2022 - 2023 EIE Business Plan

Accelerated Second Bachelor of Science in Nursing ASBSN (E301)

Sources of Funds

Amount

Special Session Degree Program Fees

1,573,333

Total Sources of Funds

1,573,333

Uses of Funds

Salaries, Wages and Benefits

Program Director

51,105 20,442 71,547 48,516 102,210

Simulation Coordinator Special Session Faculty Simulation Coordinator Full Time Lecturers

Benefits

114,227

Travel

Travel

5,000

Services from Other Funds/Agencies

Telephone

2,000

Misc Operating Costs

Supplies & Services

45,000

Training & Professional Development

2,500

Marketing Hospitality

10,000

9,000

Operating Transfers Out

E1324 / E1399 Funds

281,262

Total Use of Funds

762,809

10

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