Awareness of Roots in Chinese Culture Budget
FY2014 (July 1, 2013 - June 30, 2014)
ARCC stands for Awareness of Roots in Chinese Culture Organization. Our goal is to increase awareness of Chinese culture on the 一本道无码 campus by sponsoring open events such as the Mid Autumn Festival, Night Market and Chinese New Year. In the past years, ARCC has contributed to the 一本道无码 campus in many ways. Since its recognition in 1998, it has held an event almost every month to expose the 一本道无码 campus to the many facets the Chinese culture has to offer. We structure the events to appeal to those who already know about their culture as well as for those who find the Chinese culture fascinating. Both non-members and members have benefited from ARCC. For example, in our highly successful Night Market Event, we had over 11 Asian student associations participate, while hundreds of other students and faculty attended. In addition, many of the events we hold are in public areas in which the admission is not charged. We hope that you will come and visit us at our events and consider the benefits of our membership. If you have any questions, feel free to contact any of our officers.
JFC Rep: Andrew Minton (aminton)
Summary
| Requested | |
|---|---|
| Expenditures | $8,843.00 |
| Capital | $0.00 |
| Revenue | ($3,883.00) |
| Final | $4,960.00 |
| Recommended | |
|---|---|
| Expenditures | $6,543.00 |
| Capital | $0.00 |
| Revenue | ($4,508.00) |
| Final | $2,035.00 |
| Final | |
|---|---|
| Expenditures | $7,143.00 |
| Capital | $0.00 |
| Revenue | ($4,108.00) |
| Debt | ($0.00) |
| Rollover | ($0.00) |
| Total Subsidy | $3,035.00 |
| FY14 Starting Balance | $3,035.00 |
Chinese New Year Dinner
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for Events (+) | $500.00 | $500.00 | $500.00 |
Chinese New Year: raw ingredients: meat, vegetables, rice, sauces, spices, flour, oil, sugar, butter (seated event with self-made premium food, 75-100 attendees) |
| Ops-Advertising and Publicity (+) | $60.00 | $40.00 | $40.00 |
Chinese New Year: Posters, tickets, tri-folds, advertisements, place mats with menu so attendees can bring it home I'm breaking your items into metric appropriate measures. This now reflects simply poster advertising costs. |
| Ops-Advertising and Publicity (+) | $0.00 | $20.00 | $20.00 |
tickets, trifolds and placemats |
| Sub-Total | $560.00 | $560.00 | $560.00 |
Hot Pot
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for Events (+) | $400.00 | $400.00 | $400.00 |
Hot Pot: Raw ingredients (meat, veggies, tofu, eggs, sauces, fish balls) for ~60 people. |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 |
Hot Pot: Posters, tickets, tri-folds, advertisements |
| Sub-Total | $420.00 | $420.00 | $420.00 |
Dumpling Night
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for Events (+) | $300.00 | $300.00 | $300.00 |
Dumpling Night: Raw ingredients (meat, veggies, sauces) for making dumplings for ~100 people. Guests learn how to make dumplings from scratch. |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 |
Dumpling Night: Posters, tickets, tri-folds, advertisements |
| Sub-Total | $320.00 | $320.00 | $320.00 |
Tangyuan Night
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for Events (+) | $100.00 | $100.00 | $100.00 |
Tangyuan Night: tangyuan (essentially a sweet mochi dumpling) raw ingredients (glutinous rice flour, butter, sugar, sesame paste, peanut paste, red bean, ginger). Guests learn how to make this sweet dessert from scratch. ~100 attendees |
| Sub-Total | $100.00 | $100.00 | $100.00 |
Mid-autumn Festival
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for Events (+) | $200.00 | $200.00 | $200.00 |
Mid-Autumn Festival: Mooncakes and milk tea for ~100 attendees |
| Ops-AB Tech (+) | $90.00 | $15.00 | $15.00 |
