ࡱ > 7
! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 9 : ; < = > ? @ A B C R o o t E n t r y F h`{٨`8 W o r k b o o k re M s o D a t a S t o r e P
ڧ`
ר` X I L L P W J N K W = = 2 P
ڧ`
ר` I t e m
P r o p e r t i e s 7 m E Y C D D T G N M A = = 2 P
ڧ`
ר` I t e m
E P r o p e r t i e s I O S u m m a r y I n f o r m a t i o n (
O D o c u m e n t S u m m a r y I n f o r m a t i o n 8 S C o m p O b j X k T8 \ p Kaser, Dale B a = = [X/#8 X@ " 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 A r i a l 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 . T i m e s N e w R o m a n 1 C o u r i e r 1 A r i a l 1 C a l i b r i 1 C a l i b r i 1 (C a l i b r i 1 4 (C a l i b r i 1 (C a l i b r i 1 C a l i b r i 1 (C a l i b r i 1 , 8 (C a l i b r i 1 8 (C a l i b r i 1 8 (C a l i b r i 1 > ( 1 4 ( 1 < (C a l i b r i 1 ? C a l i b r i 1 h 8 C a m b r i a 1 C a l i b r i 1
C a l i b r i 1 . > (T i m e s N e w R o m a n 1 . > (T i m e s N e w R o m a n 1 . > (T i m e s N e w R o m a n "$"#,##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_(* }( } I ef yyyy_(*}( } J ef yyyy_(*}( } S
yyyy_(*}( } T
yyyy_(*}( } U
yyyy_(*}( } V
yyyy_(*}( } W
yyyy_(*}( } X
yyyy_(*}( } Y
yyyy_(*}( } `
yyyy_(*}( } b ef yyyy_(*}( } yyyy_(*
20% - Accent1M
2 0 % - A c c e n t 1 ef %
20% - Accent2M "
2 0 % - A c c e n t 2 ef %
20% - Accent3M &
2 0 % - A c c e n t 3 ef %
20% - Accent4M *
2 0 % - A c c e n t 4 ef %
20% - Accent5M .
2 0 % - A c c e n t 5 ef %
20% - Accent6M 2
2 0 % - A c c e n t 6 ef %
40% - Accent1M
4 0 % - A c c e n t 1 L %
40% - Accent2M #
4 0 % - A c c e n t 2 L渷 %
40% - Accent3M '
4 0 % - A c c e n t 3 L %
40% - Accent4M +
4 0 % - A c c e n t 4 L %
40% - Accent5M /
4 0 % - A c c e n t 5 L %
40% - Accent6M 3
4 0 % - A c c e n t 6 Lմ %
60% - Accent1M
6 0 % - A c c e n t 1 23 %
60% - Accent2M $
6 0 % - A c c e n t 2 23ږ %
60% - Accent3M (
6 0 % - A c c e n t 3 23כ %
60% - Accent4M ,
6 0 % - A c c e n t 4 23 %
60% - Accent5M 0
6 0 % - A c c e n t 5 23 % !
60% - Accent6M 4
6 0 % - A c c e n t 6 23 % " Accent1A A c c e n t 1 O % # Accent2A ! A c c e n t 2 PM % $ Accent3A % A c c e n t 3 Y % % Accent4A ) A c c e n t 4 d % & Accent5A - A c c e n t 5 K % ' Accent6A 1 A c c e n t 6 F % ( Bad9 B a d % ) Calculation C a l c u l a t i o n } % *
Check Cell
C h e c k C e l l % ??? ??? ??? ??? + C o m m a ,( C o m m a [ 0 ] -& C u r r e n c y .. C u r r e n c y [ 0 ] / Explanatory TextG 5 E x p l a n a t o r y T e x t % 0 Good; G o o d a % 1 Heading 1G H e a d i n g 1 I}% O 2 Heading 2G H e a d i n g 2 I}% ? 3 Heading 3G H e a d i n g 3 I}% 23 4 Heading 49 H e a d i n g 4 I}%
5 Inputu I n p u t ̙ ??v% 6 Linked CellK L i n k e d C e l l } % 7 NeutralA N e u t r a l e % " N o r m a l
8 Normal 2
9 Normal 5 : Normal_04_assumptions2( ; # Normal_MU&HEIop fy05 revised pres 2$ < Normal_ULC Presentation 1 21 03 = Noteb
N o t e > Outputw O u t p u t ???% ??? ??? ??? ??? ?$ P e r c e n t
@ Title1 T i t l e I}%
A TotalM T o t a l % O O B Warning Text? W a r n i n g T e x t % X T a b l e S t y l e M e d i u m 9 P i v o t S t y l e L i g h t 1 6 ` -< Assumptions c Sheet3 S 2 .
