2022 - 2023 EIE Business Plan

Special Sessions (Summary)

Sources of Funds

Amount

Extended Education Fees - Special Session Degree Programs

6,226,293

Total Sources of Funds

6,226,293

Uses of Funds Regular Salaries and Wages

2,335,780

Benefits Group Communications

382,285

-

Travel

29,500

Information Technology Costs

6,600 2,480 8,000

Services from Other Funds/Agencies

Equipment Group

Misc. Operating Expenses

402,155

EE Overhead Cost Recovery ( 20% of total sources ) Campus Overhead Cost Recovery ( 7% of total sources ) CO Overhead Cost Recovery ( 4% of total sources )

1,245,259

435,841 249,052

Operating Transfers Out

1,127,312 6,224,263

Total Uses of Funds

Extended Ed Admin Oversight

2,030

Undergraduate Programs Registered Nurse to Bachelor of Science in Nursing (3) Accelerated Second Bachelor of Science in Nursing (2) Bachelor of Arts in Criminal Justice (2) Bachelor of Arts in Social Sciences (4) Bachelor of Science in Health Science (4) Bachelor of Science in Leadership Studies (1) Graduate Programs Master of Arts in Child Development (1) Executive Master of Business Administration (1) Online Master of Business Administration (N/A) Master of Social Work Hybrid Program (2) Nonprofit Management Certificate (1)

Note: (# of cohorts running concurrently)

8

Made with FlippingBook - professional solution for displaying marketing and sales documents online