ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
PROGRESSIVE BLACK MEN, INC. UCF
2
2023-2024 BUDGET
3
4
5
BUDGET TOTALSESTIMATEDACTUALDIFFERENCE
6
Income 3,600.00 2,800.00 #ERROR!
7
Operating expenses 1,500.00 1,200.00 #ERROR!
8
Balance (income minus expenses) 1,600.00 1,600.00 #ERROR!
9
10
ACTUAL EXPENSESAMOUNT% OF EXPENSES
11
Advertising 150.00 #ERROR!
12
Monthly Subscrition 0.00 #ERROR!
13
Transporation 0.00 #ERROR!
14
Food 500.00 #ERROR!
15
Event Space Reservations 0.00 #ERROR!
16
Chapter Refunds 700.00 #ERROR!
17
Chapter Event Supplies 50.00 #ERROR!
18
Chapter Paraphernalia 0.00 #ERROR!
19
Miscellaneous 100.00 #ERROR!
20
Conference Fees 0.00 #ERROR!
21
Housing 0.00 #ERROR!
22
Other 0.00 #ERROR!
23
Total 1,600.00 #ERROR!
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100