Rumi Dialogue Club Budget
FY2012 (July 1 2011 - June 30, 2012)
Rumi Dialogue Club is a student organization dedicated to: - Support diversity by improving relations between different cultures. - Provide opportunities for dialogue between different cultures. - Enhance the level of mutual understanding and emphasize similarities, common beliefs, and common values. - Enrich the cultural diversity by organizing and supporting art events and performances. - Provide environments such as meetings, social activities, seminars, picnics, etc. for realizing these objectives.
JFC Rep:
Summary
Requested | |
---|---|
Expenditures | $9,750.00 |
Capital | $0.00 |
Revenue | ($6,200.00) |
Final | $3,550.00 |
Recommended | |
---|---|
Expenditures | $9,750.00 |
Capital | $0.00 |
Revenue | ($6,700.00) |
Final | $3,050.00 |
Final | |
---|---|
Expenditures | $9,750.00 |
Capital | $0.00 |
Revenue | ($6,700.00) |
Debt | ($0.00) |
Rollover | ($0.00) |
Total Subsidy | $3,050.00 |
FY12 Starting Balance | $3,050.00 |
Revenue
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Membership and Dues (-) | $1,000.00 | $1,000.00 | $1,000.00 |
Turkish Classes Membership Fees |
Membership and Dues (-) | $500.00 | $500.00 | $500.00 |
Reed Flute Classes Membership Fees |
Membership and Dues (-) | $1,000.00 | $1,000.00 | $1,000.00 |
Marbling Art Classes Membership Fees |
Other Sales (-) | $500.00 | $500.00 | $500.00 |
Exhibition of Student Works |
Other Sales (-) | $1,000.00 | $1,000.00 | $1,000.00 |
Ticket Sales for Lecture Series |
Donations/Contributions (-) | $400.00 | $400.00 | $400.00 |
Donation of Noah's Pudding by Turkish Cultural Center |
Donations/Contributions (-) | $500.00 | $500.00 | $500.00 |
Meals in Dialogue Dinners by Turkish Cultural Center |
Donations/Contributions (-) | $500.00 | $500.00 | $500.00 |
Flight Tickets for the Invited Speakers |
Other Sales (-) | $500.00 | $500.00 | $500.00 |
Ticket Sales for Dinners |
Other Sales (-) | $200.00 | $200.00 | $200.00 |
Ticket Sales for Movie Nights |
Other Sales (-) | $100.00 | $100.00 | $100.00 |
Book Sales |
Donations/Contributions (-) | $0.00 | $500.00 | $500.00 |
General Fundraising |
Sub-Total | -$6,200.00 | -$6,700.00 | -$6,700.00 |
Turkish Classes
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Refreshments (+) | $500.00 | $500.00 | $500.00 |
Soda, Water, Coffee, Light refreshments |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 |
Lecture notes, Class Materials |
Books (+) | $500.00 | $500.00 | $500.00 |
Class Materials |
Sub-Total | $1,500.00 | $1,500.00 | $1,500.00 |
Reed Flute Classes
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Refreshments (+) | $500.00 | $500.00 | $500.00 |
Soda, Water, Coffee, Light refreshments |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 |
Lecture notes, Class Materials |
Sub-Total | $1,000.00 | $1,000.00 | $1,000.00 |
Marbling Art Classes
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Refreshments (+) | $500.00 | $500.00 | $500.00 |
Soda, Water, Coffee, Light refreshments |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 |
Lecture notes, Class Materials |
Other Supplies (+) | $1,000.00 | $1,000.00 | $1,000.00 |
Marbling Art Materials and Equipment |
Sub-Total | $2,000.00 | $2,000.00 | $2,000.00 |
Lectures
