budget template v12
TRANSCRIPT
-
7/30/2019 Budget Template v12
1/26
This program uses macros, which may be disabled on your computer.If you get an error message when you click on the Begin button, enable macros by following the link on the security bar.
The purpose of budget development is to provide a best estimate of revenue and expenses, including student credit hours generated by the program.
There is no guarantee that the program will receive allocations projected in this budget due to strategic or economic constraints at or beyond the academic
unit and the university. Data entered into this document will serve as the basis for information submitted to UNC General Administration, but the template
itself is for on-campus use only.
Completion of this self-guided budget template provides a realistic and inclusive financial snapshot of the proposed degree program, depicting its f inancial impact on the
unit and the university across a f ive-year period.
Please note these important issues when using this budget instrument:
1) The budget should be based on resources and expenditures necessary to develop the degree. Resources received in anticipation of this degree within the
past five years (faculty, graduate assistants, office space, etc.) should be included. If existing resources are sufficient, those costs are not to be included;
however, written documents associated with program planning should detail how the program will operate without additional resources.
2) While no standardized budget captures all intricacies of the varied programs across campus, this tool attempts to capture some of the less visible costs and
revenues that historically have been ignored, and to direct attention to the programs financial consequences.
3) The budget computes state revenue according to the state funding matrix. Planners should project the number of students who will enroll in the program
over the initial five-years as well as the number and level of classes each student will take in each of those years. Student credit hours generated outside the
college or unit, such as foundation curriculum courses, are outside the scope of this planning budget. Space is provided for inserting additional revenue.
4) University cost projections and standardized square footage requirements are used to compute the expenses associated with a given program. Other relevant
costs can be added.
Every effort has been made to simplify the process for the program planner. Each page has a help icon in the top right corner of the input box to help define
terms and to clarify what figures should be used. A brief narrative may be provided if further explanation of a budget page is needed. Select Optional: Add Supplemental Info
on the appropriate page, and a blank sheet will appear on which you may provide explanation. There is also an option at the end of the template to insert
supplemental information in narrative form. This template may be refined annually to make it more user-friendly for the campus community.
Suggestions and comments about this instrument can be sent to Ms. Karen Summey at [email protected].
Budget Template for Proposed Degree Programs (for On-Campus Use Only)
1 of 26
-
7/30/2019 Budget Template v12
2/26
Program Information Help
1. Enter the title of the proposed program.
2. Enter the college/school in which the proposed program would reside.
3. Enter the department in which the proposed program would reside.
4. Enter the name(s) of the person(s) completing this workbook.
2 of 26
-
7/30/2019 Budget Template v12
3/26
State Funding Matrix HelpYEAR 1 YEAR 2 YEAR 3
1. Select the level of the proposed program's courses. Undergraduate Projected Revenues
State Funding Model $0.00 $0.00 $0.002. Select the funding category of the proposed program. I Non-Incremental Students $0.00 $0.00 $0.00
3. Enter the expected number of students to enroll in the proposed program
each year.
Year 1
Year 2
Year 3
Year 4
Year 5
4. Out of the number of students entered in #3, enter the number of students
that will come from existing university programs outside of the
proposed program.
Year 1
Year 2
Year 3
Year 4
Year 5
5. Enter the average number of the proposed program's courses that one student
enrolled in the program would take each year.
Year 1
Year 2
Year 3
Year 4
Year 5
6. Select the average number of credit hours per course in the proposed program.
3
Click here to determine your funding category.
-
7/30/2019 Budget Template v12
4/26
Grant Income HelpYEAR 1 YEAR 2 YEAR 3 YE
1. Enter the expected amount of awarded grant funding each year. Projected Revenues
State Funding Model $0.00 $0.00 $0.00 $0Year 1 $0.00 Non-Incremental Students $0.00 $0.00 $0.00 $0
Year 2 $0.00 Grant Income $0.00 $0.00 $0.00 $0
Year 3 $0.00
Year 4 $0.00
Year 5 $0.00
-
7/30/2019 Budget Template v12
5/26
Annual External Non-Grant Funding HelpYEAR 1 YEAR 2 YEAR 3 YEAR
1. Enter the expected amount of external non-grant funding each year, Projected Revenues
including the fair market value of in-kind support. State Funding Model $0.00 $0.00 $0.00 $0.0Year 1 $0.00 Non-Incremental Students $0.00 $0.00 $0.00 $0.0
Year 2 $0.00 Grant Income $0.00 $0.00 $0.00 $0.0
Year 3 $0.00 External Funding $0.00 $0.00 $0.00 $0.0
Year 4 $0.00
Year 5 $0.00
-
7/30/2019 Budget Template v12
6/26
University-Committed Funds HelpYEAR 1 YEAR 2 YEAR 3 YEA
1. Enter the amount of funds committed by the university for each year. Projected Revenues
State Funding Model $0.00 $0.00 $0.00 $0.Year 1 $0.00 Non-Incremental Students $0.00 $0.00 $0.00 $0.
