| Year 1 | Year 2 | Year 3 | ||||
|---|---|---|---|---|---|---|
| ITEM | Sem 1 | Sem 2 | Sem 1 | Sem 2 | Sem 1 | Sem 2 |
| Functional Fees | 860,900.00 | 280,000.00 | 475,000.00 | 530,000.00 | 475,000.00 | 380,000.00 |
| Tuition Fees | 877,250.00 | 877,250.00 | 877,250.00 | 877,250.00 | 877,250.00 | 877,250.00 |
| Grand Total | 1,738,150.00 | 1,157,250.00 | 1,352,250.00 | 1,407,250.00 | 1,352,250.00 | 1,257,250.00 |
| ITEM |
|---|
| Grand Total |