Annual Report 2015
- No tags were found...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
FISCAL YEAR <strong>2015</strong> cAMPAIGN Finances<br />
revenue<br />
Aspire Investment (Scheduled Receipts, Not GAAP)<br />
Interest Income<br />
ACTUAL<br />
$800,000.00<br />
$738.69<br />
BUDGET<br />
$800,000.00<br />
$738.69<br />
Variance<br />
$-<br />
A)<br />
$- A)<br />
Total Revenue<br />
$800,738.69<br />
$800,738.69<br />
$- A)<br />
EXPENSES (FY15 Only)<br />
Global Business Development<br />
Community Development<br />
Marketing and Communications<br />
Tourism<br />
Administration<br />
$146,143.94<br />
$110,923.25<br />
$85,904.93<br />
$151,000.00<br />
$105,710.62<br />
$210,500.00<br />
$116,800.00<br />
$95,300.00<br />
$151,000.00<br />
$111,750.00<br />
$64,356.06<br />
$5,876.75<br />
$9,395.07<br />
-<br />
$10,115.93<br />
Total Expenses Aspire V-1 Campaign Expenses<br />
$599,682.74<br />
$685,350.00<br />
$89,743.81<br />
Aspire V-1 Net Income (Year 1 Only)<br />
$201,055.95<br />
$115,388.69<br />
$85,667.26<br />
B)<br />
Non-Aspire V Transactions<br />
Net Pat Head Summit Legacy Park Revenue<br />
-Designated<br />
Net Greenway Development<br />
-Designated<br />
Lobbying for Fort Campbell<br />
$28,185.00<br />
$(41,224.76)<br />
$(9,496.67)<br />
-<br />
-<br />
-<br />
$28,185.00 C)<br />
$(41,224.76) C)<br />
$(9,496.67)<br />
Total Non-Aspire V Campaign Transactions<br />
$(22,536.43)<br />
-<br />
$(22,536.43)<br />
NET INCOME<br />
$178,519.52<br />
$115,388.69<br />
$63,130.83<br />
A) Represents the Aspire V pledges scheduled to be honored in FY15 B) Budgeted Net Income intended to offset uncollectibles and to fund new initiatives and future campaigns.<br />
C) Funded solely from contributions & reserves designated for the related purpose.<br />
Note: This report is preliminary, unaudited, and not intended clarksvillepartnership.com/aspire<br />
to be IAW GAAP. An independently audited financial report is available upon request.<br />
14