Professional Documents
Culture Documents
Public Relations
Jan
Feb
March
Jan
Feb
March
Press Releases
Press Kits
200.00
200.00
Other
TOTAL
200.00
Jan
200.00
Feb
March
1,800.00
2,400.00
1,000.00
3,000.00
3,000.00
3,000.00
500.00
500.00
500.00
350.00
350.00
350.00
500.00
500.00
500.00
Podcasts
50.00
50.00
50.00
Mobile
50.00
50.00
50.00
200.00
200.00
200.00
TOTAL
6,450.00
7,050.00
5,650.00
Advertising
Jan
Feb
March
Advertising Design
1,200.00
1,200.00
1,200.00
500.00
100.00
100.00
500.00
Point of Purchase
Co-op
TOTAL
1,700.00
Jan
1,300.00
Feb
1,800.00
March
Event Sponsorships
5,000.00
1,200.00
4,800.00
2,000.00
1,200.00
Audio/Vidieo Equipment
500.00
500.00
500.00
Client/Prospect Entertainment
1,000.00
2,000.00
1,000.00
500.00
500.00
500.00
TOTAL
$ 10,200.00
9,000.00
4,200.00
Direct Marketing
Jan
Feb
2,200.00
March
Graphic Design
2,800.00
2,800.00
4,500.00
5,500.00
5,500.00
5,500.00
1,500.00
10,000.00
Customer Surveys
50.00
50.00
50.00
TOTAL
$ 19,850.00
9,850.00
TOTALS SUMMARY
Jan
1,500.00
1,500.00
$ 11,550.00
Feb
March
Public Relations
200.00
200.00
6,450.00
7,050.00
5,650.00
Advertising
1,700.00
1,300.00
1,800.00
10,200.00
9,000.00
4,200.00
Direct Marketing
19,850.00
9,850.00
11,550.00
TOTALS
$ 38,400.00
27,400.00
% of TOTAL
22.1%
15.7%
$ 23,200.00
13.3%
May
June
July
August
Sept
Oct
April
May
June
July
Aug
Sept
Oct
200.00
April
$
200.00
May
-
June
-
July
Aug
Sept
1,000.00
1,000.00
1,000.00
Oct
-
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
500.00
50.00
50.00
50.00
50.00
50.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
4,650.00
5,100.00
5,650.00
5,650.00
5,650.00
4,650.00
4,650.00
April
May
June
July
Aug
Sept
Oct
1,200.00
400.00
500.00
500.00
500.00
50.00
100.00
100.00
50.00
1,600.00
April
$
500.00
May
-
500.00
June
-
July
-
Aug
-
Sept
2,000.00
1,200.00
100.00
Oct
-
500.00
1,200.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
1,000.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
3,700.00
2,200.00
2,200.00
2,200.00
4,200.00
2,200.00
2,700.00
July
Aug
1,200.00
June
1,200.00
1,200.00
May
1,200.00
100.00
April
1,200.00
500.00
Sept
Oct
4,500.00
5,500.00
1,500.00
-
50.00
50.00
50.00
50.00
50.00
50.00
50.00
$ 11,550.00
50.00
50.00
50.00
50.00
50.00
50.00
April
$
May
-
June
200.00
July
-
Aug
-
Sept
-
Oct
-
4,650.00
5,100.00
5,650.00
5,650.00
5,650.00
4,650.00
4,650.00
1,600.00
500.00
500.00
500.00
50.00
100.00
100.00
3,700.00
2,200.00
2,200.00
2,200.00
4,200.00
2,200.00
2,700.00
11,550.00
50.00
50.00
50.00
50.00
50.00
50.00
$ 21,500.00
8,050.00
8,400.00
8,400.00
9,950.00
7,000.00
7,500.00
12.4%
4.6%
4.8%
4.8%
5.7%
4.0%
4.3%
Nov
Dec
TOTALS
Nov
Dec
TOTALS
200.00
200.00
Nov
$
Dec
-
800.00
800.00
TOTALS
-
8,200.00
3,000.00
3,000.00
36,000.00
500.00
500.00
6,000.00
350.00
350.00
4,200.00
500.00
500.00
6,000.00
50.00
50.00
600.00
50.00
50.00
1,050.00
200.00
200.00
2,400.00
4,650.00
4,650.00
64,450.00
Nov
Dec
TOTALS
4,800.00
100.00
100.00
3,050.00
500.00
100.00
Nov
$
$
100.00
Dec
-
1,200.00
$
$
8,350.00
TOTALS
-
1,200.00
7,500.00
19,000.00
3,700.00
500.00
500.00
6,000.00
5,000.00
500.00
500.00
6,000.00
2,200.00
2,200.00
47,200.00
Nov
Dec
TOTALS
14,600.00
22,000.00
6,000.00
10,000.00
50.00
50.00
600.00
50.00
50.00
53,200.00
Nov
Dec
200.00
4,650.00
100.00
TOTALS
$
800.00
4,650.00
64,450.00
100.00
8,350.00
2,200.00
2,200.00
47,200.00
50.00
50.00
53,200.00
7,200.00
7,000.00
4.1%
4.0%
$ 174,000.00
100.0%