Mid-Autumn Festival: Sound, video, and karaoke equipment through AB tech. Increase is due to adding karaoke this year, which improved attendance. Based on new AB Tech pricing |
| Ops-Charges, Fees and Fines (+) | $75.00 | $75.00 | $75.00 |
Mid-Autumn Festival: ISS black chair removal |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 |
Mid-Autumn Festival: Posters, tickets, tri-folds, advertisements |
| Ops-一本道无码TV (+) | $0.00 | $75.00 |
Projector and screen rental from 一本道无码TV. |
|
| Sub-Total | $385.00 | $310.00 | $385.00 |
Night Market
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for Events (+) | $150.00 | $150.00 | $150.00 |
Night Market - ingredients for food, attendees go around to different tables to purchase food, can also participate in various games to win prizes, ~100 ppl |
| Ops-AB Tech (+) | $90.00 | $15.00 | $15.00 |
Night Market - AB Tech for karaoke Expense adjusted to reflect abTech actual charges for next year |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 |
Night Market - flyers |
| Ops-Charges, Fees and Fines (+) | $75.00 | $75.00 | $75.00 |
Night Market - ISS Black Chair Removal |
| Ops-Gifts and Prizes (+) | $50.00 | $25.00 | $25.00 |
Night Market - prizes for games In general the JFC is only able to fund 50% of prizes |
| Ops-一本道无码TV (+) | $0.00 | $75.00 |
Projector and screen rental from 一本道无码TV. |
|
| Sub-Total | $385.00 | $285.00 | $360.00 |
General Body Meetings
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for General Body Meetings (+) | $150.00 | $150.00 | $150.00 |
General Body Meetings: Food to encourage attendance, GBM used for recruitment each semester (2 per year) |
| Sub-Total | $150.00 | $150.00 | $150.00 |
Other Food Expenses
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Food-Refreshments for Events (+) | $833.00 | $833.00 | $833.00 |
Dumpling Fundraiser: Monthly fundraiser selling dumplings during the first week for every month, each fundraiser sells 30 bags of dumplings costing $4 each |
| Sub-Total | $833.00 | $833.00 | $833.00 |
General - Equipment Replacement, Clothing, Web hosting, etc.
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Equip-Clothing (+) | $375.00 | $375.00 | $375.00 |
Tshirts to replace outdated ARCC tshirts (25 shirts approximately $15 each) |
| Ops-Operational Computing Expenses (+) | $210.00 | $210.00 | $210.00 |
Website: ARCC domain name renewel and host renewel Although this is actually what you pay, we reccomend looking into cheaper hosting options. Linode.com for example was a hosting site which was able to save other orgs a lot of money. You may also email Carlos Diaz-Padron for help (carlosdp@andrew) |
| Ops-Advertising and Publicity (+) | $50.00 | $50.00 | $50.00 |
General: Paper, folders, files, posterboard, tape scissors, chalk, markers |
| Ops-General Supplies (+) | $125.00 | $0.00 | $0.00 |
General: Two 16" and two 12" electric skillets used at almost all events (need to replace as they wear out and break every year from overuse) Equipment breaking mid-year is an unexpected cost and cannot be funded by the JFC as we cannot fund contingiency plans. If hotpots break please seek mid-year funding allocations. |
| Ops-Event Supplies (+) | $300.00 | $150.00 | $150.00 |
General: Bowls, napkins, burners, trays, utensils, chopsticks plates used at all of our events for the entire year |
| Ops-Advertising and Publicity (+) | $80.00 | $80.00 | $80.00 |
General: Repace ARCC Banner used at all events, tabling, and activities fair, old banner is worn-out, torn, and dirty |
| Sub-Total | $1,140.00 | $865.00 | $865.00 |
Cultural Promotion - Speaker
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Ops-Professional Services and Performers (+) | $500.00 | $0.00 | $0.00 |
Honorarium for bringing in cultural guest speaker or hosting a non-food cultural promotion event. Too much uncertainty in whether or not you will be able to get these people. If they are already confirmed, please appeal with additional information. You can always seek funding from mid year funding sources for these events if they are not yet confirmed |
