ࡱ> ]\ g2ɀ\p smsuadmin Ba==jF{*8X@"1JCalibri1JCalibri1JCalibri1JCalibri1JArial1JArial1JArial1JArial1JArial1@JArial1JArial1JArial1JCalibri1 JCalibri1JCalibri14JCalibri1 JCalibri1JCalibri1JCalibri1,8JCalibri18JCalibri18JCalibri1>141<JCalibri1?JCalibri1h8JCambria1JCalibri1 JCalibri1JArial1JArial1JCalibri1JCalibri1JArial1 JArial1JArial1JArial1JArial1 JArial1 JArial1 JArial1 JArial1 JCalibri1h>JArial1h JArial1JArial1JCalibri1JArial"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_) "$"#,##0.00                                                                       ff  +  )  ,  *     P  P        `            a>    ,   H "x  @      H ! H ", @ @ + "@ @  "@ @  , @ @  "@ @  , @ @  "@ @  ""@ @  ", @ @  , @ @   @ @        " "      ,  #      #  $  %    &    #    ' >  > ( > (">   '    (  ("    (, > $  ,  " ," " , @ @ + +"@ @ + ,  ,#@ @ + ,  ,# +" " , @ @ +   &# %, @ @ + '    ) # % %,@ @ + *" *!> *">     # "       * > * > + >  " !  +#@ @ +  +  +  ," "" ",  ",  ," ,"   ,  !  " " ," ,  #  ! # "@ @  "@ @   > ,  , @ @ + *"> * >  , @ @ + # ! %, @ @ + "@ @  "@ @  "@ @  " .# /  / @ @  ! !@ @   "@ @ +  "@ @ +  "@ @ + ) ,"@ @  ,"@ @  ,"@ @  " "@ @  "@ @  "@ @  # #@ @  "@ @  "@ @  "@ @  @ @  @ @  @ @  "@ @  "@ @  "@ @  "@ @  "@ @  "@ @  -"> @ @  @ @  @ @  @ @  @ @  @ @  " 0! ||wB}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-}  00\);_(*}-}  00\);_(*}-}  00\);_(*}-}  00\);_(*}-}  00\);_(*}-} 00\);_(*}-} 00\);_(*}A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef ;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L ;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A}  00\);_(*23;_(@_) }A}! 00\);_(*23 ;_(@_) }A}" 00\);_(*;_(@_) }A}# 00\);_(*;_(@_) }A}$ 00\);_(*;_(@_) }A}% 00\);_(*;_(@_) }A}& 00\);_(*;_(@_) }A}' 00\);_(* ;_(@_) }A}( 00\);_(*;_(@_) }}) }00\);_(*;_(@_)    }}* 00\);_(*;_(@_) ??? ??? ??? ???}-}+ 00\);_(*}-}, 00\);_(*}-}- 00\);_(*}-}. 00\);_(*}-}/ 00\);_(*}A}0 a00\);_(*;_(@_) }A}1 00\);_(*;_(@_) }A}2 00\);_(*?;_(@_) }A}3 00\);_(*23;_(@_) }-}4 00\);_(*}}5 ??v00\);_(*̙;_(@_)    }A}6 }00\);_(*;_(@_) }A}7 e00\);_(*;_(@_) }}8 00\);_(*;_(@_)    }}9 ???00\);_(*;_(@_) ??? ??? ??? ???}-}: 00\);_(*}-}; 00\);_(*}U}< 00\);_(*;_(@_)  }-}= 00\);_(*}(}> 00\);_(*}(}? 00\);_(*}(}@ 00\);_(*}(}A 00\);_(*}-}B 00\);_(*}-}C 00\);_(*}-}D 00\);_(*}}E}<}F 00\);_(*;_(}<}G 00\);_(*;_(}<}H 00\);_(*;_(}<}I 00\);_(*ef;_(}<}J 00\);_(*ef;_(}<}K 00\);_(*ef;_(}A}L 00\);_(*;_(@_) }<}M 00\);_(*;_(}<}N 00\);_(*;_(}<}O 00\);_(*;_(}<}P 00\);_(*;_(}(}Q 00\);_(*}-}R 00\);_(*}-}S 00\);_(*}(}T 00\);_(*}(}W 00\);_(*}(}X 00\);_(*}(}Y 00\);_(*}(}Z 00\);_(*}-}[ 00\);_(*}(}\ 00\);_(*}(}] 00\);_(*}(}^ 00\);_(*}(}_ 00\);_(*}(}` 00\);_(*}(}a 00\);_(*}(}b 00\);_(*}(}c 00\);_(*}(}e 00\);_(*}<}f 00\);_(*;_(}A}g 