Year 2 $0.00 Grant Income $0.00 $0.00 $0.00 $0.
Year 3 $0.00 External Funding $0.00 $0.00 $0.00 $0.
Year 4 $0.00 University Commitment $0.00 $0.00 $0.00 $0.
Year 5 $0.00
-
7/30/2019 Budget Template v12
7/26
Other Income HelpYEAR 1 YEAR 2 YEAR 3 Y
1. Enter the expected amount of other income each year. Projected Revenues
State Funding Model $0.00 $0.00 $0.00 $Year 1 $0.00 Non-Incremental Students $0.00 $0.00 $0.00 $
Year 2 $0.00 Grant Income $0.00 $0.00 $0.00 $
Year 3 $0.00 External Funding $0.00 $0.00 $0.00 $
Year 4 $0.00 University Commitment $0.00 $0.00 $0.00 $
Year 5 $0.00 Other Income $0.00 $0.00 $0.00 $
-
7/30/2019 Budget Template v12
8/26
TOTAL PROJECTED REVENUES
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5
Projected Revenues
State Funding Model $0.00 $0.00 $0.00 $0.00 $0.00Non-Incremental Students $0.00 $0.00 $0.00 $0.00 $0.00
Grant Income $0.00 $0.00 $0.00 $0.00 $0.00
External Funding $0.00 $0.00 $0.00 $0.00 $0.00
University Commitment $0.00 $0.00 $0.00 $0.00 $0.00
Other Income $0.00 $0.00 $0.00 $0.00 $0.00
Total Projected Revenues $0.00 $0.00 $0.00 $0.00 $0.00
8 of 26
-
7/30/2019 Budget Template v12
9/26
EPA Teaching & Non-Teaching Salaries HelpYEAR 1 YEAR 2
Projected Expenses
Program Costs
EPA Salaries $0.00 $0.00
Number of Number of
Instructional Faculty All Other EPA Total Salaries
Year 1 Year 1 $0.00
Year 2 Year 2 $0.00
Year 3 Year 3 $0.00
Year 4 Year 4 $0.00
Year 5 Year 5 $0.00
1. For year 1, enter the number of EPAs hired in the last five years for this specific program as well asadditional EPA hires proposed for year 1 and include all salaries. Each subsequent year should include the
number and salaries of EPAs from the previous year plus additional EPAs to be hired for the given year.
-
7/30/2019 Budget Template v12
10/26
SPA & CSS Salaries HelpYEAR 1 YEAR 2
Projected Expenses
Program Costs
EPA Salaries $0.00 $0.00
SPA & CSS Salaries $0.00 $0.00
Number of SPA Number of CSS Total Salaries
Year 1 Year 1 $0.00
Year 2 Year 2 $0.00
Year 3 Year 3 $0.00
Year 4 Year 4 $0.00
Year 5 Year 5 $0.00
1. For year 1, enter the number of staff hired in the last five years for this specific program as well as additionalstaff hires proposed for year 1 and include all salaries. Each subsequent year should include the number and
salaries of staff from the previous year plus additional staff to be hired for the given year.
