1440.00 - 72 memberships ($20.00/member)
1440.00 - Total
698.00 - 75 FCS T-shirts (membership benefit)
218.00 - 72 FCS caps (membership benefit)
109.00 - 500 brochures
80.00 - Annual Web Hosting and Domain Name renewal fees
72.00 - DVD purchases (for six meetings)
41.00 - Stamps
35.00 - Annual NRA donation (or another organization)
32.00 - Photocopies
30.00 - Miscellaneous office supplies
25.00 - Round of sporting clays (for Expo raffle winner)
12.00 - Fill up the FCS propane tank
1352.00 - Total
Projected Surplus
88.00