00\);_(*;_(@_) }<}h 00\);_(*;_(}<}i 00\);_(*;_(}-}j 00\);_(*}(}k 00\);_(*}-}l 00\);_(*}(}m 00\);_(*}(}n 00\);_(*}-}o 00\);_(*}<}p 00\);_(*;_(}(}q 00\);_(*}(}r 00\);_(*}(}s 00\);_(*}(}t 00\);_(*}(}u 00\);_(*}<}v 00\);_(*;_(}<}w 00\);_(*;_(}(}x 00\);_(*}<}y 00\);_(*;_(}(}z 00\);_(*}(}{ 00\);_(*}(}| 00\);_(*}(}} 00\);_(*}<}~ 00\);_(*;_(}(} 00\);_(*}(} 00\);_(*}<} 00\);_(*;_(}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}<} 00\);_(*;_(}(} 00\);_(*}<} 00\);_(*;_(}<} 00\);_(*;_(}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}<} 00\);_(*;_(}<} 00\);_(*;_(}A} 00\);_(*;_(@_) }<} 00\);_(*;_(}-} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}}}-} 00\);_(*}-} 00\);_(*}(} 0T00\);_(*}(} 0T00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}(} 00\);_(*}A} 00\);_(*;_(@_) }(} 00\);_(*}<} 00\);_(*;_(}<} 00\);_(*;_(}<} 00\);_(*;_(}(}00\);_(*}(} 00\);_(*}(} 00\);_(*}<} 00\);_(*;_(}<} 00\);_(*;_(}<} 00\);_(*;_(}<} 00\);_(*;_(}(} 00\);_(*}-} 00\);_(*}-} 00\);_(*}(}00\);_(*}(}00\);_(*}(}00\);_(*}(} 00\);_(*}<} 00\);_(*;_(}<} 00\);_(*;_(}<} 00\);_(*;_(}(} 00\);_(*}<} 00\);_(*;_(}<} 00\);_(*;_(}<} 00\);_(*;_(}(} 00\);_(*}(} 00\);_(*}<} 00\);_(*ef;_(}<} 00\);_(*ef;_(}<} 00\);_(*ef;_(}<} 00\);_(*ef;_(}<} 00\);_(*ef;_(}<} 00\);_(*ef;_(}A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }<} 00\);_(*f;_(}<} 00\);_(*eff;_(}<} 00\);_(*eff;_(}<} 00\);_(*eff;_(}<} 00\);_(*eff;_(}<} 00\);_(*eff;_(}<} 00\);_(*eff;_(}(} 00\);_(*}(} 00\);_(* 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`hNon Credit Course  ;Z8RHVariable CostsTotal Variable Cost Course Title:MileageMealsLodgingSupplies Speaker Fees MarketingSource: Overload Rate Faculty Name # CreditsExtra Duty Days Requested:Other Operating Expenses:Other Fixed Costs # Days Daily RateOther Generated Revenue Student EnrollmentsCourse Information:Amount!List any outside funding sources:>Is this a joint venture between departments or outside groups?1List details regarding expense and revenue splits Name/CompanyRevenue Generated:Expenses Anticipated:8List any peripheral or secondary benefit to this course?&List any specific space requirements? /Will scholarships be available for this course?Contact Person: 25% of Variable Cost3 Overhead (facilities, nonfaculty assistance, etc.) Adjunct RateWill this be an ongoing course?Rent ExpCash Flow SummaryFaculty SalaryOverload SalaryAdjunct SalaryExpenses,SMSU Non-Credit Revenue Generation Structure,Adjunct Employees Requested ( $1,200/credit) BFaculty Overload Requested (if rate it unknown, use $1,800/credit) #Tuition Rates - Based on Enrollment)Tuition rate/credit must be a minimum of 'Estimated Tuition - Based on EnrollmentEstimated Profit or Loss  Revenue Based on Other Revenue 8Based on