ࡱ> @C  !"#$%&'()*+,-./0123456789:;<=>?BRoot Entry FAWorkbookzSummaryInformation(DocumentSummaryInformation8 \p brandi berg Ba==x8X@"1zCalibri1zCalibri1zCalibri1zCalibri1zCalibri1zCalibri1 zCalibri1zCalibri1h8zCambria1,8zCalibri18zCalibri18zCalibri1zCalibri1zCalibri1<zCalibri1>zCalibri1?zCalibri14zCalibri14zCalibri1 zCalibri1 zCalibri1zCalibri1 zCalibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)                                                                       ff + ) , *     P  P        `            a>   @ @   `f@ @   f@ @   @  @ @   @ @   @ @   @ @   @ @   `f@ @   f@ @  "0@ @   @ @   @ @   (@ @   `f@ @   f@ @   (@ @   (@ @   (@ @   (@ @   (a@ @   a@ @   a@ @   (@ @     @ @  "0@ @   @ @   (@ @   (@ @   (@ @   h@ @   h@ @   (  (  h  h    `@ @   $@ @   ,A@ @   ,D@ @   ,@ @   ,@ @   ,D@ @   ,@ @   ,@ @   l@ @   ,@@ @   l@ @   $@ @  ||rM}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-}  #0\);_("}-}  #0\);_("}-}  #0\);_("}-}  #0\);_("}-}  #0\);_("}-} #0\);_("}-} #0\);_("}-}- #0\);_("}-}> #0\);_("}A}? #0\);_(";_(@_) }-}@ #0\);_("}-}A #0\);_("}-}B #0\);_("}-}C #0\);_("}-}D #0\);_("}-}E #0\);_("}-}F #0\);_("}A}G #0\);_(";_(@_) }-}H #0\);_("}-}I #0\);_("}-}J #0\);_("}-}K #0\);_("}-}L #0\);_("}A}M #0\);_(";_(@_) }-}N #0\);_("}-}O #0\);_("}-}P #0\);_("}-}Q #0\);_("}-}R #0\);_("}-}S #0\);_("}-}T #0\);_("}-}U #0\);_("}-}V #0\);_("}-}W #0\);_("}-}X #0\);_("}-}Y #0\);_("}-}Z #0\);_("}-}[ #0\);_("}-}\ #0\);_("}-}] #0\);_("}A}^ #0\);_(";_(@_) }A}_ #0\);_(";_(@_) }-}` #0\);_("}-}a #0\);_("}-}b #0\);_("}-}c #0\);_("}-}d #0\);_("}-}e #0\);_("}-}f #0\);_("}-}g #0\);_("}-}h #0\);_("}-}i #0\);_("}-}j #0\);_("}-}k #0\);_("}-}l #0\);_("}-}m #0\);_("}A}n #0\);_(";_(@_) }-}o #0\);_("}A}p #0\);_(";_(@_) }-}q #0\);_("}-}+ #0\);_("}-}, #0\);_("}-}. #0\);_("}-}: #0\);_("}-}; #0\);_("}A}1 #0\);_(";_(@_) }A}2 #0\);_("?;_(@_) }A}3 #0\);_("23;_(@_) }-}4 #0\);_("}A}0 a#0\);_(";_(@_) }A}( #0\);_(";_(@_) }A}7 e#0\);_(";_(@_) }}5 ??v#0\);_("̙;_(@_)    }}9 ???#0\);_(";_(@_) ??? ??? ??? ???}}) }#0\);_(";_(@_)    }A}6 }#0\);_(";_(@_) }}* #0\);_(";_(@_) ??? ??? ??? ???}-}= #0\);_("}}8 #0\);_(";_(@_)    }-}/ #0\);_("}U}< #0\);_(";_(@_)  }A}" #0\);_(";_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("23;_(@_) }A}# #0\);_(";_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("23;_(@_) }A}$ #0\);_(";_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("23;_(@_) }A}% #0\);_(";_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("23;_(@_) }A}& #0\);_(";_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("L;_(@_) }A}  #0\);_("23;_(@_) }A}' #0\);_(" ;_(@_) }A} #0\);_("ef ;_(@_) }A} #0\);_("L ;_(@_) }A}! #0\);_("23 ;_(@_)  20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`wESheet1vSheet2|xSheet3;22UNIVERSITY OF ALASKAPROJECT BUDGETA. Professional Services Site Survey' Professional Services Subtotal B. Construction Art Construction Subtotal" Construction Cost per GSF Furnishings+ Equipment and Furnishings