ࡱ> FE T8\p Administrator Ba==p08X@"1Calibri1Calibri1Calibri1Calibri1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri"$"#,##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_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_) "$"#,##0                                                                       ff + ) , *     P  P        `            a>   ! P  1  1!  1"P    ! %   4   a> !a> 1 D   $    $   Da> ! ! !  @ !X  t  `@@  !x@   |@   | @  !a>  \a> ! ! ||[B}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-} #0\);_("}-}  #0\);_("}-}  #0\);_("}-}  #0\);_("}-}  #0\);_("}-}  #0\);_("}-} #0\);_("}-} #0\);_("}A} #0\);_("ef;_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("ef;_(@_) }A} #0\);_("ef ;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("L;_(@_) }A} #0\);_("L ;_(@_) }A} #0\);_("23;_(@_) }A} #0\);_("23;_(@_) }A} #0\);_("23;_(@_) }A} #0\);_("23;_(@_) }A}  #0\);_("23;_(@_) }A}! #0\);_("23 ;_(@_) }A}" #0\);_(";_(@_) }A}# #0\);_(";_(@_) }A}$ #0\);_(";_(@_) }A}% #0\);_(";_(@_) }A}& #0\);_(";_(@_) }A}' #0\);_(" ;_(@_) }A}( #0\);_(";_(@_) }}) }#0\);_(";_(@_)    }}* #0\);_(";_(@_) ??? ??? ??? ???}-}+ #0\);_("}-}, #0\);_("}-}- #0\);_("}-}. #0\);_("}-}/ #0\);_("}A}0 a#0\);_(";_(@_) }A}1 #0\);_(";_(@_) }A}2 #0\);_("?;_(@_) }A}3 #0\);_("23;_(@_) }-}4 #0\);_("}}5 ??v#0\);_("̙;_(@_)    }A}6 }#0\);_(";_(@_) }A}7 e#0\);_(";_(@_) }}8 #0\);_(";_(@_)    }}9 ???#0\);_(";_(@_) ??? ??? ??? ???}-}: #0\);_("}-}; #0\);_("}U}< #0\);_(";_(@_)  }-}= #0\);_("}A}> #0\);_("?;_(@_) }A}? #0\);_("23;_(@_) }A}@ #0\);_("23;_(@_) }A}A #0\);_("23;_(@_) }A}B #0\);_("ef;_(@_) }A}C #0\);_("ef;_(@_) }A}D #0\);_("ef;_(@_) }A}E #0\);_("ef;_(@_) }U}F #0\);_(";_(@_)  }U}G #0\);_(";_(@_)  }A}H #0\);_("23;_(@_) }A}I #0\);_("ef;_(@_) }A}J #0\);_("ef;_(@_) }A}K #0\);_("ef;_(@_) }U}L #0\);_(";_(@_)  }A}M #0\);_("ef;_(@_) }A}N #0\);_("ef;_(@_) }A}O #0\);_("ef;_(@_) }-}P #0\);_("}-}Q #0\);_("}-}R #0\);_("}-}S #0\);_("}-}T #0\);_("}-}U #0\);_("}-}V #0\);_("}U}W #0\);_(";_(@_)  }U}X #0\);_(";_(@_)  }A}Y #0\);_("ef;_(@_) }A}Z #0\);_("ef;_(@_)  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 %XTableStyleMedium2PivotStyleLight16`;Sheet1 fSheet2gSheet3SRevenue1st yr students units2nd yr students units Fee/credit Total Revenuetotal personnel chargesTotal Expensessupport staff (50%)Campus ExpensesTotal Campus NetCampus & EU O/H (50%)year 1year 2year 3 1st yr. Average Class Enrollment 2nd yr. Average Class EnrollmentSub Total RevenueLiberal Studies Online Budgetmarketing/recruitment scholarshipsrevised 9/19/16benefits (staff, 50%)faculty ($2,914/unit)&program director (1 course equivalent)8 &99BccB T8 \we  dMbP?