You are on page 1of 1

RST 410 - Administration of Leisure Services

Budgeting assignments information sheet

Director
Director of Marketing
Office Manager
Part-time Employees

Expenses
$119,800.00
$42,000.00
$32,000.00
$25,000.00
$20,800.00

Marketing & Advertising


Media
Office Lease
Electric
Phone

$43,400.00
$14,400.00
$5,000.00
$16,800.00
$3,600.00
$3,600.00

Materials and Supplies

$2,400.00
$2,400.00

Short-term Financial Needs

$50,000.00
$50,000.00

Personnel Services

Contractual Services

Supplies

Contingencies

Totals $215,600.00

Total costs
Year $215,600.00
Month
$17,966.67
Day
$590.68
Hour (8,766 hours/year)
$24.60
Working Hour (2,087 working hours/year)
$103.31
Conference variables
Number of days required to prepare the conference
Number of working hours required to prepare the conference
Number of days conference is held
Number of working hours during the conference
Total number of working hours
Number of attendees

20
160
3
72
232
250

You might also like