Subtotal& Administratice Costs SubtotalE. Total Project Cost( Total Project Cost per GSFF. Total Appropriation(s)Total GSF Affected by Project:) General Construction Contract(s) Equipment # Plan Review Fees / Permits9 Other (Interim Space Needs or Temp Reloc. Costs)#C. Building Completion Activity$ Project Plng, Staff Support Project Management /D. Owner Activites and Administrative Costs> Misc. Expenses: Advertising, Printing, Supplies, Etc." Construction Contingency $ Soils Testing & Engineering Special Inspections. Advance Planning, Program Development- Signage not in construction contract! Plan Review Fees/Permits& Maintenance Operation Support Move-In Costs$ Consultant: Design Services0 Consultant: Construction Phase Services< Consul: Extra Services (List:_____________________)8 Other (List:__________________________________)MAU: UAACampus: AnchorageProject #: $Prepared by: Stan Vanover6 Other Contractors: (Utilities Infrastructure)! Fixtures - IT Switch/etc5600 Seat Budget&Project Name: Seawolf Sports Arena#Building: Seawolf Sports ArenaFPA/LSDA BudgetAcct #: 564289(09)/512034/; Add'l Roadwork/Elmore & Wellness Connections, etcDate: May 23, 2011:= >?@\Y-@ w,sm!\QNDs$8V5j'Ց6GFY1jGs|lNosC^EM-'6G9%"[Ǯ/o6SوW/#%mY?t-C-컯eWy}XR|Zmr2yj; _9GoK=.SvV|ګK#mex<s2/2ȁ kNm$r9M\~/咔rl-.\F;jڬt䲌ywW'wo^ޣ-9" t2t^Ewm˾_.R?x:Sp|9^y^,B4ȏN6w.1޾9å_ k? lC]!4 {]uPzƹ(|z8!)A '9F " )C pĐ`t '8!'8Aw('8AsE NН0 NМpIG / pBNCR,)F'<~%@ S hq*0m :e$e|XGlPvlrR!{1cA'3cW$#@;ks3O_.G\ bF$,7$ .сKtK,~ (ZoFd,2EfuK\,p XKp$K/ $7-SltPO嵧[ I#p P4%p %u "p KقKKKݴl%xn%Kr-頖kL_qڱ*e]&>Q{eFV.{J.6.A_.K}.y \0[r %M/% / p"oxXM6Ik=\kā-Kx|.AO.KNW.ɹraK1 j v{8^(jKz,F_0K0v4K@a mKRl\ ?_5Θ%`4o W~ {qCW;]t{%=HqUj8brQ7RoZKwjV~Hwhv~Pju e7l"dXX333333?333333?&<3U} #} } } $} #} $} } 4  , ;  @0 J0 J0 ; , , , , , , , , , , , , , , , , , , , , , , , , ,dd S TTUSTTUM??GAM??GA N,@H N@H N% @@HN@@H D- 1CDC D& (CDC D' /CDC F > f@qA F>>B O B Y. I+ OBYI L Cgg LCJJ D Ch~ oxGA DCJJ D! C hORAoSA DCJJ D" Ch~ o`&ADCJJ D# ChoDCJJ DCh@o@DCJJ DCh@o@DCJJ D Ch~ ojADCJJ DC~ hoDCZZ D$ CiiDC[\ DC#jRA- % #j%yaA' % PEKJ P EggVCJJ DkLAhEDCJJ D)Ch'AhADCJJ D0 Cl~ lCADCJJ DClpWAlSDCJJ QC#m'2A, %#m༎A %DCZZ RB~ nx@!n$I$|@, DD QC[\ L EggRB^^ ChAhALCJJ Dh 3AhOBADCJJB X0:0:::@F0<@<0@@<B0x06@<@x]0@ ,! ," ,# ,$ ,% ,& ,' ,( ,) ,* ,+ ,, ,- ,. ,/ ,0 ,1 ,2 ,3 , D* h~ hA DCJJ !D !h0Ah'A!DCZZ "D "Chh"QC[\ #D #Ch~ #h@#PEKJ $e$C$h"Ah\%A$DCJJ %D %Cll%DCJJ &e &Ch~ &hj@&DCJC 'Q 'C#'mKHA %&#'mRA %&'DCZX (P (Eoo(QC[\ )V )Chh)OB]] *L*C*hNAhV*QC_^ +D +Cll+OB]] ,Q ,C#,mNA' %)+#,mnQA %)+ -O -B1-mA.DDD'D,1-mA.DDD'D,-`W`` .Q .C!.p;;@ D-D !.n4և`@- D-D .`W`` /O/B/mAm /Wcc0`Wbb1aWcc2`W``3`W``,R|860<@0<x00@0ft>>@`b  ggD  x  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333? &<3U>@ggD  y  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?&<3U>@ggD  Oh+'0HP`t snabt20 brandi bergMicrosoft Excel@JT@ v@՜.+,0 PXt | OIT User Services Sheet1Sheet2Sheet3  Worksheets F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj r