|
q roh Gv�;d
<br /> CHORDS FY14 BUDGET
<br /> CAPITAL EXPENSE FUND Budget FY14 OPERATING FUND EXPENSES Budget FY14
<br /> Web Development 500.00 Digital Technology
<br /> Software 400.00 Web-site maintenance,domain,listing 132.00
<br /> AUP 2,300.00 Total Marketing 132.00
<br /> Total Capital Expense Fund $ 3,200.00 Public Relations
<br /> Printing-Brochure,Postcards,Posters,etc 2,200.00
<br /> Startin g Postage a&Mailin 9 Supplies lies
<br /> 710.00
<br /> DESIGNATED FUNDS Balance FY14 Events/Door Prizes 150.00
<br /> Commission Fund 7,128.02 Media(Radio Spots,Triangle Calendar,etc.) 2,475.00
<br /> PhotographyNideo 500.00 Photos 200.00
<br /> Scholarship Fund 675.00 Graphic Artist 2,650.00
<br /> T-shirts,Scarves 52.78 Total Publicity 8,385.00
<br /> Inreach Fund 839.07 Fund Development
<br /> Misc 1,200.00 Fundraising Expenses 300.00
<br /> Special Event Fund 400.00 Donor Appreciation/Development 800.00
<br /> Total Designated Funds $ 10,794.87 Printing-Letter,Envelopes,Form 1,000.00
<br /> Postage&Mailing Supplies 400.00
<br /> 9 9 PP
<br /> RESERVE FUNDS Budget FY14 Total Fund Development 2,500.00
<br /> Operating Fund Reserve 7,800.00 Membership
<br /> Contingency Fund 8,500.00 Supplies,Social Events 575.00
<br /> Total Reserve Funds $ 16,300.00 Total Membership 575.00
<br /> Music
<br /> Director Accompanist,Guest Artists 26,460.00
<br /> OPERATING FUND INCOME Budget FY14 Sheet Music,Supplies,Pert license 1,675.00
<br /> Finance Commission Fund 0.00
<br /> Membership Dues 10,000.00 CD Expenses(concerts) 1,920.00
<br /> Total Finance 10,000.00 Total Music 30,055.00
<br /> Fund Development Logistics/Production
<br /> Grant 2,000.00 Concert-Printing,TicketNenue support 3,175.00
<br /> Fundraising 1,755.00 Rehearsal 2,970.00
<br /> Corporate 300.00 Special Event 0.00
<br /> Individual(dues env,letter,unsolicited) 16,800.00 Total Logistics/Production 6,145.00
<br /> Total Fund Development 20,855.00 General Administration
<br /> Music Postage,Donations,Dues 300.00
<br /> CD Sales 1,920.00 Miscellaneous/Discretionary 250.00
<br /> Total Music 1,920.00 Bank Charges,PayPal Fees 100.00
<br /> Logistics/Production Total General Administration 650.00
<br /> Special Event(festival,workshop) 0.00
<br /> Concert Revenue(tix,ads,pert fees) 12,350.00 TOTAL OPERATING FUND EXPENSES $48,442.00
<br /> Total Logistics/Production 12,350.00 Subtotal Income less Expenses -3,317.00
<br /> Reserve from previous year 766.11
<br /> TOTAL OPERATING FUND INCOME $45,125.00 Total Income less Expenses $ (2,550.89)
<br />
|