ࡱ> ),  !"#$%&'(+R F~*WorkbookLSummaryInformation(DocumentSummaryInformation8 0؀\pCreative Media ASUCD Ba==|Y:8X@"1BArial1BArial1BArial1BArial1BGaramond1BGaramond1BGaramond1BGaramond1BArial1 BGaramond1xBGaramond1xBGaramond1BArial1BGaramond1xBGaramond1 BGaramond"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)<7_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"?_);_(@_)                + ) , *   (@ @ *! ,@ @  (@ @ *! ,@ @  (@ @ *! ,@ @ (8@ @  (@ @  h@ @+ *! l@ @+ %! l@ @+  h@ + *! l@ +  h@ +  @   H   H   (@ @   (@ @     h@ *! l@  h *! l  h  *! l   (@ @ *! ,@ @  (@ @ #X *! l@ @ *! l@ @ *! l@ @ 8dq:F3ffff̙̙3f3fff3f3f33333f33333\`.Sheet1gJSheet2KSheet35-bRc ~Eّ@g}nRc ~Eّ@g}PNG  IHDR4psRGB pHYs+3IDATx^\\TWGP3T!4EE)QcAMML\71ɗuu7d7/h\UcA"JS aax 0Cd9?=sSS;$0&1 < IٻkFwc?e ?YYrGq c]Fv^n?xo=SuQָ"gӧ ;+7~<{X?`ǵܸ/h9yj3zgy͹? n٫v۹jijnhfkf9KPUl38q#=gE6vPWY;?g?+Q] PX8M5tƍr]v17Gv朔T}GKS>lF&֎ m⑝Qɱl LAP_YuOX7vfg3-HبkhIcα/NjGI2cݎvsW7 U\Y)i562tYgggjOw.}][>Cb {}y^f0z4$0TXҔ M,6$7R<IkinrE)Zvi<4Ԕf?)5tbgdfn\uLjmTf[WO}|oхM6~܍J>9e/sS1]TWN/Icp~-<yCIEpq`xkׯEFF[*WVQjJݺ}KdTdHHHdd{|2k;{@" {>l8T_QXX]IoTC~-1.SY #씓ˢxyM{{}&?C;JHFOVq<8M>T:;t Lg奨:qcC& %y#/yXs7:MW荍z$X, v( m{͛ໜ<Vv;O $-ї-H^)ܽ^54.r-˥nŢa鷾ι6<9oɎB~7kl2Tq8s7jHsPHkq´9׽l/|y,MroKFl\M?,? ~()9Y(_2U~7^fU̯$=ToKKE~jZ2$6^aT[Yt񻽀H "목ҡ֖FIKo>>@hW IWqZ- Z<֭6n3ʏjCeUezj~s(l;ڗAb0 z󨽛/Qu1gBA!9kZТئz>-ظF_9QU- ʏv}2]3.~Fa]!n(gY`s~qKsCK]җ.ۂHzFl}# DF 0ŵbt628v]RSs玌vY~EH$ǻ/t{Kh*wO ~UU}~W4Kˤဇ뤹M]qX:ڒbyV\~Fs˱_ ?sCMY]Ui`b? =|#iBlm%VA ?7Nj sDt{ fz y*ov;̳C~;hl+^}qYyN_9kΚ⌳߼#_0)秜;tb)ҕ6M FS $AX/ R=Se%w}(,Vk<[t8ʞ/ag%NuO]Ow9U{7xred!Fz(66 ^ ,s={63fO]hJKK*>w܀C}޽{)/^ܺuA3XR s;VNkk`b0mC|Na !iE UM{m\阣 lx;0͡dz!kG~Z*ج;.j(*L+Mi7Nʈ;>|Ei޴+)ťE;FA-!+*,q J]쨿{8a"u ^4++ǹ4v_}՛oI]~ T&Coe}2e؊kaS P{Zzt2K?ՍBSK;2& *3}o_І w߿Oe#[edG}%**ͭIag{7Rꀼfm@[~QEJl! 92utz6Q;H#p#W(./rUNa"b.H! A`]~a޸~iVr5kP^'1*V_'O>"8x@O%{G)N/vcC!l` ^b$7[9Qc4olNO==ЦbM5!