
T0
00
na80
0-00
-614
-00-
8530
0000
ACA
PAID
TO
CO
LLEG
E - F
WS
00
500
500
010
0%80
0-00
-616
-00-
7870
0000
DIR
ECT
LOAN
- SU
BSID
IZED
624,
628
592,
449
700,
000
550,
000
(150
,000
)79
%80
0-00
-616
-00-
7872
0000
DIR
ECT
LOAN
- U
NSU
BSID
IZED
629,
145
587,
442
700,
000
550,
000
(150
,000
)79
%TO
TAL
MAT
ERIA
L &
SER
VIC
ES2,
914,
481
2,57
1,92
63,
451,
450
3,15
1,45
0(3
00,0
00)
TRAN
SFER
S
Pag
e 21
2 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
800-
00-0
00-0
0-99
0100
00TR
ANSF
ER T
O G
ENER
AL F
UN
D0
00
00
naTO
TAL
TRAN
SFER
S0
00
00
TOTA
L EX
PEN
DIT
UR
ES2,
930,
506
2,58
4,93
73,
465,
227
3,16
5,22
7(3
00,0
00)
800-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
33
03
3TO
TAL
REQ
UIR
EMEN
TS2,
930,
506
2,58
4,93
73,
465,
227
3,16
5,23
0(2
99,9
97)
TOTA
L R
ESO
UR
CES
LES
S R
EQU
IREM
ENTS
33
00
0
Pag
e 21
3 of
227
CO
LUM
BIA
GO
RG
E C
OM
MU
NIT
Y C
OLL
EG
EAc
tual
Actu
alA
djus
ted
Prop
osed
% o
f$C
hg%
of
Acco
unt N
umbe
rPr
jD
escr
iptio
n20
14-1
520
15-1
620
16-1
720
17-1
8T
Bgt
Incr
(Dec
r)Pr
ior B
gt
805
SCH
OLA
RSH
IP F
UN
D
RES
OU
RC
ES80
5-00
-000
-00-
3000
0000
PRIO
R Y
EAR
FU
ND
BAL
ANC
E(1
)5,
407
05,
000
5,00
0na
805-
00-8
01-0
0-41
9100
00O
REG
ON
OPP
OR
TUN
ITY
GR
ANT
RES
OU
RC
ES0
020
0,00
030
0,00
010
0,00
015
0%80
5-00
-000
-00-
4192
0000
OSA
C S
CH
OLA
RSH
IP R
ESO
UR
CES
12,0
0011
,000
15,0
0015
,000
010
0%80
5-00
-000
-00-
4194
0000
OR
EGO
N P
RO
MIS
E R
ESO
UR
CES
00
500,
000
200,
000
(300
,000
)40
%80
5-00
-000
-00-
4691
0000
FOU
ND
ATIO
N S
CH
OLA
RSH
IP R
ESO
UR
CES
129,
101
85,9
1210
0,00
012
0,00
020
,000
120%
805-
00-0
00-0
0-46
9200
00FO
UN
DAT
ION
LO
AN R
ESO
UR
CES
500
1,25
02,
500
2,50
00
100%
805-
00-0
00-0
0-46
9300
00FO
UN
DAT
ION
SC
HO
LAR
SHIP
RES
OU
RC
ES-G
ED30
476
01,
500
1,50
00
100%
805-
00-0
00-0
0-46
9500
00TH
IRD
PAR
TY S
CH
OLA
RSH
IP R
ESO
UR
CES
59,9
7983
,343
100,
000
100,
000
010
0%80
5-00
-000
-00-
4696
0000
CR
EDIT
BAS
ED E
DU
CAT
ION
LO
AN R
ESO
UR
CES
37,9
2948
,497
70,0
0040
,000
(30,
000)
57%
805-
00-0
00-0
0-49
0100
00TR
ANSE
R F
RO
M G
ENER
AL F
UN
D55
,803
70,7
9875
,000
50,0
00(2
5,00
0)67
%TO
TAL
RES
OU
RC
ES29
5,61
530
6,96
71,
064,
000
834,
000
(230
,000
)
REQ
UIR
EMEN
TSM
ATER
IALS
& S
ERVI
CES
805-
00-0
00-0
0-78
7400
00C
RED
IT B
ASED
ED
UC
ATIO
N L
OAN
37,9
2948
,497
70,0
0040
,000
(30,
000)
57%
805-
00-0
00-0
0-78
7500
00FO
UN
DAT
ION
LO
AD A
WAR
D50
01,
250
2,50
02,
500
010
0%80
5-00
-000
-00-
7880
0000
FOU
ND
ATIO
N S
CH
OLA
RSH
IP A
WAR
D12
9,10
185
,912
100,
000
120,
000
20,0
0012
0%80
5-00
-000
-00-
7881
0000
FOU
ND
ATIO
N S
CH
OLA
RSH
IP A
WAR
D-G
ED30
476
01,
500
1,50
00
100%
805-
00-0
00-0
0-78
8200
00TH
IRD
PAR
TY S
CH
OLA
RSH
IP A
WAR
D54
,571
83,5
7710
0,00
010
5,00
05,
000
105%
805-
00-8
01-0
0-78
8400
00O
REG
ON
OPP
OR
TUN
ITY
GR
ANT
AWAR
D0
020
0,00
030
0,00
010
0,00
015
0%80
