Laserfiche WebLink
HSAC FISCAL YEAR(FY) 2014 PROPOSED BUDGET, AS AMENDED <br /> FY 2014 FY 2014 <br /> Proposed Budget as <br /> Budget Amended <br /> REVENUES <br /> 1. Membership Fees $43,680 $43,680 <br /> 2. Conference Income $10,000 $10,000 <br /> 3. Interest Income $28 $28 <br /> 4. Corporate Sponsorship $0 $0 <br /> 5. NACo Prescription Drug Marketing Fee $0 $12,000 <br /> Total Revenues $53,708 $65,708 <br /> Fund Balance, prior FY $94,409 $94,409 <br /> TOTAL REVENUES AND FUND BALANCE $148,117 $160,117 <br /> EXPENSES <br /> 1. Executive Committee Travel $14,000 $14,000 <br /> 2. Executive Committee Auditing/Professional Services $4,500 $4,500 <br /> 3. Executive Committee Stationery $150 $150 <br /> 4. Executive Committee Miscellaneous $1,100 $1,100 <br /> 1. Special Committee Travel $500 $500 <br /> 2. Special Committee Miscellaneous $100 $100 <br /> 1. NACo Travel - Board $11,700 $11,700 <br /> 2. NACo Travel - Steering Committees $5,200 $5,200 <br /> 3. NACo Promotional $250 $250 <br /> 4. NACo Dues $27,268 $27,268 <br /> 5. NACo Miscellaneous $1,000 $1,000 <br /> 1. WIR Travel $7,800 $7,800 <br /> 2. WIR Promotional $250 $2,250 <br /> 3. WIR Dues $3,804 $3,804 <br /> 4. 'MR Miscellaneous $1,000 $1,000 <br /> 1. Adjustments for Travel and Related Expenses $19,495 $19,495 <br /> 2. National Conference Fund $50,000 $60,000 <br /> TOTAL EXPENDITURES $148,117 $160,117 <br /> BALANCE $0 $0 <br /> ANNUAL CONFERENCE SEED MONEY Ret'd in 2014 Ret'd in 2014 <br /> $3000 $3000 <br /> ocs:proj:hsac:FY2014:14misc:budget-amend:mmy <br />