-
7/30/2019 Budget Template v12
11/26
Graduate Assistant Salaries HelpYEAR 1 YEAR 2 YEAR 3 YE
1. For year 1, enter the number of GAs hired in the last five years for this Projected Expenses
specific program as well as additional GA hires proposed for year 1 and Program Costsinclude all salaries. Each subsequent year should include the number and EPA Salaries $0.00 $0.00 $0.00 $
salaries of GAs from the previous year plus additional GAs to be hired SPA & CSS Salaries $0.00 $0.00 $0.00 $
for the given year. Graduate Assistant Salaries $0.00 $0.00 $0.00 $
# of GAs Total Salaries
Year 1 Year 1 $0.00
Year 2 Year 2 $0.00
Year 3 Year 3 $0.00
Year 4 Year 4 $0.00
Year 5 Year 5 $0.00
-
7/30/2019 Budget Template v12
12/26
Tuition Remissions HelpYEAR 1 YEAR 2 YEAR 3 YEA
1. Enter the amount of tuition remissions for each year. Projected Expenses
Program CostsYear 1 $0.00 EPA Salaries $0.00 $0.00 $0.00 $0
Year 2 $0.00 SPA & CSS Salaries $0.00 $0.00 $0.00 $0
Year 3 $0.00 Graduate Assistant Salaries $0.00 $0.00 $0.00 $0
Year 4 $0.00 Tuition Remissions $0.00 $0.00 $0.00 $0
Year 5 $0.00
-
7/30/2019 Budget Template v12
13/26
Faculty Development/Travel HelpYEAR 1 YEAR 2 YEAR 3 YEA
1. Enter the total amount of travel and other professional expenses allotted to Projected Expenses
faculty each year. Program CostsEPA Salaries $0.00 $0.00 $0.00 $0
Year 1 $0.00 SPA & CSS Salaries $0.00 $0.00 $0.00 $0
Year 2 $0.00 Graduate Assistant Salaries $0.00 $0.00 $0.00 $0
Year 3 $0.00 Tuition Remissions $0.00 $0.00 $0.00 $0
Year 4 $0.00 Faculty Dev/Travel $0.00 $0.00 $0.00 $0
Year 5 $0.00
-
7/30/2019 Budget Template v12
14/26
Startup Package HelpYEAR 1 YEAR 2 YEAR 3 YE
1. Enter the requested amount of startup funds for each year. Projected Expenses
Program CostsYear 1 $0.00 EPA Salaries $0.00 $0.00 $0.00 $
Year 2 $0.00 SPA & CSS Salaries $0.00 $0.00 $0.00 $
Year 3 $0.00 Graduate Assistant Salaries $0.00 $0.00 $0.00 $
Year 4 $0.00 Tuition Remissions $0.00 $0.00 $0.00 $
Year 5 $0.00 Faculty Dev/Travel $0.00 $0.00 $0.00 $
Startup Package $0.00 $0.00 $0.00 $
-
7/30/2019 Budget Template v12
15/26
Equipment & Technology HelpYEAR 1 YEAR 2 YEAR 3 YE
1. Enter the amount of equipment expenses for each year. Projected Expenses
Program CostsYear 1 $0.00 EPA Salaries $0.00 $0.00 $0.00 $0
Year 2 $0.00 SPA & CSS Salaries $0.00 $0.00 $0.00 $0
Year 3 $0.00 Graduate Assistant Salaries $0.00 $0.00 $0.00 $0
Year 4 $0.00 Tuition Remissions $0.00 $0.00 $0.00 $0
Year 5 $0.00 Faculty Dev/Travel $0.00 $0.00 $0.00 $0
Startup Package $0.00 $0.00 $0.00 $0
Equipment & Technology $0.00 $0.00 $0.00 $0
-
7/30/2019 Budget Template v12
16/26
Supplies HelpYEAR 1 YEAR 2 YEAR 3 Y
1. Enter the amount of supplies expenses for each year. Projected Expenses
Program CostsYear 1 $0.00 EPA Salaries $0.00 $0.00 $0.00
Year 2 $0.00 SPA & CSS Salaries $0.00 $0.00 $0.00
Year 3 $0.00 Graduate Assistant Salaries $0.00 $0.00 $0.00
Year 4 $0.00 Tuition Remissions $0.00 $0.00 $0.00
Year 5 $0.00 Faculty Dev/Travel $0.00 $0.00 $0.00
Startup Package $0.00 $0.00 $0.00
Equipment & Technology $0.00 $0.00 $0.00
Supplies $0.00 $0.00 $0.00
-
7/30/2019 Budget Template v12
17/26
Operating & Contracted Services HelpYEAR 1 YEAR 2 YEAR 3 YEA
1. Enter the amount of services expenses for each year. Projected Expenses
Program Costs
Year 1 $0.00 EPA Salaries $0.00 $0.00 $0.00 $0
Year 2 $0.00 SPA & CSS Salaries $0.00 $0.00 $0.00 $0
Year 3 $0.00 Graduate Assistant Salaries $0.00 $0.00 $0.00 $0
Year 4 $0.00 Tuition Remissions $0.00 $0.00 $0.00 $0
Year 5 $0.00 Faculty Dev/Travel $0.00 $0.00 $0.00 $0
