WALDEN
UNIVERSITY PHI DELTA KAPPA CYBERSPACE CHAPTER
FIRST REVIEW March/April 2003 Chapter Meeting
(Comments members made during the last review are archived here)
May 2003 Chapter Meeting
(Items changed since the last review are shown in GREEN.)
| Estimate of BEGINNING BALANCE (on July 1, 2003) |
$2,924.10
|
||||
| PROPOSED OPERATIONAL EXPENDITURES | |||||
|
1.
|
Membership (Costs incurred by VP Membership) |
$70.00
|
|||
|
2.
|
Foundation/Scholarship (includes 20/20 Club contribution, Revis Reading Area, Foundation scholarship support, and a chapter scholarship fund) |
$400.00
|
|||
|
3.
|
Wellness Fund (for compassionate expression on behalf of the chapter) |
$100.00
|
|||
|
4.
|
Programsincludes $300 for gifts to encourage meeting participation, and $300 in matching funds for the Literacy Project) |
$600.00
|
|||
|
5.
|
Research |
$100.00
|
|||
|
6.
|
Internet Communications Servicesincludes $240 for the annual website hosting cost, and $450 for custom website programming services. |
$690.00
|
|||
|
7.
|
Newsletter |
$100.00
|
|||
|
8.
|
Awards ( certificates, service key) |
$50.00
|
|||
|
9.
|
Executive Discretion (president) |
$100.00
|
|||
|
10.
|
Telephone (prepaid long distance phone card) |
$60.00
|
|||
|
11.
|
Postage costs |
$100.00
|
|||
|
12.
|
Travel costs (of President or alternate) for representation and promotion of the Chapter at Walden Summer Session, 2004 |
$400.00
|
|||
| Expenditures Total |
$2,770.000 |
$2,770.00 |
|||
| BUDGET BALANCE AFTER EXPENDITURES |
$154.10
|
||||
| ESTIMATED
INCOME FROM DUES (based on approximately $550/quarter) |
$2,200.00
|
||||
| SPECIAL
PROJECTS AND FUNDRAISERS Dollar f igures for these items have been removed from the proposal, since no one is ready to take them on at this point. The items remain listed for possible activation in future. |
|||||
| a) T-Shirtsestimated profit on sale of 110 shirts |
+$0
|
||||
| b) RaffleIf permissible (scholarship/foundation) |
+$0
|
||||
| c) Chapter and Corporate Pledgesif appropriate |
+$0
|
||||
| Projected Special Projects Total |
$0
|
$0
|
|||
| PROJECTED FINAL BALANCE AT CLOSE OF FISCAL YEAR |
$2,354.10
|
||||
|
Notes on the changes since the last meeting (from Gay Wiseman, Chapter President):
|
Chapter members, please comment on, or ask questions about this proposed budget here:
Please send website suggestions, broken link reports, and comments to webmaster.