| Sub-Total | $500.00 | $0.00 | $0.00 |
One Night in Beijing
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Ops-AB Tech (+) | $2,000.00 | $750.00 | $1,200.00 |
One Night in Beijing: Lighting from outside contractor (J4) because ABtech historically has been unable to this show, ABtech has typically been around 1700 Based on ABTech pricing for next year. If AB Tech is unable to support your event next year, contact sbvpf@andrew.cmu.edu for additional monies; adjusted based on AB Tech request. |
| Ops-Advertising and Publicity (+) | $350.00 | $250.00 | $250.00 |
One Night in Beijing: Large colored poster for Doherty Wall, posters, tickets, tri-folds, 500 programs, 500 fliers The JFC has determined that if you get a banner at kinkos using your oracle string you this will only cost $250 |
| Equip-Uniforms (+) | $750.00 | $750.00 | $750.00 |
One Night in Beijing: New costumes for fashion show and 6-7 different dances, old costumes are custom-fitted to dancers, many whom have graduated, need to replace costumes for new dancers |
| Ops-Rental Equipment (+) | $200.00 | $200.00 | $200.00 |
One Night in Beijing: Stage extension for fashion show from Scotch and Soda |
| Ops-Decorations (+) | $500.00 | $500.00 | $500.00 |
One Night in Beijing: Decorations and props including chicken wire, paint, plaster, wood frames, glass |
| Ops-一本道无码TV (+) | $250.00 | $250.00 | $250.00 |
One Night in Beijing: 一本道无码 TV and DVD production |
| Sub-Total | $4,050.00 | $2,700.00 | $3,150.00 |
Income and Revenue
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Revenue-Rental and Sales Income (-) | $1,183.00 | $1,183.00 | $1,183.00 |
Dumpling Fundraiser: Selling Dumplings to Students |
| Revenue-Rental and Sales Income (-) | $400.00 | $400.00 | $400.00 |
Chinese New Year Dinner: Ticket Sales |
| Revenue-Rental and Sales Income (-) | $400.00 | $400.00 | $400.00 |
Hot Pot: Ticket Sales |
| Revenue-Rental and Sales Income (-) | $1,500.00 | $1,500.00 | $1,500.00 |
One Night in Beijing: Ticket Sales |
| Revenue-Donations/Other Income (-) | $200.00 | $0.00 | $0.00 |
Mid-Autumn Festival: UC Late Night Funding |
| Revenue-Rental and Sales Income (-) | $200.00 | $0.00 | $0.00 |
Night Market: UC Late Night Funding |
| Revenue-Rental and Sales Income (-) | $0.00 | $375.00 | $375.00 |
JFC does not cover personal apparel. T-shirts must be sold at least at cost to cover expense. |
| Revenue-Donations/Other Income (-) | $0.00 | $650.00 | $100.00 |
JFC has a cap on food which can be subsidized per year. Remaining expenses must be covered with fundraising; adjusted to conform to metrics during appeals process after JFC made an error |
| Revenue-Rental and Sales Income (-) | $0.00 | $150.00 |
Food sales at late night event |
|
| Sub-Total | -$3,883.00 | -$4,508.00 | -$4,108.00 |
By Object Code
| Object Code | Requested | Recommended | Final | Description |
|---|---|---|---|---|
| Equip-Clothing (+) | $375.00 | $375.00 | $375.00 | Tshirts to replace outdated ARCC tshirts (25 shirts approximately $15 each) |
| Equip-Uniforms (+) | $750.00 | $750.00 | $750.00 | One Night in Beijing: New costumes for fashion show and 6-7 different dances, old costumes are custom-fitted to dancers, many whom have graduated, need to replace costumes for new dancers |
| Food-Refreshments for Events (+) | $500.00 | $500.00 | $500.00 | Chinese New Year: raw ingredients: meat, vegetables, rice, sauces, spices, flour, oil, sugar, butter (seated event with self-made premium food, 75-100 attendees) |
| Food-Refreshments for Events (+) | $400.00 | $400.00 | $400.00 | Hot Pot: Raw ingredients (meat, veggies, tofu, eggs, sauces, fish balls) for ~60 people. |
