Loading...
HomeMy WebLinkAbout03. f. 2021 Event Budget CLACommunity Leadership Academy > Expenses Estimated Actual Total Expenses $10,000.00 $0.00 Site/Location/Operations Estimated Actual Food & Beverage Estimated Actual Rental fees $1,000.00 Social food + Beverage $1,230.00 Insurance $0.00 Non-social food + Beverage $0.00 Sound/AV $0.00 <insert Other>$0.00 Construction or Equipment $0.00 <insert Other>$0.00 Trash/Composting $0.00 Total $1,230.00 $0.00 Utilities $0.00 Labor $7,000.00 Program/Lodging Estimated Actual Traffic Control $0.00 Entertainment $0.00 Banners - Printing & $0.00 Speakers $0.00 Signage $0.00 Travel $0.00 <insert Other>$0.00 Hotel $0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 Total $8,000.00 $0.00 Total $0.00 $0.00 Marketing Estimated Actual Prizes Estimated Actual Advertising - Radio $0.00 Prizes $0.00 Advertising - Print $0.00 Cash Purse $0.00 Advertising - Social Media $0.00 Total $0.00 $0.00 Public Relations $0.00 Sales Team Expenses $0.00 Media TV, Production & Distribution $0.00 Graphic Design $0.00 Website $350.00 Collateral Materials $0.00 Printing $420.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 Total $770.00 $0.00 1 Marketing Estimated Actual Telephone/Internet $0.00 Photography $0.00 Transportation $0.00 Permit Fees $0.00 Postage/Shipping $0.00 In Kind Trades $0.00 Supplies-Office or Other $0.00 Demographic Survey $0.00 Sales Tax $0.00 <insert Other>$0.00 <insert Other>$0.00 <insert Other>$0.00 Total $0.00 $0.00 2 Community Leadership Academy > Income Estimated Actual Total Income $8,350.00 $0.00 Tickets/Admissions Estimated Actual Estimated Actual 10 Adults @ $750.00 $7,500.00 0 Children @ $2.00 $0.00 1 Other @ $500.00 $500.00 1 <Insert Other> @ $350.00 $350.00 $8,350.00 $0.00 Programs/Advertising Estimated Actual Estimated Actual 0 Covers @ $0.00 $0.00 0 Half-pages @ $0.00 $0.00 0 Quarter-pages @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 $0.00 $0.00 Exhibitors/vendors Estimated Actual Estimated Actual 0 Large booths @ $0.00 $0.00 0 Med. booths @ $0.00 $0.00 Small booths @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 <Insert Other> @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 $0.00 $0.00 1 Revenue from other items Estimated Actual Estimated Actual 0 Cash Sponsorships @ $0.00 $0.00 0 In Kind Sponsorships @ $0.00 $0.00 0 Donations @ $0.00 $0.00 0 CSE Funding @ $0.00 $0.00 0 Grants @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 0 <Insert Other> @ $0.00 $0.00 $0.00 $0.00 2 Community Leadership Academy > Profit - Loss Summary Estimated Actual Total income $8,350.00 $0.00 Total expenses $10,000.00 $0.00 Total profit (or loss)-$1,650.00 $0.00 $0.00 $2,500.00 $5,000.00 $7,500.00 $10,000.00 Estimated Actual Total income Total expenses 1