| Year 1 | Year 2 | Year 3 | ||||
|---|---|---|---|---|---|---|
| ITEM | Sem 1 | Sem 2 | Sem 1 | Sem 2 | Sem 1 | Sem 2 |
| Functional Fees | 889,500.00 | 280,000.00 | 475,000.00 | 530,000.00 | 475,000.00 | 380,000.00 |
| Tuition Fees | 948,750.00 | 948,750.00 | 948,750.00 | 948,750.00 | 948,750.00 | 948,750.00 |
| Grand Total | 1,838,250.00 | 1,228,750.00 | 1,423,750.00 | 1,478,750.00 | 1,423,750.00 | 1,328,750.00 |
| ITEM |
|---|
| Grand Total |