ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
MARYWOOD UNIVERSITY NEW PROGRAM BUDGET PRO FORMA
2
3
Program Title:
4
5
Program College:
6
7
Program Start Date:
8
9
10
SECTION I: PROJECTED ENROLLMENT, REVENUE AND CREDITS GENERATED
11
FundUnitObjectFY____FY____FY____FY____FY____
12
Projected Undergraduate Enrollment
13
Projected Graduate Enrollment
14
Undergraduate Credits Generated (Annual per Student)
15
Graduate Credits Generated (Annual per Student)
16
Undergraduate Average Tuition Per Credit*
17
Graduate Average Tuition Per Credit*
18
Scholarships Per Student (must be negative number)
19
Lab or Studio Fees (charged by credit)
20
Lab or Studio Fees (charged by headcount)
21
Other (program specific):
22
Other:
23
Department's Estimated Undergraduate Tuition Revenue (less scholarships)$0.00$0.00$0.00$0.00$0.00
24
Department's Estimated Graduate Tuition Revenue (less scholarships)$0.00$0.00$0.00$0.00$0.00
25
TOTAL TUITION REVENUE$0.00$0.00$0.00$0.00$0.00
26
*Contact the Academic Affairs Coordinator in the Office of the Provost for this data
27
28
SECTION II: PROGRAM EXPENSES
29
FundUnitObject Description (object code)FY____FY____FY____FY____FY____
30
Base Salaries (FT Faculty) (51021)
31
Base Salaries (PT Faculty) (51022)
32
Base Salaries (FT Staff) (51031)
33
Base Salaries (PT Staff) (51034)
34
Salaries (Total)$0.00$0.00$0.00$0.00$0.00
35
Benefits (FT) (52001)$0.00$0.00$0.00$0.00$0.00
36
Benefits (PT) (52001)$0.00$0.00$0.00$0.00$0.00
37
Benefits (Total)$0.00$0.00$0.00$0.00$0.00
38
Other Compensation
39
Other Benefits (FT Benefits=36%, PT Benefits=9%)
40
Other Compensation (Total)$0.00$0.00$0.00$0.00$0.00
41
Salaries and Benefits (subtotal)$0.00$0.00$0.00$0.00$0.00
42
Academic Supplies (53535)
43
Independent Contractors (53300)
44
Membership (53230)
45
Office/Department Supplies (53540)
46
Postage (53220)
47
Printing (53004)
48
Seminars and Conferences (53521-Registration)
49
Travel (53520)
50
Graduate Assistantships (51052)
51
Student Workers (51050)
52
Events & Entertainment (53480)
53
Other:
54
Other:
55
Other:
56
TOTAL PROGRAM EXPENSES$0.00$0.00$0.00$0.00$0.00
57
58
59
SECTION III: OTHER UNIVERSITY EXPENSES
60
FundUnitObjectFY____FY____FY____FY____FY____
61
Library Needs
62
Marketing
63
Technology: Hardware
64
Technology: Software (53285)
65
Facility Needs
66
Equipment Needs
67
Other:
68
Other:
69
TOTAL UNIVERSITY EXPENSES$0.00$0.00$0.00$0.00$0.00
70
71
72
TOTAL EXPENSESFY____FY____FY____FY____FY____
73
$0.00$0.00$0.00$0.00$0.00
74
75
76
NET PROGRAM REVENUEFY____FY____FY____FY____FY____
77
$0.00$0.00$0.00$0.00$0.00
78
79
80
AVERAGE ESTIMATED NET REVENUE PER CREDITFY____FY____FY____FY____FY____
81
#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
82
83
Instructions for Completing New Program Budget Pro Forma
84
85
1. Enter the new program title, college and anticipated start date at the top of the worksheet.
86
a.
Enter the fiscal years at the top of each table.
87
88
2. In Section I, enter the fund number and unit number for the program. Then enter the data in the corresponding fields for each year for a five-year projection.
89
a.If undergraduate or graduate tuition is calculated per credit, please contact the Academic Affairs Coordinator in the Office of the Provost to obtain this data.
90
b.
Note that the figure for “scholarships per student” must be a negative number.
91
c.
Use the “other” fields for other program-specific revenue (optional).
92
d.The form will automatically calculate the total tuition revenue (undergraduate, graduate or both, as appropriate for the program).
93
94
3. In Section II, enter the fund number and unit number for the program. Then enter the data in the corresponding fields for each year for a five-year projection.
95
a.The object codes are listed in parentheses next to each object description.
96
b.Benefits for full- and part-time staff/faculty will be automatically calculated based on the salary information.
97
c.Use the "other compensation" field for compensation not listed above (e.g. summer stipends) and use the “other benefits” field for other benefits (optional).
98
d.
Use the “other” fields for other program-specific expenses (optional).
99
e.The form will automatically calculate the total program expenses.
100