01.10.2015 Views

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!