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Refreshments (+) | $500.00 | $500.00 | $500.00 |
Soda, Water, Coffee, Light refreshments |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 |
Advertisement Costs |
Airfare Domestic (+) | $600.00 | $600.00 | $600.00 |
Flight Tickets for the Invited Speakers |
Lodging Domestic (+) | $600.00 | $600.00 | $600.00 |
Accomodation for the Invited Speakers |
Sub-Total | $2,200.00 | $2,200.00 | $2,200.00 |
Noah's Pudding Day
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Refreshments (+) | $100.00 | $100.00 | $100.00 |
Soda, Water, Coffee, Light refreshments |
Printing & Publishing External (+) | $50.00 | $50.00 | $50.00 |
Informative Brochures |
Other Supplies (+) | $500.00 | $500.00 | $500.00 |
Noah's Pudding |
Sub-Total | $650.00 | $650.00 | $650.00 |
Dialogue and Iftar Dinners
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Refreshments (+) | $200.00 | $200.00 | $200.00 |
Soda, Water, Coffee, Light refreshments |
Printing & Publishing External (+) | $100.00 | $100.00 | $100.00 |
Advertisement Costs |
Meals Domestic (+) | $500.00 | $500.00 | $500.00 |
Dinners |
Airfare Domestic (+) | $500.00 | $500.00 | $500.00 |
Flight Tickets for the Invited Speakers |
Lodging Domestic (+) | $500.00 | $500.00 | $500.00 |
Accomodation for the Invited Speakers |
Sub-Total | $1,800.00 | $1,800.00 | $1,800.00 |
Movie Nights
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Refreshments (+) | $100.00 | $100.00 | $100.00 |
Soda, Water, Coffee, Light refreshments |
Printing & Publishing External (+) | $100.00 | $100.00 | $100.00 |
Advertisement Costs |
Sub-Total | $200.00 | $200.00 | $200.00 |
Reading Dialogue Gatherings
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Books (+) | $300.00 | $300.00 | $300.00 |
Selected Books on Rumi, Sufism and Dialogue |
Refreshments (+) | $100.00 | $100.00 | $100.00 |
Soda, Water, Coffee, Light refreshments |
Sub-Total | $400.00 | $400.00 | $400.00 |
By Object Code
Object Code | Requested | Recommended | Final | Description |
---|---|---|---|---|
Airfare Domestic (+) | $600.00 | $600.00 | $600.00 | Flight Tickets for the Invited Speakers |
Airfare Domestic (+) | $500.00 | $500.00 | $500.00 | Flight Tickets for the Invited Speakers |
Books (+) | $500.00 | $500.00 | $500.00 | Class Materials |
Books (+) | $300.00 | $300.00 | $300.00 | Selected Books on Rumi, Sufism and Dialogue |
Donations/Contributions (-) | $400.00 | $400.00 | $400.00 | Donation of Noah's Pudding by Turkish Cultural Center |
Donations/Contributions (-) | $500.00 | $500.00 | $500.00 | Meals in Dialogue Dinners by Turkish Cultural Center |
Donations/Contributions (-) | $500.00 | $500.00 | $500.00 | Flight Tickets for the Invited Speakers |
Donations/Contributions (-) | $0.00 | $500.00 | $500.00 | General Fundraising |
Lodging Domestic (+) | $600.00 | $600.00 | $600.00 | Accomodation for the Invited Speakers |
Lodging Domestic (+) | $500.00 | $500.00 | $500.00 | Accomodation for the Invited Speakers |
Meals Domestic (+) | $500.00 | $500.00 | $500.00 | Dinners |
Membership and Dues (-) | $1,000.00 | $1,000.00 | $1,000.00 | Turkish Classes Membership Fees |
Membership and Dues (-) | $500.00 | $500.00 | $500.00 | Reed Flute Classes Membership Fees |
Membership and Dues (-) | $1,000.00 | $1,000.00 | $1,000.00 | Marbling Art Classes Membership Fees |
