June 27 - July 14 Aug 8 - Aug 25
Exhibit 4: Special Fee Request and Estimated Budget
SPECIAL FEES REQUEST 2002-2003
OPERATING EXPENSES
7120 – Phone = $200
breakdown = 200 minutes at $1.00 per minute)
7130 – Postage/Courier = $0
breakdown =
7140 – General Copies = $200
breakdown = 200 copies at $1.00 per copy)
7150 – Office Supplies = $200
breakdown = pencils/pens $25, writing board $25, notebooks $50, misc $50
REVENUE
Source = $1700.00, Restricted
Description: Regular funding from ASSU
EVENT EXPENSES
EVENT #1 – Fall: anti-malaria campaign -- $2000
Event Description: promote anti-malaria campaign among 10 villages E India
Line Item – medical supplies = $500
500 boxes of chloroquin at $1.00 per box
Line Item – training doctors = $1500
25 doctors at $60.00 per doctor
EVENT #2 – Winter: Info Session -- $500
Event Description: Application process for summer trip
Line Item – Coordinating with Project Site = $200
Phone Calls: 100 minutes at $1.00 per minute
Send 10 books to rural school at $10 per book
Line Item – Refreshments at Meeting = $100
150 samosas at $0.75 per samosa
Line Item – Publicity = $100
50 fliers at $1.00 per flier
Line Item – Applications = $100
100 applications, each with 10 pages, at $0.10 per page
EVENT #3 – Spring: class hist186b: Perspectives on India -- $2100
Event Description: offer class in Spring
Line Item – Course Readers = $1000
20 course readers at $50.00 per reader
Line Item – Speaker Honoraria = $1000
10 speakers at $100.00 per speaker
Line Item – Training Materials = $400
4 workshops at $100.00 per workshop
Line Item – Publicity = $100
100 fliers at $1.00 per flier
EVENT #4 – Summer: volunteer trip to India -- $11,400
Event Description: volunteers work in rural school for 6 weeks
Line Item – Travel fare = $10,000
8 tickets San Francisco–Delhi at $1000.00 per ticket
8 tickets Delhi-Kerala at $250.00 per ticket
Line Item – Accommodations = $1000
8 people hotel/hostel at $125.00 per person
Line Item – Equipment = $1000
8 science kits at $100 per kit
8 books at $25 per book
Exhibit 5: Expense Summary for 2001-2002
|
|
|
|
|
|
GL Code
|
GL Code Name
|
Pred Expenses 02-03
|
Sp Fees Req 02-03
|
|
|
6610
|
Office Salary
|
|
|
|
|
6210
|
Regular Staff
|
|
|
|
|
6310
|
Honoraria
|
1000
|
500
|
|
|
6230
|
Technical Service
|
200
|
100
|
|
|
6500
|
Training Materials
|
1000
|
500
|
|
|
6510
|
Refreshments
|
200
|
100
|
|
|
7020
|
Co-sponsorship Expenses
|
|
|
|
|
7060
|
Programming Expenses
|
|
|
|
|
7120
|
Phone
|
200
|
100
|
|
|
7130
|
Postage or Courier
|
|
|
|
|
7140
|
General Copies
|
200
|
100
|
|
|
7150
|
Office Supplies
|
200
|
100
|
|
|
7200
|
General Marketing
|
|
|
|
|
7220
|
Marketing Copies/Printing
|
200
|
100
|
|
|
7230
|
Flier Distribution Expenses
|
100
|
|
|
|
7240
|
Newspaper Adds
|
100
|
|
|
|
7280
|
Prize, Giveaway Expenses
|
|
|
|
|
7410
|
Equipment
|
1500
|
1000
|
|
|
7420
|
Equipment Rental
|
|
|
|
|
7430
|
Equipment Maintenance
|
|
|
|
|
7510
|
Facilites Rental
|
|
|
|
|
7520
|
Facilites Janitorial
|
|
|
|
|
7710
|
Travel Fare
|
10000
|
2500
|
|
|
7720
|
Gas
|
100
|
|
|
|
7730
|
Car/Van Rental
|
|
|
|
|
7740
|
Accommmodations
|
1000
|
500
|
|
|
7810
|
Royalties
|
|
|
|
|
7820
|
Registration Fees
|
|
|
|
|
7840
|
Ticket Expenses
|
|
|
|
|
|
TOTAL
|
16000
|
5600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE
|
|
|
|
|
|
|
Source
|
Amount unrestricted
|
Amount restricted
|
Total
|
|
|
ASSU
|
0
|
1700
|
1700
|
|
TOTAL
|
|
|
|
1700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL REQUEST
|
|
|
|
|
Predicted Expenses 02-03
|
16000
|
|
|
|
Total Revenue
|
1700
|
|
|
|
TOTAL REQUEST
|
5600
|
|
|
|
|
|
|
|
|
|