Annual Graduation Ceremony February 12, 2024 Site Units/Hours Cost/Unit Estimated Actual Actual Cost Breakdown Room and hall fees 10 500 $5,000.00

Annual Graduation Ceremony
February 12, 2024

Site Units/Hours Cost/Unit Estimated Actual Actual Cost Breakdown
Room and hall fees 10 500 $5,000.00 $7,000.00
Site staff 8 50 $400.00 $400.00
Equipment $230.00 $250.00
Tables and chairs 1000 0.7 $700.00 $1,000.00
Total $6,330.00 $8,650.00

Decorations Estimated Actual
Flowers 100 200 $20,000.00 $15,000.00
Candles 30 0.4 $12.00 $15.00
Lighting 10 6 $60.00 $60.00
Balloons 1000 1 $1,000.00 $1,000.00
Paper supplies 2000 0.5 $1,000.00 $1,200.00
Total $22,072.00 $17,275.00

Publicity Estimated Actual
Graphics work 1 500 $500.00 $400.00
Photocopying/Printing 1000 0.1 $100.00 $100.00
Postage 1000 0.05 $50.00 $50.00
Total $650.00 $550.00

Miscellaneous Estimated Actual Estimated vs. Actual
Telephone 1 500 $500.00 $500.00
Transportation 5 100 $500.00 $500.00
Stationery supplies $0.00 $0.00
Fax services $0.00 $0.00
Total $1,000.00 $1,000.00

Refreshments Estimated Actual
Food 1000 6 $6,000.00 $5,000.00
Drinks 1000 3 $3,000.00 $3,500.00
Linens 1000 0.1 $100.00 $400.00
Staff and gratuities 40 50 $2,000.00 $4,500.00
Total $11,100.00 $13,400.00

Program Estimated Actual
Performers 3 50 $150.00 $100.00
Speakers 1 100 $100.00 $90.00
Other $200.00 $500.00
Total $450.00 $690.00

Prizes Estimated Actual
Ribbons/Plaques/Trophies 1000 20 $20,000.00 $20,000.00
Gifts 1000 15 $15,000.00 $17,000.00
Total $35,000.00 $37,000.00

Total Expenses Estimated Actual

$76,602.00 $78,565.00

Project Budget for Annual Graduation

$0.00

$5,000.00

$10,000.00

$15,000.00

$20,000.00

$25,000.00

$30,000.00

$35,000.00

$40,000.00

Estimated Actual

11%

22%

1%

1%

17
%

1%

47%

Site Decorations
Publicity Miscellaneous
Refreshments Program

Made in Office 2007 for office2007.com

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit

Order a Similar Paper and get 15% Discount on your First Order

Related Questions

please see attachment TYPES OF INTROS IDEAS and EXAMPLES

please see attachment TYPES OF INTROS IDEAS and EXAMPLES Inverted Triangle –discuss the reasons for reading: pleasure, work, school, research, etc. –discuss the different mentalities people have about reading –quote from one of the articles –discuss screen reading (even focus on the positive) Narrative –tell a story about your own