5-00
-000
-00-
7885
0000
OSA
C S
CH
OLA
RSH
IP A
WAR
D12
,000
11,0
0015
,000
15,0
000
100%
805-
00-0
00-0
0-78
8600
00O
REG
ON
PR
OM
ISE
AWAR
DS
00
500,
000
200,
000
(300
,000
)40
%80
5-00
-000
-00-
8308
0000
GO
RG
E SC
HO
LAR
TU
ITIO
N W
AIVE
RS
55,8
0370
,798
75,0
0050
,000
(25,
000)
67%
TOTA
L M
ATER
IAL
& S
ERVI
CES
290,
208
301,
794
1,06
4,00
083
4,00
0(2
30,0
00)
TRAN
SFER
S80
5-00
-000
-00-
9901
0000
TRAN
SFER
TO
GEN
ERAL
FU
ND
00
00
0na
TOTA
L TR
ANSF
ERS
00
00
0TO
TAL
EXPE
ND
ITU
RES
290,
208
301,
794
1,06
4,00
083
4,00
0(2
30,0
00)
805-
00-0
00-0
0-30
0000
00U
NAP
PRO
PRIA
TED
EN
DIN
G F
UN
D B
ALAN
CE
5,40
75,
173
00
0TO
TAL
REQ
UIR
EMEN
TS29
0,20
830
1,79
41,
064,
000
834,
000
(230
,000
)TO
TAL
RES
OU
RC
ES L
ESS
REQ
UIR
EMEN
TS5,
407
5,17
30
00
Pag
e 21
4 of
227
DEBT SERVICE SCHEDULES
Page 215 of 227
Page 216 of 227
Page 217 of 227
FINANCIAL POLICES
50.A - Contracting Authority
Adopted: 1997-07-09T00:00:00 Revised/Readopted: 06/11/14, 09/16/14, 06/09/15
The President is appointed by the Board to serve as the college's purchasing agent. The President may delegate all or part of this authority to a designee or designees. The President or designee will be responsible for developing and administering the college’s purchasing program.
No obligation may be incurred by any employee of the college unless (1) the employee has been delegated purchasing authority by the President, and (2) that expenditure has been authorized in the budget or by Board action and/or Board policy. In all cases calling for the expenditure of college money, except payrolls, the purchase order system must be used. No purchase will be authorized unless covered by an approved purchase order and in compliance with applicable purchasing rules. No bills will be approved for payment unless purchases were made on approved orders.
All purchases, contracts or agreements obligating college funds in excess of $75,000 will require Board approval. All purchases, contracts or agreements obligating college funds up to $75,000, must be approved by the President or designee. Notwithstanding the forgoing, in cases of emergency as defined in the college's Public Contracting Rules, the President or designee may authorize and execute a contract in any dollar amount when necessary to address the emergency. All such emergency contracts, including the justification for such contracts, will be reported to the Board no later than its next regular meeting following execution of the contract.
The Chief Financial Officer (CFO) will review bills due and payable for the purchase of supplies and services to determine if they are within budget amounts. After appropriate administrative review, the CFO will direct payment of the just claims against the college. The President and CFO are responsible for the accuracy of all bills and vouchers.