_*+%,&ffffff?'ffffff?(?)?M\\iceberg\SAG-HP-CP3525-06S odXXLetterPRIV0''''`4 \KhC(8C`SMTJPHP Universal Printing PS (v5.6.1)HPDocUISUITrueESPRITSupportedTrueHPOrientationHPOrientationPortraitHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPOrientRotate180FalsePostScriptCustomPageSizeFalseDuplexNoneHPReverseOrderForFold_StitchTrueHPBestGlossDefaultInputSlot*UseFormTrayTableHPDuplicateJobNameOverrideSWFWPageSizeLETTERPageRegionLeadingEdgeMediaTypeAUTOHPMediaTypeTreeviewPopupTrueCollateTrueJCLHPPrintOnBothSidesManuallyFalseJCLEconomodeFalseOutputBinAutoStapleLocationNonePunchingNoneTextAsBlackFalseAlternateLetterHeadFalseJCLResolution600dpiJCLPrintQualityNoneJCLFastRes1bppHPConsumerCustomPaperTruePrintQualityGroupPQGroup_9JRHDInstalledJRHDOffHPNUseDiffFirstPageChoiceTrueHPPageExceptionsFileHPCPE141HPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPEnableRAWSpoolingTrueHPDocPropResourceDataHPCabFileNameRGBColorDefault-sRGBCMYKInksDefaultCMYK+JRConstraintsJRCHDFullHPColorSmartAutomaticHPColorSmart_ColorOptions_EdgeControlNormalHPColorSmart_ColorOptions_HalftoneNoCmdHPColorModeCOLOR_MODEHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Text_HalftoneDetailHPColorSmart_Text_RGBColorNoCmdHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Graphics_HalftoneDetailHPColorSmart_Graphics_RGBColorNoCmdHPColorSmart_Photo_NeutralGrays4-ColorHPColorSmart_Photo_HalftoneDetailHPColorSmart_Photo_RGBColorNoCmdHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_GROUPNAMEHPBornOnDateHPBODHPJobByJobOverrideJBJOHPJobAccWoPinTruePSAlignmentFileHPCLS141HPSmartHubInet_SID_263_BID_514_HID_265HPColorAsGrayFalseCNOutputNoneCNStapleNoneCNOffsetFalseCNPunchingNoneCNFoldingNoneIUPH"x.Aj"B"I%VbQ4)nDG%z*IfmZufv3;;}ʞ膁ʌ7i=&Li88AA <[X8ȳ.,ay V}[5KbX#u /lԔk/h^ sc&2XDơ$3# 8UUXx  SHkzj%o-E[^GHN=x=[ʅ1">݋岵/ձ8<;aw=Z*ݧ7~ T;8{0axNؕQ > >> ? @ @ A A B OD2@D4@D6@B ODD0@D2@B CDB@DB@DB@B CDD8@D8@B CE@@E@@E@@F W7XA !DDDDD7X A !DDDDD7X@"A !DDDDD S T UAD U AD V@"AD PQRRR ? @ HHH B Z' I@DDb ' IWA DDb ' IWA DDb  B Z I@I@I@B MI@IL@I@B C#J/@ % #J=A % #JA % B Z&J@D?&JL@D?&J@D?B YIL@IL@IL@B ZIL@Ij@I@B N &KAD ?&KAD ?&K@AD ?F G#LA %#L A %#LLs"A %F G !L4@ D D!L6@ D D!L@ D D24B44444x(4444>@ggD T8 g  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?&<3U>@ggD T8 h  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?&<3U>@ggD Oh+'0HPh Windows UserAdministratorMicrosoft Excel@ϻ@[N~@r՜.+,0 PXh px 91Թ Sheet1Sheet2Sheet3  Worksheets  !"#$%&'()*+,-./012346789:;<>?@ABCDRoot Entry FШgaWorkbookiSummaryInformation(5DocumentSummaryInformation8=