The John Trigg Ester Library

Budget FY 2011 (draft)

PROJECTED REVENUES FY 2011

Fundraisers:

  • Lallapalooza $7,000
  • LiBerry Festival $4,000
  • Readers on the Run $2,000

Fundraising Subtotal: $13,000

Donations: $3,000

Membership: $600

Dividends: $70

Sales: $500

Grants (design, DLA 11-DC-533): $50,000

TOTAL PROJECTED INCOME FY 2011: $67,170

PROJECTED EXPENSES FY 2011

Fundraising expenses: $1,700

  • Advertising: $600
  • Printing: $500
  • T-shirts: $600

Operations expenses: $7,113

  • Rent: $4,270
    • PO: $70
    • Main Street: $600
    • The Annex: $3,600
  • Fuel: $1,100
  • Supplies: $800
  • Insurance: $613
  • Property taxes: $330

Design & construction expenses: $60,000

  • Reina design: $10,000
  • USKH design: $50,000

Other (endowment): $2,000

TOTAL PROJECTED EXPENSES FY 2011: $70,813

library dog

item3d1

contactbutton

item3d1b

item3d1b2

friendsbutton

item3d1a


home
meetings
Annual Plan FY 2011
Business Plan
about the Ester library
site map