Startup Package $0.00 $0.00 $0.00 $0
Equipment & Technology $0.00 $0.00 $0.00 $0
Supplies $0.00 $0.00 $0.00 $0
Operating & Contracted Svs $0.00 $0.00 $0.00 $0
-
7/30/2019 Budget Template v12
18/26
Other Expenses HelpYEAR 1 YEAR 2 YEAR 3 Y
1. Enter the total amount of other direct expenses for each year. Projected Expenses
Program CostsYear 1 $0.00 EPA Salaries $0.00 $0.00 $0.00 $
Year 2 $0.00 SPA & CSS Salaries $0.00 $0.00 $0.00 $
Year 3 $0.00 Graduate Assistant Salaries $0.00 $0.00 $0.00 $
Year 4 $0.00 Tuition Remissions $0.00 $0.00 $0.00 $
Year 5 $0.00 Faculty Dev/Travel $0.00 $0.00 $0.00 $
Startup Package $0.00 $0.00 $0.00 $
Equipment & Technology $0.00 $0.00 $0.00 $
Supplies $0.00 $0.00 $0.00 $
Operating & Contracted Svs $0.00 $0.00 $0.00 $
Other Expenses $0.00 $0.00 $0.00 $
-
7/30/2019 Budget Template v12
19/26
TOTAL PROJECTED EXPENSES
Program CostsYEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5
Projected Expenses
Program CostsEPA Salaries $0.00 $0.00 $0.00 $0.00 $0.00
SPA & CSS Salaries $0.00 $0.00 $0.00 $0.00 $0.00
Graduate Assistant Salaries $0.00 $0.00 $0.00 $0.00 $0.00
Tuition Remissions $0.00 $0.00 $0.00 $0.00 $0.00
Faculty Dev/Travel $0.00 $0.00 $0.00 $0.00 $0.00
Startup Package $0.00 $0.00 $0.00 $0.00 $0.00
Equipment & Technology $0.00 $0.00 $0.00 $0.00 $0.00
Supplies $0.00 $0.00 $0.00 $0.00 $0.00
Operating & Contracted Svs $0.00 $0.00 $0.00 $0.00 $0.00
Other Expenses $0.00 $0.00 $0.00 $0.00 $0.00
Total Projected Expenses $0.00 $0.00 $0.00 $0.00 $0.00
19 of 26
-
7/30/2019 Budget Template v12
20/26
Facilities HelpYEAR 1 YEAR 2 YEAR 3 Y
1. Enter the number of offices needed each year. Projected Expenses
# of Offices Overhead CostsYear 1 Facilities $0.00 $0.00 $0.00
Year 2
Year 3
Year 4
Year 5
2. Enter the amount of lab space needed each year in square feet.
Lab Space (sq ft)
Year 1Year 2
Year 3
Year 4
Year 5
3. Enter the total percentage of the program's courses that will be offered in the
given instructional method.
Face to Face 0%
Online 0%
TOTAL 0% ERROR - You must enter values of face to face and online instruction totaling 100%
-
7/30/2019 Budget Template v12
21/26
Maturity
Projected Revenues Year 1 Year 2 Year 3 Year 4 Year 5
State Funding Model $0.00 $0.00 $0.00 $0.00 $0.00
Non-Incremental Students $0.00 $0.00 $0.00 $0.00 $0.00
Grant Income $0.00 $0.00 $0.00 $0.00 $0.00
External Funding $0.00 $0.00 $0.00 $0.00 $0.00
University Commitment $0.00 $0.00 $0.00 $0.00 $0.00
Other Income $0.00 $0.00 $0.00 $0.00 $0.00
Total Projected Revenues $0.00 $0.00 $0.00 $0.00 $0.00
Projected Expenses
Program Costs
EPA Salaries $0.00 $0.00 $0.00 $0.00 $0.00SPA & CSS Salaries $0.00 $0.00 $0.00 $0.00 $0.00
Graduate Assistant Salaries $0.00 $0.00 $0.00 $0.00 $0.00
Tuition Remissions $0.00 $0.00 $0.00 $0.00 $0.00
Faculty Development/Travel $0.00 $0.00 $0.00 $0.00 $0.00
Startup Package $0.00 $0.00 $0.00 $0.00 $0.00
Equipment & Technology $0.00 $0.00 $0.00 $0.00 $0.00
Supplies $0.00 $0.00 $0.00 $0.00 $0.00
Operating & Contract Services $0.00 $0.00 $0.00 $0.00 $0.00
Other Expenses $0.00 $0.00 $0.00 $0.00 $0.00
Total Program Costs $0.00 $0.00 $0.00 $0.00 $0.00
Overhead Costs
Facilities $0.00 $0.00 $0.00 $0.00 $0.00
Total Overhead Costs $0.00 $0.00 $0.00 $0.00 $0.00
Total Projected Expenses $0.00 $0.00 $0.00 $0.00 $0.00
Net $0.00 $0.00 $0.00 $0.00 $0.00
Net 4 Year Startup Period $0.00
Startup Period
Proposed Income Statement
21 of 26
-
7/30/2019 Budget Template v12
22/26
Maturity
Projected Revenues Year 1 Year 2 Year 3 Year 4 Year 5
Funding Model (Net)
Other Academic $0.00 $0.00 $0.00 $0.00 $0.00Library $0.00 $0.00 $0.00 $0.00 $0.00