estimated expenses, enrollment and tuition rateBenefits @ 15%7(If renting space, please include rental expense below)Contact Email:Contact Phone Number:Anticipated Tuition Rate: Anticipated # of Students: Enrollment of ;Is this a contract course? (Paid for by a company/employer)Extra Duty DaysLump SumNon State Employee - Lump Sum &Non State Employee - Lump Sum ContractSubject/Course # Begin Date of CourseEnd Date of CourseGo or No Go DateP(Date a decision will be made regarding sufficient enrollment to run the course)Benefits @ 7.65%J_ :`y`VabacdeyfccB g2ɀ \_mK  dMbP?_*+%,(&ffffff?'ffffff?(= ףp=?) ףp= ?MHP LaserJet Professional P16064 oXSDDMHP LaserJet Professional P1606dZ(d4"ZXX333333?p= ף?&ܣcU} } }  }  } $}  } $ } I }  } $} $ } I} $ \vRR,R,R,R,R,RhSYR ,B ,B ,E ,B ,B,B,S ,j l ,[ ;S Yj l ,C o ,D [ ,R ,C ,C @ ,B ,B +[ \A\[ \\[ \ ][ \7][ \8 ]Q BQoWTTTTT ^ W WC WG SSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS W WD WG SSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS V WE WG F   W W$ WTH S SSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS W W WT SSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS WV d6UUUUV SSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSW WWTTTG kW WTTTTWlkWWWWeeeeee fghiihhhgkmnnmmm[ \9\TTI\\[WZYZWW W:ZTTJoWo\\cTTZT\ a aa  bb\ c K\\[\ c K\\[>>>>>?bbR@ @@AAATWSW  A KSDl(0000F&&<*&(,2( 0 08000 YB! ,B" ,S# ,B$ S% ,B& B' ,S( g) S* ,R+ ,[, ,C- ,C. o/ ,R0 ,[1 ,C2 ,C3 o4 ,R5 ,R6 ,C7 o8 ,R9 ,R: ,C; o< YR= ,C> ,C? ,C W < K S!W !!S"WWWTTTTX#` #\#RRRRLWS$` $\ $RRR $W%`\S&`\S'`W (f(hhhhphh)q````r``*a *a-*bbbbb +_\ + +s +t +\ +\,\\MN",FH D,D,,[-\\MN"-F, D-D--[.WW/b /a,/bbbb 0\\ 0 0s 0t 0u#0\1\\MN"1F- D1D11[2\\MN"2F1 D2D22[3WW4b 4a 4bbbb 5ba 5 5s 5t 5u5b6\\MN"6FJ D6D66[7WW8b 8a@8bbbb 9ba 9 9st 9u>9b:\\N:FLD::[;WW <a<bbbbb=\ =c =O[ =c=O =c=O>\ >c >O[ >c>O >c>P?\ ?c ?O[ ?c% ?O[D l6006&.PHH.PHH.PH.DB&VV@ ,oA B ZC hD JE ,RF ,RG ,RH ,RI ,RJ ,RK ,RL ,RM SN ,RO ,RP ,RQ ;SR ,RS hT U ,V ,RW wX hRY Z [[ ,R @WZz @Zz A&AB C*CD DD Eb Eb'Eb Eu( E5E Fbb\"FL D-D,F&FwFDF333333?F"FvP DFDF Gbbb GW) GGG Hbb\"HvH D1D2&HwFDH/$?Hx"HvF DHDH Ibbb IZ= I5I Jbb\Jy2D6&JwJDJ333333?Jz"JvH DJDJ Kbbb KZ? K5K Lbb\LyZD:&LwLDL333333?Lz"LvJ DLDLM``W{ M|zzNb Nb Nb` N}WFN~60D=D>D?D=D=D>D?D>N ObbbbOb`` Pbbbbb P#PR %EOD= QQ R R"RR R!&RXDP?RS T0T U U2UND UU$UUDDUVbbbb V3V"V~U DD V`` W1W Xbb Xb4Xb Xb``.XZDUDVDRDPX ` Y.Y Z\\\ Z;ZVD Z/ Z*Z DPDRDZ[bbbb[b```` <] ((2H666"&I(n(`(r(>@`b  99::KK%&!!!!66++,,--00112255QQZZVVAADDEEGGIIb(b(Pgg@ Oh+'0HPdx  beukelman smsuadminMicrosoft Excel@ۭ@t@D՜.+,0 PXh px SMSU Non Credit Course'Non Credit Course'!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKMNOPQRSUVWXYZ[Root Entry F Q8WorkbookSummaryInformation(LDocumentSummaryInformation8T