Fiscal Year 1
Fiscal Year 2
Fiscal Year 3
Fiscal Year 4
Fiscal Year 5
Undergraduate Graduate School
Financial Aid Tuition Rate MARQUETTE UNIVERSITY
ENROLLMENT! Undergraduate Students Headcount: Continuing UnderĴý Total UnderĴý ( Fall)
Credit Hours:! Undergraduate summer Credit Hours Graduate Summer Credit Hours REVENUES Tuition Increase: Undergraduate (Fall & Spring)" Graduate school ( Fall & Spring)! Summer (all Programs) & Part-Time DISCOUNT
Dental School
Law School EXPENSES Compensation Salary Pool Fringe benefits: Discretionary Expenses- New Program Financial Projections Assumptions Freshmen Fall to Fall retention % New
Continuing Total Graduate and Professionals Total Credit Hours Supplies Telephone Advertising and Public Relations Administrative Expenses Travel and Entertainment Copying Professional Fees Other, Graduate and Professional Students Headcount 2 7 M8 9 U 9 s: ; T c c R B
T8 > M Z c
d MbP?_ * + % & ?' ?( ?) ?M \ \ v - u n i f l o w p r d \ S T 2 1 5 - I R C 5 0 4 5
od X X L e t t e r Canon C a n o n i R - A D V C 5 0 4 5 / 5 0 5 1 P C L 5 c F> dd d
d d
d
d d d
d d@@ d d
d d d d" eddd
!"#$%&'()*+,-./0123456789:;<=>?@ABC d"
@
!"#$%&'()*+,-d.d/d0123456789:;<=>?@ABCDEFGHIJKLMN d
d !"#$%& d! d d d d!
d
dd
d
dA d K8 @ o
@ * /
o
@ * /
A^ XX d d A r i a l \CNZSRGBC.ICC \CNZSRGBC.ICC \CNZSRGBC.ICC C O N F I D E N T I A L C O N F I D E N T I A L H A r i a l D e f a u l t S e t t i n g s X d
#$%& " D XX ? ? & U } $ } } $( } I } $
} }
} }
} m }
$
} } $ >
w
w
w
; v
y
,
,
,
,
,
,
,
,
,
,
, , , , , , , , , , , , , , , , ,
s s t u u w u
u u M x E
C
C
C
C
H H H H H H H H H
I
J { K K K L L L
M D D M M M F F
F F
D D N N N F N
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 T U U V W V X V Y V R S T U U V W V X V Y V
\ -
] ] Z Z ^ ^ [
Z
Z \
] ! ] Z Z Z Z Z Z Z Z Z \
] " ] ~
O P " O D D F " O D D "
O
D D
" O D
D \
] # ] # z
% N # z
% F # z
% #
z
%
# z
% \
S ] Z Z V W V X V Y V \ ] ] Z Z ^ ^ [
Z Z
M D D Q Q F F F
Q M
] ] _ _ [ [ [
Q Q F
] ] _ _ [ [ [ G _ G _ F
] $ ] #
% _ #
% [ #
% G #
%
G #
% D S | _ _ ` [ ` G ` X `
b b ] c c L L L
c d e } c c L L L
c
M " e } F F F d
D } F F F d
D } F F F d
D } F F F $ d e } F F F
M " D ] F F F D l. . " 6 ~ ( 0 B 6 " : 6 6 . 0 B 6
" 0 $ 4 < < < ( , ! , " , # , $ , % , & , ' , ( , ) , * , + , , , - , . ; / ; 0
, 1
, 2
; r 3
, r 4
, r 5
, r 6
, r 7
, r 8
; r 9
, r :
, r ;
, r <
, r =
, r F
D ] ! F
! D ! ] " F
" D " ] f f f f f f f
" f # F D ] f f f f f f f
# f $ D D ] i i F F F $
i
% b % b ] i i F F F %
i
& M & ] i i F F F &
i ' D
' D ' ] h h j k j l j m j ( D
( D ( ] h h j k j l j m j ) D
) D ) ] h h j k j l j m j * D
* D * ] h h j k j l j m j + D D ] i i F F F +
i
, b , b ] n n F F F ,
F
- M - D n n F F F -
F . a
. D . D f f o F o o j o j / a
/ D / D p p F F F /
F 0 D g D p p F F F 0
F
1 M 1 D p p F F F 1
F 2 ]
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 . 6 6 6 6 $ 0 . 6 8 $ . B 8 6 6 6 6 6 6 " " . > @ r r 7 g g D
T8 d
d MbP?_ * + % & ?' ?( ?) ? " ? ? & U > @ 7 g g D
! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 8 9 : ; < = > ?
This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.
DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm
Oh +'0 H P h |
ozminkowskil Kaser, Dale Microsoft Excel @ d\@ Gr@ lz` ՜. +,0 P X x
Ĵý Assumptions Sheet3 Worksheets
F Microsoft Excel 2003 Worksheet Biff8 Excel.Sheet.8 9q