Impact Movement Budget

FY2014 (July 1, 2013 - June 30, 2014)

Our mission is to take the truth of Jesus Christ to the campus, community and world by producing leaders of African descent who are spiritually focused, financially responsible and morally fit. We seek to live a life that reflects our response to the gift of God’s love, the sacrificing of Jesus Christ so we would not be bound to the punishment for our sin. Weekly: Bible Study, Evangelism, Friday Night Alternative (Large Group), Outreach and Prayer.

JFC Rep: Erin Jung (erinj)

Summary

Requested
Expenditures $8,633.00
Capital $10.00
Revenue ($6,250.00)
Final $2,383.00
Recommended
Expenditures $5,973.00
Capital $10.00
Revenue ($5,750.00)
Final $223.00
Final
Expenditures $8,063.00
Capital $10.00
Revenue ($6,750.00)
Debt ($0.00)
Rollover ($0.00)
Total Subsidy $1,313.00
FY14 Starting Balance $1,313.00

Income and Revenue

Object Code Requested Recommended Final Description
Revenue-Fundraising Income (-) $3,000.00 $2,500.00 $2,500.00

Income from fundraising (selling Popeyes). We fundraise every other week and gross around $200 per event. $200 * 15 weeks (fundraise every other week)

You've never raised 3000….to cover cost of food and concert expenses

Revenue-Outside Funding (-) $250.00 $250.00 $250.00

Donations from local churches and alumni.

cover for transportation

Revenue-Outside Funding (-) $2,000.00 $0.00 $0.00

DOSA funding for Impact National Conference and for Black History Month Event.

don't count on this!

Revenue-Fundraising Income (-) $1,000.00 $3,000.00 $3,000.00

Personal fundraising and contribution towards travel to Impact Movement National Conference. Estimate for 10 students.

You can look for other CMU sources of income, but if you cannot find them, you will need to pay out of pocket

Revenue-Rental and Sales Income (-) $0.00 $0.00 $0.00

The JFC will fund $100 per semester for food for rush/recruitment, $2 per person per semester for meeting food, $200 per semester for food at events, and will not fund personal meals.

Revenue-Donations/Other Income (-) $0.00 $0.00 $0.00

The JFC will fund hotels 80%, capped at $150 per room per night per four people, 50% of transportation, and up to $500 per person traveling for the year

Sub-Total -$6,250.00 -$5,750.00 -$5,750.00

Fundraiser Expenses

Object Code Requested Recommended Final Description
Food-Refreshments for Events (+) $1,500.00 $1,500.00 $1,500.00

Popeyes food for resale. past records? 200% profits.

cover cost for food

Travel-Rental Car (+) $180.00 $180.00 $180.00

Cost of Zipcar rental for transporting food from Popeyes restaurant to CMU. $12 per event * 15 events

Sub-Total $1,680.00 $1,680.00 $1,680.00

Community Outreach

Object Code Requested Recommended Final Description
Food-Refreshments for Events (+) $320.00 $320.00 $320.00

Food for cooking breakfast for Buggy members (pancake mix, juice). $40 once a month for 8 months.

Equip-Non-Capital Equipment (+) $20.00 $20.00 $20.00

Non-food disposable equipment for cooking pancakes for Buggy members (cups, plates, utensils, etc.).

Ops-Gifts and Prizes (+) $50.00 $0.00 $0.00

25 Freshmen Care Packages (pencils, candy, reading materials, stress balls, etc) to give away to freshmen.

Capital Expense Fund (+) $10.00 $10.00 $10.00

Non-disposable equipment for cooking pancakes for Buggy members (spatulas)

Sub-Total $390.00 $340.00 $340.00

National Impact Events

Object Code Requested Recommended Final Description
Travel-Rental Car (+) $463.00 $463.00 $463.00

Travel costs for 2013 Impact Leaders Institute (a weekend training program for upcoming leaders of the Impact Movement's regional chapters) which is likely to be held in March or April at Medgar Evers College in New York. We estimate that five or six student leaders will attend. The projected cost is $337.86 for a three day rental of a 7-passenger minivan or Standard SUV from Enterprise Car Rental including taxes and liability insurance. Gas is estimated to cost about $125 roundtrip.

Travel-Professional Vehicle Services (+) $2,000.00 $0.00 $2,000.00

Partial subsidy for travel costs to the 2013 Impact Movement National Conference in Atlanta, GA. Estimate for 10 students traveling by coach bus. A transportation coordinator for the national organization purchases a chartered bus for students in nearby chapters to travel to the conference, and in previous years it has host $250 per student and DOSA has funded $50 per student.

