ࡱ> 7  !"#$%&'()*+,-./01234569:;<=>?@ABCRoot Entry Fh`{٨`8Workbook reMsoDataStore P ڧ` ר`XILLPWJNKW==2P ڧ` ר`Item  Properties7mEYCDDTGNMA==2P ڧ` ר`Item EPropertiesIOSummaryInformation( ODocumentSummaryInformation8SCompObjXk T8\p Kaser, Dale Ba==[X/#8X@"1Arial1Arial1Arial1Arial1Arial1.Times New Roman1.Times New Roman1.Times New Roman1Arial1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1Courier1Arial1Calibri1 Calibri1(Calibri14(Calibri1 (Calibri1Calibri1(Calibri1,8(Calibri18(Calibri18(Calibri1>(14(1<(Calibri1?Calibri1h8Cambria1Calibri1 Calibri1.>(Times New Roman1.>(Times New Roman1.>(Times New Roman"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)% [$-F800]dddd\,\ mmmm\ dd\,\ yyyy 0.0%[$-409]d\-mmm;@ "$"#,##0                                                                      ff + ) , *     P  P    !   " ` #           $   % & a> ' "        &     !* !*      %# % @ @ % % ! (! )! (# (# )&! *&! *! %  &       H & ( # %   * %    #  !  #   #        # #  &!\  @      "  `   h  "   %#@  !X  # %   L   L   L  & L   !  "x@ @ +    & @  %    # %" ||O }A}  yyyy_(*ef;_(@_) }A}  yyyy_(*ef;_(@_) }A}  yyyy_(*ef;_(@_) }A}  yyyy_(*ef;_(@_) }A}  yyyy_(*ef;_(@_) }A}  yyyy_(*ef ;_(@_) }A}  yyyy_(*L;_(@_) }A}  yyyy_(*L;_(@_) }A}  yyyy_(*L;_(@_) }A}  yyyy_(*L;_(@_) }A}  yyyy_(*L;_(@_) }A}  yyyy_(*L ;_(@_) }A}  yyyy_(*23;_(@_) }A}  yyyy_(*23;_(@_) }A}  yyyy_(*23;_(@_) }A}  yyyy_(*23;_(@_) }A}   yyyy_(*23;_(@_) }A}!  yyyy_(*23 ;_(@_) }A}"  yyyy_(*;_(@_) }A}#  yyyy_(*;_(@_) }A}$  yyyy_(*;_(@_) }A}%  yyyy_(*;_(@_) }A}&  yyyy_(*;_(@_) }A}'  yyyy_(* ;_(@_) }A}(  yyyy_(*;_(@_) }}) } yyyy_(*;_(@_)    }}*  yyyy_(*;_(@_) ??? ??? ??? ???}-}/  yyyy_(*}A}0 a yyyy_(*;_(@_) }A}1  yyyy_(*;_(@_) }A}2  yyyy_(*?;_(@_) }A}3  yyyy_(*23;_(@_) }-}4  yyyy_(*}}5 ??v yyyy_(*̙;_(@_)    }A}6 } yyyy_(*;_(@_) }A}7 e yyyy_(*;_(@_) }x}= yyyy_(*;_(  }}> ??? yyyy_(*;_(??? ???  ??? ???}-}@  yyyy_(*}U}A  yyyy_(*;_( }-}B  yyyy_(*}(}Ief yyyy_(*}(}Jef yyyy_(*}(}S  yyyy_(*}(}T  yyyy_(*}(}U  yyyy_(*}(}V  yyyy_(*}(}W  yyyy_(*}(}X  yyyy_(*}(}Y  yyyy_(*}(}`  yyyy_(*}(}bef yyyy_(*}(} yyyy_(* 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 % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Normal 2 9Normal 5:Normal_04_assumptions2(;#Normal_MU&HEIop fy05 revised pres 2$<Normal_ULC Presentation 1 21 03 =Noteb Note   >OutputwOutput  ???%????????? ????