|L ͞W`v`$[9#OLL+*o}F)<’tm$YRQY1꒲Ҳ>:TUݭ~a ׁU'vܱ#BoK+g{:qS/>֗xKG9bdfeo"DZ0zH)jCHOmUXdLq_Bh>E=eh;DAԡ65Ċ뤀؅ΣBYNG+v?ni酮H(b0wKCn^WNZ4I/E ;jsnb|dY'ˏe`̶ " vjӄ va X3W'C1=^p2;'nz|\J>e{8Je."b]JmmիWG8J#Al TIO\ v:;\3o5A_+Xxp2Z*NIMom-a4%1`կ}rWl;>;I!#uks7 ^Xޫ^MYؙXGwTKMPB);7vdiآai/!u_xWE[būLX<9]@PM U@ БA8T<7)|Ͽl(aNy/yJkk#A|4q*Ht* R39M{w`bۭ/eݿyoÄbC+R.bB4%ߡ\oum6L)!׻?K@%dXvC.}qߒ߽>eOVTCnZݲ;(x@-YwH}H:zzy!E"O.߂< 2z~lIԛc-<>2dtt/(̈;|^69'-[5ڹs/XBO2_@d3ڕ\g87΀FK9%hcǎ<1/qz߾}A10-Zdb Gcc͛73{7lܠC}mPGGPw^A0/ _"7@:{lyzGu<IP+W$Rp\W8qH(6 ʪ Uƚd1UMgAq]L5 9]Q]i}MOfV حu07MQ&LKѣڞIq@[[,7F$LwcN᧣ǂNז"5gA+JtYp+2)l;vԻ׺e=Q8,lǘ %2*J3GHk> }ns/~{Q.:1* vd( Q+2ZX* f%0$ؑ!l22~<0yK_cLFQa= P8s[(RQK,SaaX[QUO~ZK@eOVplJF7㘚{zεrKE#]C?i \sJC#5H`daG )o.5ֈ"[z, M:|l50wֿe>6AccO# ;z舘hѓ"I6z;?-.G#ǖ(}N> 5 QoB#;kTZw@> Z :aᎎ6a}M 4AVF@̰ raGƇ@1>"E6`iimKfQee&cL$0&1 (B%IENDB`3 A@@  kZ=;Technical, Promotional, and Operational Support at $40/hour!Draft Budget, Ideal, January 2009%Through PayPal and/or Google CheckoutChart 1Ref.AmountNotesRevenue#FY2009FY2010FY2011FY2012Board Member Donations4Board member donations not considered public supportPRIVATE SUPPORT SUBTOTAL$Large Annual Fundraiser (Net Income)Small Fundraisers (Net Income)6Plans to add smaller fundraiser(s) beginning in FY2010%PUBLIC SUPPORT - FUNDRAISERS SUBTOTAL-Plans to include grant/gift funding by FY2010 PUBLIC SUPPORT - GRANTS SUBTOTAL TOTAL REVENUEChart 2Operating Expenses Domain NameSingle Yearly PaymentDomain Name Hosting - WikispotDomain Name Hosting - Daviswiki ColocationTECHNICAL SUBTOTAL Promotions8Assumes $300 for FY2009 and 20% annual growth thereafterPROMOTIONS SUBTOTAL IRS Form 1023 Filing Fee CA Form 3500aCA Statement of InformationFILING SUBTOTALTOTAL OPERATING EXPENSESChart 3Balance4Excess of TOTAL REVENUE over TOTAL OPERATING EXPENSEAAssumes 50% split between capital improvement and retained incomeRetained IncomeCapital Replacement/ImprovementDraft Budget, January 2009Online DonationsDonation of Nonprofit