We don't understand what this pays for. Please appeal with more information; appeal granted after we understand what this is paying for

Travel-Hotel and Lodging (+) $0.00 $0.00 $0.00

Hotel and lodging costs?; learned during appeals they didn't budget hotel costs because they have never been granted it in the past. Please include next year

Revenue-Donations/Other Income (-) $0.00 $1,000.00

Cover 50% of Coach bus cost

Sub-Total $2,463.00 $463.00 $1,463.00

Food for Events

Object Code Requested Recommended Final Description
Food-Refreshments for Events (+) $250.00 $75.00 $200.00

Soul Food Night during the first six weeks of the school year (catered food plus reimbursements for ingredients for students who cook for event). The event is open to all students and usually has an attendance of around 20-30 people. In previous years, we have purchased catered chicken/macaroni and cheese, dinner rolls, plates/utensils, and drinks from Giant Eagle for the event; however the food that we purchase depends on what members are able to cook and bring to the event.

based on actual cost; appeal granted after finding out members did not reimburse costs last year

Food-Refreshments for General Body Meetings (+) $250.00 $75.00 $75.00

Food for the equivalent of weekly general body meetings (Friday Night Alternative). We have food at around 3/4 of our meetings and typically we purchase pizza, wings, and drinks. We've also purchased ice cream, cookies, and other snacks in the past.

Sub-Total $500.00 $150.00 $275.00

Black History Month Concert

Object Code Requested Recommended Final Description
Ops-Professional Services and Performers (+) $1,500.00 $1,500.00 $1,500.00

Contracted honorariums for performers or speakers invited to the event. We've typically had 2-4 speakers/performers (around $100-$200 each) and one larger group ($500-$800) in the past.

Ops-AB Tech (+) $400.00 $200.00 $415.00

AB Tech, sound and light equipment rental.

Based on AB Tech Metrics; appeal granted after reviewing AB Tech pricing guide and understanding scope of event; adjsted in consultation with ABTech

Ops-Advertising and Publicity (+) $100.00 $40.00 $40.00

Advertising for the Black History Month concert. 120 posters for the concert is an estimated $100. We typically print over 100 flyers for the concert, and will simply remain within the remainder of the budget when printing for other events and fundraisers.

Ops-Program Expenses (+) $250.00 $250.00 $250.00

Food for the artists/speakers (around 10) performing. Last year, we purchased/made catered food for them and they stayed in the University Center, but in previous years, they have taken the performers to a local restaurant (ex. Fuel and Fuddle)

Ops-Program Expenses (+) $600.00 $600.00 $600.00

Travel costs for artists and performers. Typically, we have 2-3 local performers/speaker and 1-2 groups from outside of the Pittsburgh area.

Ops-Program Expenses (+) $750.00 $750.00 $500.00

Hotel costs for traveling artists and performers.

Lowered per group request

Sub-Total $3,600.00 $3,340.00 $3,305.00

By Object Code

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $10.00 $10.00 $10.00 Non-disposable equipment for cooking pancakes for Buggy members (spatulas)
Equip-Non-Capital Equipment (+) $20.00 $20.00 $20.00 Non-food disposable equipment for cooking pancakes for Buggy members (cups, plates, utensils, etc.).
Food-Refreshments for Events (+) $1,500.00 $1,500.00 $1,500.00 Popeyes food for resale. past records? 200% profits.
Food-Refreshments for Events (+) $320.00 $320.00 $320.00 Food for cooking breakfast for Buggy members (pancake mix, juice). $40 once a month for 8 months.
Food-Refreshments for Events (+) $250.00 $75.00 $200.00 Soul Food Night during the first six weeks of the school year (catered food plus reimbursements for ingredients for students who cook for event). The event is open to all students and usually has an attendance of around 20-30 people. In previous years, we have purchased catered chicken/macaroni and cheese, dinner rolls, plates/utensils, and drinks from Giant Eagle for the event; however the food that we purchase depends on what members are able to cook and bring to the event.
Food-Refreshments for General Body Meetings (+) $250.00 $75.00 $75.00 Food for the equivalent of weekly general body meetings (Friday Night Alternative). We have food at around 3/4 of our meetings and typically we purchase pizza, wings, and drinks. We've also purchased ice cream, cookies, and other snacks in the past.
Ops-AB Tech (+) $400.00 $200.00 $415.00 AB Tech, sound and light equipment rental.
Ops-Advertising and Publicity (+) $100.00 $40.00 $40.00 Advertising for the Black History Month concert. 120 posters for the concert is an estimated $100. We typically print over 100 flyers for the concert, and will simply remain within the remainder of the budget when printing for other events and fundraisers.
Ops-Gifts and Prizes (+) $50.00 $0.00 $0.00 25 Freshmen Care Packages (pencils, candy, reading materials, stress balls, etc) to give away to freshmen.
Ops-Professional Services and Performers (+) $1,500.00 $1,500.00 $1,500.00 Contracted honorariums for performers or speakers invited to the event. We've typically had 2-4 speakers/performers (around $100-$200 each) and one larger group ($500-$800) in the past.
Ops-Program Expenses (+) $250.00 $250.00 $250.00 Food for the artists/speakers (around 10) performing. Last year, we purchased/made catered food for them and they stayed in the University Center, but in previous years, they have taken the performers to a local restaurant (ex. Fuel and Fuddle)
Ops-Program Expenses (+) $600.00 $600.00 $600.00 Travel costs for artists and performers. Typically, we have 2-3 local performers/speaker and 1-2 groups from outside of the Pittsburgh area.
Ops-Program Expenses (+) $750.00 $750.00 $500.00 Hotel costs for traveling artists and performers.
Revenue-Donations/Other Income (-) $0.00 $0.00 $0.00
Revenue-Donations/Other Income (-) $0.00 $1,000.00
Revenue-Fundraising Income (-) $3,000.00 $2,500.00 $2,500.00 Income from fundraising (selling Popeyes). We fundraise every other week and gross around $200 per event. $200 * 15 weeks (fundraise every other week)
Revenue-Fundraising Income (-) $1,000.00 $3,000.00 $3,000.00 Personal fundraising and contribution towards travel to Impact Movement National Conference. Estimate for 10 students.
Revenue-Outside Funding (-) $250.00 $250.00 $250.00 Donations from local churches and alumni.
Revenue-Outside Funding (-) $2,000.00 $0.00 $0.00 DOSA funding for Impact National Conference and for Black History Month Event.
Revenue-Rental and Sales Income (-) $0.00 $0.00 $0.00
Travel-Hotel and Lodging (+) $0.00 $0.00 $0.00
Travel-Professional Vehicle Services (+) $2,000.00 $0.00 $2,000.00 Partial subsidy for travel costs to the 2013 Impact Movement National Conference in Atlanta, GA. Estimate for 10 students traveling by coach bus. A transportation coordinator for the national organization purchases a chartered bus for students in nearby chapters to travel to the conference, and in previous years it has host $250 per student and DOSA has funded $50 per student.
Travel-Rental Car (+) $180.00 $180.00 $180.00 Cost of Zipcar rental for transporting food from Popeyes restaurant to CMU. $12 per event * 15 events
Travel-Rental Car (+) $463.00 $463.00 $463.00 Travel costs for 2013 Impact Leaders Institute (a weekend training program for upcoming leaders of the Impact Movement's regional chapters) which is likely to be held in March or April at Medgar Evers College in New York. We estimate that five or six student leaders will attend. The projected cost is $337.86 for a three day rental of a 7-passenger minivan or Standard SUV from Enterprise Car Rental including taxes and liability insurance. Gas is estimated to cost about $125 roundtrip.