$Percent @Title1Title I}% ATotalMTotal %OOB Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`-< AssumptionscSheet3S2. Fiscal Year 1 Fiscal Year 2 Fiscal Year 3 Fiscal Year 4 Fiscal Year 5 UndergraduateGraduate School Financial Aid Tuition RateMARQUETTE UNIVERSITY ENROLLMENT!Undergraduate Students Headcount:Continuing UndergraduatesTotal Undergraduates ( Fall) Credit Hours:!Undergraduate summer Credit HoursGraduate Summer Credit HoursREVENUESTuition Increase:Undergraduate (Fall & Spring)"Graduate school ( Fall & Spring)!Summer (all Programs) & Part-TimeDISCOUNT Dental School Law SchoolEXPENSES Compensation Salary PoolFringe benefits:Discretionary Expenses-New Program Financial Projections AssumptionsFreshmenFall to Fall retention %New Continuing Total Graduate and ProfessionalsTotal Credit HoursSupplies Telephone Advertising and Public RelationsAdministrative ExpensesTravel and EntertainmentCopyingProfessional FeesOther,Graduate and Professional Students Headcount27 M89U9s:;TccRB T8 >MZc  dMbP?_*+%&?'?(?)?M\\v-uniflowprd\ST215-IRC5045 odXXLetterCanon Canon iR-ADV C5045/5051 PCL5cF>ddd      d d d d dd    dd@@d  d  d dd d"eddd      !"#$%&'()*+,-./0123456789:;<=>?@ABCd"    @  !"#$%&'()*+,-d.d/d0123456789:;<=>?@ABCDEFGHIJKLMNd     d !"#$%&d!dddd!      d dd    d     dAdK8 @o @*/ o @*/ A^XXdd Arial\CNZSRGBC.ICC\CNZSRGBC.ICC\CNZSRGBC.ICC CONFIDENTIALCONFIDENTIALHArialDefault SettingsXd     #$%&"DXX??&U} $} } $(} I} $ } }  } }  } m} $ } } $> w w w ;v y , , , ,  ,  ,  ,  ,  , , ,,,,,,,,,,,,,,,,,     sstu uwu u u MxE C C  C   C  HHHHHHHHH I J{KKKLLL M DDMMMFF FF DDNNNFN N N F D  D~ O P" O  D D  F" O  D D " O D D " O D D  F D  D# N %  N# N  %  F# N % # N % # N %  R S  TUUVWVXVYV  RSTUUVWVXVYV \- ]]ZZ^^[ Z Z\ ]!]ZZZZZZZZZ \ ]"]~ OP"O DDF"O DD" O DD " O D D \ ]#]#z  %N#z %F#z %# z % # z % \ S ]ZZVWVXVYV \]]ZZ^^[ Z Z MDDQQFFF QM ]]__[[[ Q QF ]]__[[[G_G_ F ]$]# %_# %[# % G#  %  G#  % DS|__`[`G`X` bb]ccLLL cde}ccLLL c M"e}FFFd D }FFFd D }FFFd D }FFF$de}FFF M"D]FFFD l.."6~(0B6":66.0B6 "0$4<<<( ,!,",#,$,%,&,',(,),*,+,,,-,.;/;0 ,1 ,2 ;r3 ,r4 ,r5 ,r6 ,r7 ,r8 ;r9 ,r: ,r; ,r< ,r= ,r F D ]!F !D !]"F "D"]fffffff " f#FD]fffffff # f$DD]iiFFF$ i %b%b]iiFFF% i &M&]iiFFF& i'D 'D']hhjkjljmj (D (D(]hhjkjljmj )D )D)]hhjkjljmj *D *D*]hhjkjljmj +DD]iiFFF+ i ,b,b]nnFFF, F -M-DnnFFF- F.a .D.DffoFoojoj /a /D/DppFFF/ F0DgDppFFF0 F 1M1DppFFF1 F2] 2%2]~~^2 2 3] 3&3]~~^^^3 ^4] 4'4]^ 5] 5(5]^ 6] 6)6]^ 7] 7*7]^ 8] 8+8]^ 9] 9,9] :]q] ;]q] <]]~~~^~< ~< ~=]]]~~^^^= ^@$D<<<($0.6666$0.68$.B8666666"".>@rr    7ggD T8 d  dMbP?_*+%&?'?(?)?"?? &U>@7ggD   !"#$%&'()*+,-./012345689:;<=>? This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision. DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm Oh+'0HPh| ozminkowskil Kaser, DaleMicrosoft Excel@d\@Gr@lz`՜.+,0 PXx  Ӱ  AssumptionsSheet3  Worksheets FMicrosoft Excel 2003 WorksheetBiff8Excel.Sheet.89q