ࡱ> HG \pBob Lash Ba==x[;!8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1QTahoma1QTahoma"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)                + ) , *      " "  " " `Sheet1kSheet2lSheet3ZR 3  @@  qCQ1 '05Q2 '05Q3 '05Q4 '05Q1 '06Q2 '06Q3 '06Q4 '06 UtilitiesLiability Insurance RevenueExpensesQuarterly Expense TotalsAnnual Expense TotalsAnnual Revenue Totals Annual Net"STAR Lab Site 515 Restoration Fund+Gifts/ Friends of the Bracewell Obs. Assoc.Satellite Tracking Upgrades/Control Room and Delay Line Shelter RestorationElectricity (PG&E Schedule A-1)Water (PA Schedule W-4)"Trash Collection (PA Schedule R-2)Sewage (PA Schedule S-2)DSL Connectivity Phone Line"Control electronics and WEG motorsDBW900 gear reducer upgrade&For remote (SSH) motion control serverMaterials and equipment rentalsQ1 '07Q2 '07Q3 '07Q4 '07-Shelter roof repair. Air quality restoration,,Site 515 Restoration and Upgrade 3 YR Budget+Grounds Maintenance Equip. & Misc. SuppliesAdministrative LaborRestoration and Upgrade LaborMaintenance Labor Grounds maintenance Equipment Maintenance Facilities Maintenance Project Management Building Restoration Labor' Electronic Systems Restoration Labor$ Dish Restoration Labor (5 dishes)& LEO Tracking Upgrade Labor (1 dish)Labor (Contract)Quarterly Contract Labor Totals G & A LaborEnding Cash Contingency Reserve Security Lighting Control Room Lighting Control Systems Antenna PowerCooling (1,500 sq ft)Heating (1,500 sq ft)*$4 million per occurrence liability policy-Dish Restoration Materials and Equip. Rentals!Fence for Site Access Restriction'Barbed wire fencing & locked drive gateDRAFT, Updated 4/30/05) --------------------------------------*Maintenance Labor (Equip., Facil, Grounds)-Shelter roof repair. Air quality restoration.BR Txk 1 xk    a h /" 3w #$MwGw$|Data(Н0wNwjw@ 6 N$Xazp0#$~~#$i]4@'$S0,t00 /" N0P@ 1 2N2ͳ@ 3N3@@ 4 4#N4@@ 5%N5r@r@r@r@r@r@r@r@r@r@ 7 )79 %!6D7777 -L7*@77@#77۵ @#77۵'@#775`@#77 5`@#77 5`@# 77 ۵'@# 77 5`@# 77 5`@# 7 9#9"MA; %77#9 uA; %77 #9 A; %77  ;!;W^@= D D9!; Pޮ[= D D9 !; ve9 D D9  =4=W^@9 D;!= 9C@= D=D; != Ҋ@= D= D;  ?@:~*q{``}n`nnn``n`}w@T0ABCDEFGHIJ@KLM@NOPQ$RS0TUwVWXYZw@[w\]^T0_ @$AGDDRAFT, Updated 4/30/05BCCT@X@\@ D E FF@GDF G#GAI %#GAI % #GAI % H I#IA %FG#IAF %FG#IAG %FGJK L M N1O O&#O+@A %#O+@ % #O+@ % P P'#P@$@ %#P@$@ % #PO@ % Q QA#QL@ %#QL@ % #QL@ %  R S#S+nX@ %#&#S,nX@S %#& #S,nX@S %#&  T9Tp@STT] -#T@T %'' #T@T %''  U:UX@TT#UX@U %(( #UX@U %((  VV@@UTV@@YVVb -V@@YVVb -  WW\@VTWl@VVWl@VV XX43333]@WTX43333m@WVX43333m@WV Y YYn@XTY~@XVY~@XV ZZn@YTZ~@bVZ~@bV [ [;[@@ZT[@@ZV[@@ZV \< \\@[T\L@[V\L@[V ]= ]>]P@\T]\V]\V ^ ^ ^ ^ _#_ͳ@] %22_]V_]VDY l< & C  {kkykyyy8`T0abdfh `#`@@_ %33`_V`_V a aB#a@` %44a`Va`V b%#b@a %55b@aVb@aV d#d"MAf %Lb#duAf %Lb#dAf %Lb ff!fW^@h DIDd!fPޮ[h DIDd!fveh DIDd h4hW^@dDf!h9C@d DhDf!hҊ@b DhDf`dss (  x  6M$XPP? i]4@M$ ̱sNJf Q<RBob Lash: Assumes equivalent of 2 persons at 5 hours per week at $150K per year < 5 lQmaxx  6LN$XPP? i]4@LN$ Q hIޅ!>gX G<HBob Lash: Assumes 10 hours per week clerical time at $48K per year rate< 5 6Gxx  6N$XPP? i]4@N$( 򀅒ZO =X C<DBob Lash: Assumes 4 people at $60K per year, 10 hours per week each< 5 /Cxx  6O$XPP? i]4@O$ ԝ-vD)'ZX A<BBob Lash: Assumes 1 person at $60K per year at 10 hours per week < 5 *Aexx  6xO$XPP? i]4@xO$x s6z.@~4~31X A<BBob Lash: Assumes 2 persons at $60K per year at 10 hours per week< 5 $Axx  6O$XPP? i]4@O$  eQNswN_$eX C<DBob Lash: Assumes 4 people at $60K per year, 10 hours per week each< 5 /Cxx  6@P$XPP? i]4@@P$  7 DXX ?<@Bob Lash: Assumes 1 person at $60K per year at 5 hours per week< 5 ?xx  6P$XPP? i]4@P$p  5bq[PE$;ǢX @<ABob Lash: Assumes 1 person at $60K per year at 10 hours per week< 5 @xx   6Q$XPP? i ]4 @Q$  :W9A<;־X A<BBob Lash: Assumes 1 persons at $30K per year at 10 hours per week< 5 $ABob LashBob LashBob LashBob LashBob LashBob LashBob LashBob Lash Bob Lash>@  jl  dMbP?_*+%"??$3U>@  gm  dMbP?_*+%"??$3U>@ Oh+'0@H\p  Bob Lash  Bob Lash Microsoft Excel@')gB@1՜.+,D՜.+, PXd lt| 3j Sheet1Sheet2Sheet3  Worksheets 6> _PID_GUIDAN{BC39AA8B-7072-4877-8BD0-A1D6D00BD751}  !"#$%&'()*+,-./012345689:;<=>@ABCDEFRoot Entry FWorkbookmSummaryInformation(7DocumentSummaryInformation8?