No Board member, officer, employee or agent of this college shall use their official position to obtain financial loss or gain for themselves or any member of their household in any contract entered into by the Board, including acceptance of any gratuities, financial or otherwise, from any supplier of materials or services, in accordance with the Oregon Government Ethics law (ORS 244). Formal or informal inquiry processes are available through the GSPC for advisory opinions.
Page 218 of 227
50.B - Competitive Procurement Requirements
Adopted: 1991-06-12T00:00:00 Revised/Readopted: 07/09/97, 02/08/05, 09/16/14, 06/09/15
Competitive procurement will be used for on purchases, lease or sale of personal property, public improvements or services in accordance with the Oregon Public Contracting Code (ORS chapters 279A, 279B, and 279C) and the Oregon Community Colleges Rules of Procurement. The Board of Education declares its intention to purchase competitively without prejudice and to seek maximum educational value for every dollar expended. Items commonly used in the various departments and their subdivisions will be standardized whenever consistent with educational goals and in the interest of efficiency or economy
The Board serves as the Local Public Contract Review Board for the college pursuant to ORS 279A.060.
The Board will adopt the Oregon Attorney General’s Model Public Contract Rules to comply with the Public Contract Acting Code as modified by the Oregon Community College Rules of Procurement and Associated Personal Services Procedures adopted by the Board pursuant to ORS 297A.055 and 297A.060.
All college contracts shall be procured in accordance with the Rules. Additionally, the college will follow any additional policies and procedures adopted by the Board. This will include, where necessary, the Board’s written findings required by law to approve exemptions from competitive bidding and special procurements. Such findings shall be maintained by the college and made available on request. The college shall review and subsequently modify, its rules when changes are made to the Public Contracting Code, the Attorney General’s Model of Contracting Rules, or the Oregon Community College Rules of Procurement. New rules, as necessary, shall be adopted by the Board.
In the event it is unnecessary to adopt new rules, Board minutes will reflect that the review process was competed as required. The Board recognizes that a public contracting agency that has not established its own rules of procedure as required by ORS 297.A.065(5) is subject to the model rules adopted by the Attorney General, including all modifications to the model rules that the Attorney General may adopt.
END OF POLICY
Legal Reference(s): Attorney General’s Model Public Contract Rules (OAR Chapter 137, divisions 46, 47, 48, and 49
Page 219 of 227
Department of Justice. ORS Chapter 279A, 279B, 279C.
50.C - Purchased Professional Services
Board Policy Code: 50.C Adopted: 1995-05-10T00:00:00 Revised/Readopted: 09/16/14, 06/09/15
The President will conduct the appropriate solicitation process under the college's Public Contracting Rules from providers of services to Columbia Gorge Community College when a present provider has had five years of continuous association with the college and there are businesses offering similar services. The Board may wave this requirement on a case-by-case basis.
50.D Authorized Signatures
The Board of Education will, at its annual organizational meeting in July or at other times deemed necessary by the Board, authorize the specific employee of the district to sign district checks. The Board may authorize the use of facsimile signatures by those persons authorized to sign district checks.
Checks for $25,000 or less and the rent and payroll checks require only one signature, usually the president's.
Checks for more than $25,000, except payroll taxes and insurance, shall have two authorized signatures, the president’s and one Board member's, and in case of a long-term absence of the president, two Board members'.
50.E - Budget Implementation
Adopted: 1991-06-12T00:00:00 Revised/Readopted: 02/08/05, 06/11/14, 6/9/15
The budget, as adopted by the Board of Education, becomes the financial plan of the college for the ensuing budget period. The president and staff are authorized to make expenditures and commitments in accordance with the policies of the Board and the adopted budget.
Page 220 of 227
Sufficient ending fund balances, contingency, and reserves will be maintained to protect the College’s credit as well as its financial stability. When budgeting for reoccurring Community College Support Fund (CCSF) revenues, the initial payment received in the first year of the State of Oregon’s budget biennium, originating from the “Fifth” payment from the preceding biennium, will be reserved for future use in the second year of the biennium when three CCSF payments are received. The College will target a General Fund ending balance equal one quarterly payment from the State of Oregon Community College Support Fund or approximately 10 percent of reoccurring revenues. When the General Fund ending balance falls to 5 percent or less of reoccurring revenues, the college will adopt a plan to replenish the General Fund ending balance to 10 percent within two years. When the General Fund ending balance exceeds 10 percent of reoccurring revenues, balances in excess may be set aside for reserves or investment in one time expenditures.
