Sei sulla pagina 1di 2

!

2011 Annual Budget


Projected Revenue
Grants Donations Fundraising Event Income Merchandise Sales Other Income Total cash revenue Total in-kind revenue Total Revenue (cash + in-kind) 2012 (Jan.1-Dec.31) 12,000 11,000 3,000 1,000 0 $27,000 $25,800 $52,800

Projected Expenses
Bank Charges Insurance Accounting & Audit Fees Equipment Supplies Postage & Delivery Telecommunications Travel and Meetings Publicity Depreciation Fundraising Expenditures Cost of Merchandise Sold General Administration Education Outreach Documentary Projects Total cash expenses
THE PARADIGM SHIFT PROJECT

2012 (Jan.1-Dec.31) 350 810 400 3,600 250 80 50 100 50 560 1,000 800 100 6,000 12,000 26,150

w www.theparadigmshiftproject.org e info@theparadigmshiftproject.org ca +1.416.356.3129 hk +852.9815.2904 id +62.812.3752.9357

Projected In-kind
Air Travel Ofce Space Graphic Design Printing Donations for Silent Auctions Total in-kind expenses Total Expenses (cash + in-kind)

2012 (Jan.1-Dec.31) 9,000 7,500 3,000 300 6,000 $25,800 $51,950

Balance
Total Revenue Total Expenses Revenue over Expenses

2012 (Jan.1-Dec.31) $52,800 $51,950 $850

THE PARADIGM SHIFT PROJECT


w www.theparadigmshiftproject.org e info@theparadigmshiftproject.org ca +1.416.356.3129 hk +852.9815.2904 id +62.812.3752.9357

Potrebbero piacerti anche