| |
Story Field II Budget Estimate
Page history
last edited
by PBworks 18 years, 1 month ago
| |
STORY FIELD II |
|
|
|
|
| |
BUDGET ESTIMATE |
|
|
|
|
| |
|
|
|
|
|
| PARTICIPANTS |
|
|
|
At $300 |
At $400 |
| Full Pay |
|
100 |
|
$30,000.00 |
$40,000.00 |
| Partial Pay |
|
50 |
|
$10,000.00 |
$15,000.00 |
| Staff |
|
15 |
|
|
|
| Scolarship |
|
35 |
|
|
|
| |
|
|
|
$40,000.00 |
$55,000.00 |
| |
|
|
|
|
|
| GRANTS |
|
|
|
$35,000.00 |
$25,000.00 |
| |
|
|
|
|
|
| TOTAL REVENUE |
|
|
|
$75,000.00 |
$80,000.00 |
| |
|
|
|
|
|
| VENUE EXPENSES |
|
|
|
|
|
| |
|
|
|
|
|
| Space Rental |
|
|
|
$7,500.00 |
|
| Snacks & Banquet |
|
|
|
$3,500.00 |
|
| Supplies & Equipment |
|
|
|
$1,500.00 |
|
| |
|
|
|
$12,500.00 |
|
| |
|
|
|
|
|
| STAFF FINANCIAL AIDE |
|
|
|
|
| Room & Board @ $500 |
|
|
$7,500.00 |
|
| Air Fare @ $300 |
|
|
|
$4,500.00 |
|
| Registrar |
|
|
|
$4,000.00 |
|
| Web Master |
|
|
|
$2,000.00 |
|
| Organizers |
|
|
|
$6,000.00 |
|
| |
|
|
|
$24,000.00 |
|
| |
|
|
|
|
|
| SCHOLARSHIPS (35) |
|
|
|
|
|
| Air Fare |
|
|
|
$10,500.00 |
|
| Room & Board |
|
|
|
$17,500.00 |
|
| Incidental Travel |
|
|
|
$1,750.00 |
|
| |
|
|
|
$29,750.00 |
|
| |
|
|
|
|
|
| TOTAL EXPENSES |
|
|
|
$66,250.00 |
|
Story Field II Budget Estimate
|
|
Tip: To turn text into a link, highlight the text, then click on a page or file from the list above.
|
|
|
Comments (0)
You don't have permission to comment on this page.