The annual budget will set aside a minimum of two and one-half percent of the budgeted expenditures each year for Contingency. Use of Contingency will be at the discretion of the Board of Education and will be allocated by formal approval of the board according to its policies. The College will strive to maintain an Operating Reserve equivalent to 10 percent of General Fund reoccurring revenues.
One-time resources such as proceeds from asset sales, debt refinancing, one-time grants, revenue spikes, budget savings, and similar nonrecurring revenue may be used for establishing and rebuilding reserves, early retirement of debt, capital expenditures, and other nonrecurring expenditures which address strategic objectives or create institutional efficiencies. Operating Reserves should be used for current ongoing operating expenses when Student FTE, as a percentage of the population of Wasco and Hood River Counties, falls below the median percentage observed over the previous ten years or in case of emergencies.
The president will make the Board aware of any substantial changes in expected revenues or unusual expenditures of revenue so the Board may adjust the budget, if necessary.The president will take immediate corrective actions if at any time during the fiscal year expenditure and revenue re-estimates are such that an operating deficit is projected at year-end. Corrective actions may include a hiring freeze, staff reductions, other expenditure reductions, fee increases, or use of Contingency. Expenditure deferrals into the following fiscal year, short-term loans, or use of one-time revenue sources will be avoided.
50.F - Depository of Funds and Investments
Adopted: 1978-04-26T00:00:00 Revised/Readopted: 09/09/81, 09/11/91, 06/11/14, 06/09/15
Page 221 of 227
The president is the custodial officer of funds within the meaning of ORS 294.035 and is authorized to make ongoing investments of available funds without the requirement for further Board of Education approval or directives.
Deposits shall be distributed or rotated among local banks and savings and loan associations, insured by FDIC or FSLIC, in such a manner as to provide reasonably fair and equitable business opportunities for all. Any surplus monies of the college shall be invested in interest bearing securities as specified in ORS 294.035
50.G - Outside Funding
Adopted: 1983-04-13T00:00:00 Revised/Readopted: 09/11/91, 06/11/14, 06/09/15
The Board of Education authorizes the president to make recommendations regarding outside funding and/or act in a timely fashion when (1) the funding sources will enhance the already existing programs for Columbia Gorge students, (2) the outside funding will lead to initiating a program earlier or an improvement of a program earlier that is consistent with the long-range plan and goals, and (3) that outside funding will not lock, require, or mandate that the district enter into a program the district would not be willing to fund with taxes, tuition and state reimbursement.
50.H - Bonded Employees and Officers
Adopted: 1991-06-12T00:00:00 Revised/Readopted: 07/09/97, 06/11/14, 06/09/15, 06/09/15
All college employees responsible for funds, fees, cash collections or inventory control will be bonded to protect the college against loss. In compliance with Oregon statutes and administrative rules, the president and chief financial officer will have individual fidelity bond coverage. The college will pay the cost of such bonds.
50.I - Petty Cash Fund
Adopted: 1977-10-06T00:00:00 Revised/Readopted: 09/11/91, 07/09/97, 06/11/14, 06/09/15
Page 222 of 227
A petty cash fund will be established. Amounts will be determined by the president and chief financial officer.
50.J - Use of Credit Cards
Adopted: 1997-07-09T00:00:00 Revised/Readopted: 06/11/14, 06/09/15
At the discretion of the president, employees and members of the Board of Education may use college authorized credit cards and credit accounts in the process of doing college business.
The chief financial officer, as directed and authorized by the president, may establish credit accounts in the college's name for doing college business.
Only authorized expenditures associated with college expenses may be purchased using credit cards. Using a credit card to secure cash is not an authorized use of college credit cards. Users of cards will save and submit receipts for verification and audit purposes.
If, for any reason, disallowed charges are not repaid, the college will have a prior lien against, and a right to withhold any or all funds payable, or to become payable to the employee up to the amount of the disallowed charges and interest at the same rate as charged the college.