| Food-Refreshments for Events (+) | $300.00 | $300.00 | $300.00 | Dumpling Night: Raw ingredients (meat, veggies, sauces) for making dumplings for ~100 people. Guests learn how to make dumplings from scratch. |
| Food-Refreshments for Events (+) | $100.00 | $100.00 | $100.00 | Tangyuan Night: tangyuan (essentially a sweet mochi dumpling) raw ingredients (glutinous rice flour, butter, sugar, sesame paste, peanut paste, red bean, ginger). Guests learn how to make this sweet dessert from scratch. ~100 attendees |
| Food-Refreshments for Events (+) | $200.00 | $200.00 | $200.00 | Mid-Autumn Festival: Mooncakes and milk tea for ~100 attendees |
| Food-Refreshments for Events (+) | $150.00 | $150.00 | $150.00 | Night Market - ingredients for food, attendees go around to different tables to purchase food, can also participate in various games to win prizes, ~100 ppl |
| Food-Refreshments for Events (+) | $833.00 | $833.00 | $833.00 | Dumpling Fundraiser: Monthly fundraiser selling dumplings during the first week for every month, each fundraiser sells 30 bags of dumplings costing $4 each |
| Food-Refreshments for General Body Meetings (+) | $150.00 | $150.00 | $150.00 | General Body Meetings: Food to encourage attendance, GBM used for recruitment each semester (2 per year) |
| Ops-AB Tech (+) | $90.00 | $15.00 | $15.00 | Mid-Autumn Festival: Sound, video, and karaoke equipment through AB tech. Increase is due to adding karaoke this year, which improved attendance. |
| Ops-AB Tech (+) | $90.00 | $15.00 | $15.00 | Night Market - AB Tech for karaoke |
| Ops-AB Tech (+) | $2,000.00 | $750.00 | $1,200.00 | One Night in Beijing: Lighting from outside contractor (J4) because ABtech historically has been unable to this show, ABtech has typically been around 1700 |
| Ops-Advertising and Publicity (+) | $60.00 | $40.00 | $40.00 | Chinese New Year: Posters, tickets, tri-folds, advertisements, place mats with menu so attendees can bring it home |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 | Hot Pot: Posters, tickets, tri-folds, advertisements |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 | Dumpling Night: Posters, tickets, tri-folds, advertisements |
| Ops-Advertising and Publicity (+) | $50.00 | $50.00 | $50.00 | General: Paper, folders, files, posterboard, tape scissors, chalk, markers |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 | Mid-Autumn Festival: Posters, tickets, tri-folds, advertisements |
| Ops-Advertising and Publicity (+) | $20.00 | $20.00 | $20.00 | Night Market - flyers |
| Ops-Advertising and Publicity (+) | $350.00 | $250.00 | $250.00 | One Night in Beijing: Large colored poster for Doherty Wall, posters, tickets, tri-folds, 500 programs, 500 fliers |
| Ops-Advertising and Publicity (+) | $80.00 | $80.00 | $80.00 | General: Repace ARCC Banner used at all events, tabling, and activities fair, old banner is worn-out, torn, and dirty |
| Ops-Advertising and Publicity (+) | $0.00 | $20.00 | $20.00 | |
| Ops-一本道无码TV (+) | $250.00 | $250.00 | $250.00 | One Night in Beijing: 一本道无码 TV and DVD production |
| Ops-一本道无码TV (+) | $0.00 | $75.00 | ||
| Ops-一本道无码TV (+) | $0.00 | $75.00 | ||
| Ops-Charges, Fees and Fines (+) | $75.00 | $75.00 | $75.00 | Mid-Autumn Festival: ISS black chair removal |
| Ops-Charges, Fees and Fines (+) | $75.00 | $75.00 | $75.00 | Night Market - ISS Black Chair Removal |
| Ops-Decorations (+) | $500.00 | $500.00 | $500.00 | One Night in Beijing: Decorations and props including chicken wire, paint, plaster, wood frames, glass |
| Ops-Event Supplies (+) | $300.00 | $150.00 | $150.00 | General: Bowls, napkins, burners, trays, utensils, chopsticks plates used at all of our events for the entire year |
| Ops-General Supplies (+) | $125.00 | $0.00 | $0.00 | General: Two 16" and two 12" electric skillets used at almost all events (need to replace as they wear out and break every year from overuse) |
