Approved by FVLC membership, 27 May 2005
| INCOME | Budget, 2004-2005 | As of 1/31 | 2005-2006 |
|---|---|---|---|
| Dues | $2450.00 | 1120.00 | $2450.00 |
| Interest | $0.00 | $5.93 | $0.00 |
| Program Fees | $0.00 | $0.00 | $0.00 |
| Misc. | $0.00 | $0.00 | $0.00 |
| TOTAL INCOME | $2450.00 | $1125.93 | $2450.00 |
| EXPENSES | |||
| Administration | |||
| Corporate Filing | $10.00 | $0.00 | $10.00 |
| General Printing | $150.00 | $0.00 | $150.00 |
| Officer Expenses | $200.00 | $57.42 | $200.00 |
| Mailing Expenses | $200.00 | $0.00 | $200.00 |
| Admin-other | $0.00 | $0.00 | $0.00 |
| Total Administration | $560.00 | $57.42 | $560.00 |
| Programming | |||
| Meeting Programs | $1200.00 | $941.38 | $1200.00 |
| Education Fund Grants | $300.00 | $295.30 | $500.00 |
| Special Programs | $0.00 | -- | $500.00 |
| Total Programming Expenses | $1500.00 | $1236.68 | $2200.00 |
| Advocacy | |||
| FOCOL Membership | $100.00 | $100.00 | $100.00 |
| WLA Membership | $75.00 | $63.00 | $65.00 |
| CCBC Membership | $50.00 | $0.00 | $50.00 |
| Publicity | $100.00 | $0.00 | $100.00 |
| WLAF Contribution | $0.00 | -- | $500.00 |
| Total Advocacy Expenses | $315.00 | $163.00 | $815.00 |
| Resource Sharing | |||
| Courtesy Card Production | $70.00 | $0.00 | $70.00 |
| Insurance Fund | $150.00 | $82.00 | $150.00 |
| Total Resource Sharing | $370.00 | $82.00 | $220.00 |
| TOTAL EXPENSES | $2745.00 | $936.95 | $3795.00 |
| TOTAL INCOME/EXPENSE | ($120.00) | $1520.69 | ($1345.00) |
Notes on the Budget
INCOME
Dues: 70 members at $35 each
Interest: a buck a month on the money market checking account
Program Fees: haven't had many of these recently
Misc.:
Programming
Advocacy
Resource SharingFOCOL Membership: Sustaining Membership
WLA Membership: to support IF
CCBC Friends Membership: to support IF
Publicity: bookmarks, etc.
WLAF contribution: for their advocacy projects
Courtesy Card Production: every other year or so
Insurance Fund: paying for books lost by courtesy card patrons