The college does not intend to provide a college credit card to each employee who might incur college expenses, but may offer a credit card to employees where it would be in the best interest of the college to do so because of the cost-benefit relationship between usage of a college credit card, reviewing credit card purchases, and paying multiple credit card invoices compared to the cost of employee reimbursements. Because it is in the best interest of the college to reimburse college employees for travel expenses and purchases rather than issue credit cards to all employees, it is the intent of the college to reimburse for approved expenses without regard to the employee's form of payment (check, cash, or personal credit card). Any benefit received by an employee choosing to use a personal credit card for college expenses is considered incidental and is of no value to the college as the cost of monitoring and tracking frequent purchase programs is great compared with the potential value to be received.
50.K - Payment of Bills
Adopted: 1978-05-10T00:00:00 Revised/Readopted: 09/09/81, 09/11/91, 07/09/97, 06/11/14, 06/09/15
Page 223 of 227
All claims for payment from college funds will be processed under the supervision of the chief financial officer. Payment will be authorized against invoices properly supported by approved purchase orders, with properly submitted vouchers, or in accordance with salaries and salary schedules approved by the Board of Education.
Cost center/special fund managers have primary responsibility and the cost center/special fund supervisor has secondary responsibility for assuring that budget allocations are observed and that total expenditures do not exceed the amount allocated in the budget. They, along with the chief financial officer, will be responsible for keeping the president informed of critical levels and of cost center appropriation levels prior to over-expenditure.
50.L - Payroll
Adopted: 1991-06-12T00:00:00 Revised/Readopted: 07/09/97, 06/11/14, 06/09/15
Preparation of payroll, including time schedules and payroll periods, will be done in accordance with each employee's group labor agreement with the district. Employee health, accident, dental and other types of insurance will be provided as outlined in the agreements.
Mandatory payroll deductions will be withheld as required by state and federal law.
No other automatic deductions except those required by law will be made from an employee's pay without authorization of the manager of payroll and benefits.
Authorized payroll deductions will be made upon an appropriately submitted request from the employee.
The president is authorized to certify payrolls, and the manager of payroll and benefits is authorized to issue checks on the president's signature.
50.M - Tuition
Adopted: 1978-04-05T00:00:00 Revised/Readopted: 09/20/86, 09/11/91, 07/09/97, 03/13/02, 02/08/05, 06/11/14, 06/09/15
The Columbia Gorge Community College Board of Education shall set the tuition rate per credit for Wasco and Hood River County (in-district), out-of-district, other states, and international students.
Page 224 of 227
50.N - Capital Assets
Adopted: 1991-06-12T00:00:00 Revised/Readopted: 06/11/14, 06/09/15
Capital Assets are defined as items with a value (at time of acquisition) of $5,000 or more and a service life of more than one year. Capital Assets also include items gifted and/or donated to the college recorded at fair market value at the date of donation if valued at $5,000 or more. The Chief Financial Officer, or designee, will oversee an annual on-sight physical inventory of all assets. Each department is required to assist by making assets available and accessible in a timely manner.
Capital Assets will be recorded and reported on when acquired or removed from service. Please refer to the table of guidelines for length of depreciable life. The costs of normal maintenance and repairs that do not add to the value of functionality of the assets’ lives are not capitalized, but are expensed as incurred.
The Board of Education may, at any time, declare college personal property as surplus and authorize its disposal when such property is no longer useful to the college, unsuitable for school use, too costly to repair or obsolete.
If reasonable attempts to dispose of surplus properties fail to produce a monetary return to the college, the Board may dispose of them in another manner.
Depreciable life of an asset: (using straight-line method of asset depreciation)
Asset Category Estimated depreciable life
Land Not depreciable
Land Improvements 50 years
Buildings 50 years
Building Improvements 20 years
General Equipment and Furniture 10 years
Electronic Equipment 5 years
Page 225 of 227
It is the policy of Columbia Gorge Community College and
its Board of Education that there will be no discrimination or
harassment on the grounds of race, color, sex, marital
status, national origin, religion, age, disability, veteran
status, sexual orientation, or any other status protected by
applicable local, state, or federal law in any educational
programs, activities, or employment
Columbia Gorge
Community College
400 East Scenic Drive
The Dalles, OR 97058-3434
(541) 506-6000 | cgcc.edu
Page 227 of 227
Building Dreams Transforming Lives Strengthening the Community