Laserfiche WebLink
HSAC FISCAL YEAR(FY)2015 PROPOSED BUDGET <br /> FY 2014 FY 2015 <br /> Second Proposed <br /> Amended Budget <br /> REVENUES Budget <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 $12,000 $12,000 <br /> Fund Balance, prior FY $94,409 $94,409 <br /> TOTAL REVENUES AND FUND BALANCE $160,117 $160,117 <br /> EXPENSES <br /> 1. Executive Committee Travel-Air and Ground $15,500 $15,500 <br /> 2. Executive Committee Auditing/Professional Services $4,500 $4,500 <br /> 3 Executive Committee Stationery $150 $150 <br /> 4 Executive Committee Miscellaneous $2,000 $2,000 <br /> 5 Online Quickbooks Monthly Fee $500 $500 <br /> 1 Special Committee Travel $500 $500 <br /> 2 Special Committee Miscellaneous $100 $100 <br /> 1 NACo Travel-Board-Air and Ground $13,500 $13,500 <br /> 2 NACo Travel-Steering Committees-Air and Ground $6,000 $6,000 <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-Air and Ground $9,000 $9,000 <br /> 2 WIR Promotional $2,250 $2,250 <br /> 3 WIR Dues $3,804 $3,804 <br /> 4, WIR Miscellaneous $1,000 $1,000 <br /> 1. Adjustments for Travel and Related Expenses $12,795 12,295 <br /> 2 National Conference Fund $60,000 50,000 <br /> 3 Perscription Drug Scholarship Program $0 7,500 <br /> 4. County Leadership Institute Attendee $0 3,000 <br /> TOTAL EXPENDITURES $160,117 $160,117 <br /> BALANCE $0 $0 <br /> Annual Conference Seed Money PAID IN 2013 RECD IN 2014 <br /> $5,000 $5,000 <br /> ocs:proj:hsac:FY2014.14misc:budget-2015 Proposed Budget:kcw <br />