By Ocode

Requested
Capital Expense Fund $10.00
Equip-Non-Capital Equipment $20.00
Food-Refreshments for Events $2,070.00
Food-Refreshments for General Body Meetings $250.00
Ops-AB Tech $400.00
Ops-Advertising and Publicity $100.00
Ops-Gifts and Prizes $50.00
Ops-Professional Services and Performers $1,500.00
Ops-Program Expenses $1,600.00
Revenue-Donations/Other Income $0.00
Revenue-Fundraising Income $4,000.00
Revenue-Outside Funding $2,250.00
Revenue-Rental and Sales Income $0.00
Travel-Hotel and Lodging $0.00
Travel-Professional Vehicle Services $2,000.00
Travel-Rental Car $643.00
Recommended
Capital Expense Fund $10.00
Equip-Non-Capital Equipment $20.00
Food-Refreshments for Events $1,895.00
Food-Refreshments for General Body Meetings $75.00
Ops-AB Tech $200.00
Ops-Advertising and Publicity $40.00
Ops-Gifts and Prizes $0.00
Ops-Professional Services and Performers $1,500.00
Ops-Program Expenses $1,600.00
Revenue-Donations/Other Income $0.00
Revenue-Fundraising Income $5,500.00
Revenue-Outside Funding $250.00
Revenue-Rental and Sales Income $0.00
Travel-Hotel and Lodging $0.00
Travel-Professional Vehicle Services $0.00
Travel-Rental Car $643.00
Final
Capital Expense Fund $10.00
Equip-Non-Capital Equipment $20.00
Food-Refreshments for Events $2,020.00
Food-Refreshments for General Body Meetings $75.00
Ops-AB Tech $415.00
Ops-Advertising and Publicity $40.00
Ops-Gifts and Prizes $0.00
Ops-Professional Services and Performers $1,500.00
Ops-Program Expenses $1,350.00
Revenue-Donations/Other Income $1,000.00
Revenue-Fundraising Income $5,500.00
Revenue-Outside Funding $250.00
Revenue-Rental and Sales Income $0.00
Travel-Hotel and Lodging $0.00
Travel-Professional Vehicle Services $2,000.00
Travel-Rental Car $643.00

Summary

Requested
Expenditures $8,633.00
Capital $10.00
Revenue ($6,250.00)
Final $2,383.00
Recommended
Expenditures $5,973.00
Capital $10.00
Revenue ($5,750.00)
Final $223.00
Final
Expenditures $8,063.00
Capital $10.00
Revenue ($6,750.00)
Debt ($0.00)
Rollover ($0.00)
Total Subsidy $1,313.00
FY14 Starting Balance $1,313.00