| Ops-Gifts and Prizes (+) | $50.00 | $25.00 | $25.00 | Night Market - prizes for games |
| Ops-Operational Computing Expenses (+) | $210.00 | $210.00 | $210.00 | Website: ARCC domain name renewel and host renewel |
| Ops-Professional Services and Performers (+) | $500.00 | $0.00 | $0.00 | Honorarium for bringing in cultural guest speaker or hosting a non-food cultural promotion event. |
| Ops-Rental Equipment (+) | $200.00 | $200.00 | $200.00 | One Night in Beijing: Stage extension for fashion show from Scotch and Soda |
| Revenue-Donations/Other Income (-) | $200.00 | $0.00 | $0.00 | Mid-Autumn Festival: UC Late Night Funding |
| Revenue-Donations/Other Income (-) | $0.00 | $650.00 | $100.00 | |
| Revenue-Rental and Sales Income (-) | $1,183.00 | $1,183.00 | $1,183.00 | Dumpling Fundraiser: Selling Dumplings to Students |
| Revenue-Rental and Sales Income (-) | $400.00 | $400.00 | $400.00 | Chinese New Year Dinner: Ticket Sales |
| Revenue-Rental and Sales Income (-) | $400.00 | $400.00 | $400.00 | Hot Pot: Ticket Sales |
| Revenue-Rental and Sales Income (-) | $1,500.00 | $1,500.00 | $1,500.00 | One Night in Beijing: Ticket Sales |
| Revenue-Rental and Sales Income (-) | $200.00 | $0.00 | $0.00 | Night Market: UC Late Night Funding |
| Revenue-Rental and Sales Income (-) | $0.00 | $375.00 | $375.00 | |
| Revenue-Rental and Sales Income (-) | $0.00 | $150.00 |
By Ocode
| Requested | |
|---|---|
| Equip-Clothing | $375.00 |
| Equip-Uniforms | $750.00 |
| Food-Refreshments for Events | $2,483.00 |
| Food-Refreshments for General Body Meetings | $150.00 |
| Ops-AB Tech | $2,180.00 |
| Ops-Advertising and Publicity | $620.00 |
| Ops-一本道无码TV | $250.00 |
| Ops-Charges, Fees and Fines | $150.00 |
| Ops-Decorations | $500.00 |
| Ops-Event Supplies | $300.00 |
| Ops-General Supplies | $125.00 |
| Ops-Gifts and Prizes | $50.00 |
| Ops-Operational Computing Expenses | $210.00 |
| Ops-Professional Services and Performers | $500.00 |
| Ops-Rental Equipment | $200.00 |
| Revenue-Donations/Other Income | $200.00 |
| Revenue-Rental and Sales Income | $3,683.00 |
| Recommended | |
|---|---|
| Equip-Clothing | $375.00 |
| Equip-Uniforms | $750.00 |
| Food-Refreshments for Events | $2,483.00 |
| Food-Refreshments for General Body Meetings | $150.00 |
| Ops-AB Tech | $780.00 |
| Ops-Advertising and Publicity | $520.00 |
| Ops-一本道无码TV | $250.00 |
| Ops-Charges, Fees and Fines | $150.00 |
| Ops-Decorations | $500.00 |
| Ops-Event Supplies | $150.00 |
| Ops-General Supplies | $0.00 |
| Ops-Gifts and Prizes | $25.00 |
| Ops-Operational Computing Expenses | $210.00 |
| Ops-Professional Services and Performers | $0.00 |
| Ops-Rental Equipment | $200.00 |
| Revenue-Donations/Other Income | $650.00 |
| Revenue-Rental and Sales Income | $3,858.00 |
| Final | |
|---|---|
| Equip-Clothing | $375.00 |
| Equip-Uniforms | $750.00 |
| Food-Refreshments for Events | $2,483.00 |
| Food-Refreshments for General Body Meetings | $150.00 |
| Ops-AB Tech | $1,230.00 |
| Ops-Advertising and Publicity | $520.00 |
| Ops-一本道无码TV | $400.00 |
| Ops-Charges, Fees and Fines | $150.00 |
| Ops-Decorations | $500.00 |
| Ops-Event Supplies | $150.00 |
| Ops-General Supplies | $0.00 |
| Ops-Gifts and Prizes | $25.00 |
| Ops-Operational Computing Expenses | $210.00 |
| Ops-Professional Services and Performers | $0.00 |
| Ops-Rental Equipment | $200.00 |
| Revenue-Donations/Other Income | $100.00 |
| Revenue-Rental and Sales Income | $4,008.00 |
Summary
| Requested | |
|---|---|
| Expenditures | $8,843.00 |
| Capital | $0.00 |
| Revenue | ($3,883.00) |
| Final | $4,960.00 |
| Recommended | |
|---|---|
| Expenditures | $6,543.00 |
| Capital | $0.00 |
| Revenue | ($4,508.00) |
| Final | $2,035.00 |
| Final | |
|---|---|
| Expenditures | $7,143.00 |
| Capital | $0.00 |
| Revenue | ($4,108.00) |
| Debt | ($0.00) |
| Rollover | ($0.00) |
| Total Subsidy | $3,035.00 |
| FY14 Starting Balance | $3,035.00 |