Form Fees#Board donation of Registration FeesExecutive DirectorSALARIES TOTAL4Paid In Advance Every Three Months, assumes discountGrants/Gifts (Public Charities)Assumes $1000 for FY2009 &Sales of Wiki Spot branded items (net)0Donation incentives such as hats, T-shirts, bagsRELATED ACTIVITIES - SUBTOTAL"Grants/Gifts (Private Foundations)Benefits Exhibit D:G$ $%U&kS'()*n `_ ed nJꌿnJDhi`gocaX aҤd ` nnGpOܖIhH2HID`0p/Cpȿ |_ ␿ n  |4Rp#4 |IX?8b˔?H ($0 |4?80RpIX?ܿP 0` @p˃4 pRpI8#4 | 0 #0  @R4EّRp 0 0 5@P0H2H"΀D`0 |5  @I8 | jBD`' ` jI8p  @pBpBnp H1 H2H D`0  0؀ :/"<CH  dMbP?_*+%"_XX??U } +} } U } U } U } &} :     (-((Єľ######## %$$$# 2<#######            ! ! ! ! " 0$@Y@38@ &1  $Y@3i@3y@y@y@ & #4x@  %#4y@ %#y@ %#y@ %' 33& $ Y@3@@3p@@X@ &6 $ Z@33i@@@@@ & /$ @Z@3@@3@@p@@@ &  # 4@@ % # 4P@ % # @  % # p@  %  '33& 5$Z@3L@@j@ & :$Z@3@p@L@& D#4j@ %"#@@ %"#@ %"'4' /7$/[@0i@5r@0y@0@@ 18 9i@ $4r@ $y@ $@@ $'& -Ψ@!?%--@?%-*@?%-@/?%'))****)++,,,,+--....-            ! ! ! !   $ i@$@$@$@$@ & $@i@4@4@4@4@ & $`i@4@4@4@4@ &D l8b^DDDDDD@Db^DD !"#$%&'()*+,-./01234567(8(9( $ i@@@@@@@@@ &4 !!#!0@$ % #!0@# % #!0@# % #!0@# % !&"& ##i@r@%#v@$D#333333?%#{@$D#333333?%#333333@$D#333333? #& $!$$r@)D#$v@)D#${@)D#$333333@)D#$&%& &"$&i@p@ &&# '$$'i@9@ '&# (%$(j@9@9@9@9@ (& )&)#)@- %&(#)9@- %&(#)9@/ %&(#)9@! %&()* +/2$+/ j@00@0@0j@ +1 ,/;*,/@j@00001 -3--/ $+-@/ $+-@- $+-j@  $+-. /'/-/ș@9?%--/q@!?%--/@!?%--/̬@5?%-/0#######1# 1%.1$$$##2####### 3( 3 3 3 3 3 3 4 ) 4  4! 4! 4! 4! 4 5*5!5ԗ@7 DD/!5v@7 DD/!5@7 DD/!5`ffff:@7 DD/56 7-~ 7r@%7ԇ@9?D5%7v@9?D5%7@9?D5%7`ffff:@?D5 7&+8 9,9!9ԇ@ D5D7!9v@5 D5D7!9@5 D5D7!9`ffff:@5 D5D798 DDDDD<,b^8 (  p  6A@AA?]&  xp  6A@AA?02]&  >@ 7 0؀ K  dMbP?_*+%"??U } >@ 7 0؀ CL  dMbP?_*+%"??U } >@ 7   Oh+'0HPd ' Paul HarmsCreative Media ASUCDMicrosoft Excel@Ux@x@5y ՜.+,0 PXt | 'MB Public Affairs Sheet1Sheet2Sheet3  Worksheets FMicrosoft Excel Worksheet8FIBExcel.Sheet.8CompObj X