Other Sales (-) | $500.00 | $500.00 | $500.00 | Exhibition of Student Works |
Other Sales (-) | $1,000.00 | $1,000.00 | $1,000.00 | Ticket Sales for Lecture Series |
Other Sales (-) | $500.00 | $500.00 | $500.00 | Ticket Sales for Dinners |
Other Sales (-) | $200.00 | $200.00 | $200.00 | Ticket Sales for Movie Nights |
Other Sales (-) | $100.00 | $100.00 | $100.00 | Book Sales |
Other Supplies (+) | $1,000.00 | $1,000.00 | $1,000.00 | Marbling Art Materials and Equipment |
Other Supplies (+) | $500.00 | $500.00 | $500.00 | Noah's Pudding |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 | Lecture notes, Class Materials |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 | Lecture notes, Class Materials |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 | Lecture notes, Class Materials |
Printing & Publishing External (+) | $500.00 | $500.00 | $500.00 | Advertisement Costs |
Printing & Publishing External (+) | $50.00 | $50.00 | $50.00 | Informative Brochures |
Printing & Publishing External (+) | $100.00 | $100.00 | $100.00 | Advertisement Costs |
Printing & Publishing External (+) | $100.00 | $100.00 | $100.00 | Advertisement Costs |
Refreshments (+) | $500.00 | $500.00 | $500.00 | Soda, Water, Coffee, Light refreshments |
Refreshments (+) | $500.00 | $500.00 | $500.00 | Soda, Water, Coffee, Light refreshments |
Refreshments (+) | $500.00 | $500.00 | $500.00 | Soda, Water, Coffee, Light refreshments |
Refreshments (+) | $500.00 | $500.00 | $500.00 | Soda, Water, Coffee, Light refreshments |
Refreshments (+) | $100.00 | $100.00 | $100.00 | Soda, Water, Coffee, Light refreshments |
Refreshments (+) | $200.00 | $200.00 | $200.00 | Soda, Water, Coffee, Light refreshments |
Refreshments (+) | $100.00 | $100.00 | $100.00 | Soda, Water, Coffee, Light refreshments |
Refreshments (+) | $100.00 | $100.00 | $100.00 | Soda, Water, Coffee, Light refreshments |
By Ocode
Requested | |
---|---|
Airfare Domestic | $1,100.00 |
Books | $800.00 |
Donations/Contributions | $1,400.00 |
Lodging Domestic | $1,100.00 |
Meals Domestic | $500.00 |
Membership and Dues | $2,500.00 |
Other Sales | $2,300.00 |
Other Supplies | $1,500.00 |
Printing & Publishing External | $2,250.00 |
Refreshments | $2,500.00 |
Recommended | |
---|---|
Airfare Domestic | $1,100.00 |
Books | $800.00 |
Donations/Contributions | $1,900.00 |
Lodging Domestic | $1,100.00 |
Meals Domestic | $500.00 |
Membership and Dues | $2,500.00 |
Other Sales | $2,300.00 |
Other Supplies | $1,500.00 |
Printing & Publishing External | $2,250.00 |
Refreshments | $2,500.00 |
Final | |
---|---|
Airfare Domestic | $1,100.00 |
Books | $800.00 |
Donations/Contributions | $1,900.00 |
Lodging Domestic | $1,100.00 |
Meals Domestic | $500.00 |
Membership and Dues | $2,500.00 |
Other Sales | $2,300.00 |
Other Supplies | $1,500.00 |
Printing & Publishing External | $2,250.00 |
Refreshments | $2,500.00 |
Summary
Requested | |
---|---|
Expenditures | $9,750.00 |
Capital | $0.00 |
Revenue | ($6,200.00) |
Final | $3,550.00 |
Recommended | |
---|---|
Expenditures | $9,750.00 |
Capital | $0.00 |
Revenue | ($6,700.00) |
Final | $3,050.00 |
Final | |
---|---|
Expenditures | $9,750.00 |
Capital | $0.00 |
Revenue | ($6,700.00) |
Debt | ($0.00) |
Rollover | ($0.00) |
Total Subsidy | $3,050.00 |
FY12 Starting Balance | $3,050.00 |