General Institutional Support $0.00 $0.00 $0.00 $0.00 $0.00
Total Projected Revenues $0.00 $0.00 $0.00 $0.00 $0.00
Projected Expenses
Direct Expenses
EPA Benefits $0.00 $0.00 $0.00 $0.00 $0.00
SPA & CSS Benefits $0.00 $0.00 $0.00 $0.00 $0.00
Graduate Assistant Benefits $0.00 $0.00 $0.00 $0.00 $0.00Library $0.00 $0.00 $0.00 $0.00 $0.00
Total Direct Expenses $0.00 $0.00 $0.00 $0.00 $0.00
Indirect Expenses
Classroom $0.00 $0.00 $0.00 $0.00 $0.00
Student Services (Non Living) $0.00 $0.00 $0.00 $0.00 $0.00
Total Indirect Expenses $0.00 $0.00 $0.00 $0.00 $0.00
Total Projected Expenses $0.00 $0.00 $0.00 $0.00 $0.00
Net $0.00 $0.00 $0.00 $0.00 $0.00
Net 4 Year Startup Period $0.00
Startup Period
Proposed University Income Statement
22 of 26
-
7/30/2019 Budget Template v12
23/26
Maturity
Year 1 Year 2 Year 3 Year 4 Year 5
Students (Total)
Incremental 0 0 0 0 0Non-Incremental 0 0 0 0 0
Personnel (Total)
Incremental EPA 0 0 0 0 0
Incremental SPA & CSS 0 0 0 0 0
Incremental Grad Assistants 0 0 0 0 0
Net of Program & University 4 Year Startup Periods $0.00
Academic Hierarchy:
College/School TRUE
Department TRUE
Program TRUE
Workbook completed by:
TRUE
TRUE
Startup Period
Other Program Information
23 of 26
-
7/30/2019 Budget Template v12
24/26
Supplemental Explanation/Justification
This electronic budget template includes a cover sheet with instructions as well as a help screen for each table of the budget.
If amounts entered into the tables are not consistent with the instructions and/or help screen information, and program planners
wish to offer supplemental explanation or justification, a written statement using the format below should be used.
Figures, charts, or other images supporting the supplemental text may be inserted on this page.
24 of 26
-
7/30/2019 Budget Template v12
25/26
Supplemental Figures
Insert charts, figures, or other images that support your supplemental text on this page.
Please label your figures clearly and sequentially throughout the supplemental text (e.g. Figure 1, Figure 2, etc).
25 of 26
-
7/30/2019 Budget Template v12
26/26
Category CIP
Category I 09
Category I 23
Category I 27
Category I 38
Category I 42Category I 43
Category I 45
Category I 54
Category I 90
Category II 05
Category II 13
Category II 16
Category II 19
Category II 24Category II 30
Category II 31
Category II 52
Catetory III 01
Catetory III 03
Catetory III 04
Catetory III 11
Catetory III 15
Catetory III 25
Catetory III 26
Catetory III 40
Catetory III 44
Catetory III 50
Catetory III 51
Category IV 14
Category IV 66
* Based on Board of Governors action, student credit hours for student teaching in Education are
placed in Category III for all campuses. Information on student teaching courses are provided
annually to Associate Vice President of University-School Programs by each institutions Dean of
the School of Education.
Area, Ethnic, Cultural & Gender Studies
Description
Communications & Journalism
English
Mathematics
Philosophy & Religion
PsychologyCorrections & Criminal Justice
Social Sciences
History
Other
Computer & Information Sciences
Education *
Foreign Languages, Literatures, & Linguistics
Family & Consumer Sciences
Liberal Arts & Sciences, HumanitiesMulti/Interdisciplinary Studies
Parks, Recreation, Leisure & Fitness
Business, Management, & Marketing
Agriculture
Natural Resources & Conservation
Architecture
Engineering-related Technologies
Health Professions
Engineering
Nursing
Library Science
Biological Sciences
Physical Sciences
Public Administration & Services
Visual & Performing Arts
26 of 26