Assignment
Expenses: Special events will increase by 20% due to an additional event and there will be a 10% increase in fundraising, newsletter, and postage expenses. The staff person has already been notified that he should not expect a raise. All other expenses, with the exception of payroll tax, which is proportional to wages, will increase by 4%.
Current Year Budget
Revenue: Timing:
Special Events $15,000. 1st qtr. 10%, 2nd quarter 50% and 3rd quarter 40%
Contributions $30,000. 1st qtr. 20%, 2nd qtr. 20%, 3rd qtr. 10%, 4th qtr. 50%
Grants $40,000. 4th quarter 100%
Endowment Income $5,000. Earnings on Endowment Fund: 25% each quarter
Interest Income $1,600 Interest on operating fund: (1% of previous qtr. ending bal.)
Total Revenue $91,600.
Expenses:
Travel $3,000. 1st quarter 10%, 2nd quarter 20%, 3rd quarter 50%, 4th quarter 20%
Special Events $15,000. 1st quarter 30%, 2nd quarter 60%, 3rd quarter 10%
Conferences $2,000. 3rd quarter
Fundraising $4,000. 1st quarter 20%, 2nd quarter 20%, 4th quarter 60%
Insurance $3,000. 1st quarter
Newsletter $4,000. 25% each quarter
Postage $2,400. 25% each quarter
Professional Fees $4,000. 1st quarter 40% and 20% each remaining quarters
Publicity $2,000. 25% each quarter
Salary $40,000. 25% each quarter
Supplies $1,200. 25% each quarter
Payroll Taxes $4,000. 10% of “Salaries and Wages” each quarter
Telephone $1,200. 25% each quarter
Total Expense