Finance Committee Report to the National Executive Committee 4 May 2012
description
Transcript of Finance Committee Report to the National Executive Committee 4 May 2012
![Page 1: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/1.jpg)
Finance Committee Reportto the
National Executive Committee
4 May 2012
![Page 2: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/2.jpg)
Finance Committee approved minutes from its meeting on 3 November 2011
Approval of Minutes
![Page 3: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/3.jpg)
CAPR 173-1 requires Wings/Regions/Units to develop Financial Management Procedures for:
Expense approval Recurring expenses Credit card authorizations Bank transfers Travel
With the exception of travel, all requirements could be met using a standardized form.
Utilizing a standard form will simplify the financial process for units
FINANCIAL MANAGEMENT PROCEDURES
![Page 4: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/4.jpg)
Finance Committee recommends that:
The NEC mandate use of a standardized form to eliminate the requirement for Wings/Regions/Units to develop their own Financial Management Procedures for expense approvals, recurring expenses, credit card authorizations, and bank transfers.
FINANCIAL MANAGEMENT PROCEDURES
![Page 5: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/5.jpg)
Cash advances are allowed per CAPR 173-1
Current regulation does not provide sufficient guidance on terms of the advance
Some advances have been treated as “petty cash”
Purpose for the advance changes
CASH ADVANCES
![Page 6: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/6.jpg)
Finance Committee recommends that:
The NEC authorize a change to CAPR 173-1 to limit the term of a cash advance to 60 days and limit advances to one per member at a time.
CASH ADVANCES
![Page 7: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/7.jpg)
CAPR 173-1 currently requires units to send all donation checks to Wing HQ for deposit
Both Wings and Units have requested a change to the regulation to allow the Units to deposit checks locally and forward a copy of the check and supporting documentation to the Wing
Changing this process will still allow Wing oversight for issuance of donation letters by the Commander
DONATIONS
![Page 8: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/8.jpg)
Finance Committee recommends that:
The NEC support a change to CAPR 173-1 to allow Units to deposit donations locally and forward a copy of the check and/or supporting documentation to the Wing.
DONATIONS
![Page 9: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/9.jpg)
CAPR 173-1 does not provide specific guidance on the action to be taken if a cardholder fails to comply with credit card reporting requirements
New language in the regulation ensures corporate policies are standardized
New policy will also support the use of the Consolidated Financial Form which only requires a list of authorized card holders
CREDIT CARD POLICY
![Page 10: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/10.jpg)
Policy details reporting requirements
Documentary evidence showing the amount, date, place, and essential character of each expense within 21 days after the date of the billing statement
Meals on travel, except for meals associated with business entertainment, are not allowed if individual elects per diem
Noncompliance with reporting or personal use requirements is grounds for cancelling the credit card
Credit card revoked upon the third such incident
CREDIT CARD POLICY
![Page 11: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/11.jpg)
Finance Committee recommends that:
The NEC approve the revised credit card policy.
CREDIT CARD POLICY
![Page 12: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/12.jpg)
CAPR 173-1 requires additional information on the WFA audit function to include unit audits
New language in the regulation will provide clarity regarding the purpose of the function of the WFA
WFA’s now audit all assets, including financial assets as well as supplies and equipment documented in ORMS
WING FINANCIAL ANALYST
![Page 13: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/13.jpg)
Finance Committee recommends that:
The NEC authorize a change to CAPR 173-1 to provide additional detail on the Wing Financial Analyst’s expanded role that now includes audit of all assets including supplies and equipment recorded in ORMS as well as financial assets.
WING FINANCIAL ANALYST
![Page 14: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/14.jpg)
Due to confusion about policy requirements in CAP 173-1, additional guidance will be included in the regulation regarding:
W-9 reporting Internal Financial Review Business meals and entertainment Changing reference from NovelAspect to Smart Vault
ADDITIONAL GUIDANCE
![Page 15: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/15.jpg)
CAPR 173-3 currently authorizes reimbursement to members for “Automotive fuel and lubricants actually used while enroute to/from and while performing the mission.”
Vehicle lubricants, such as oil, are not mission specific.
Some questionable claims have been filed for lubricants.
VEHICLE REIMBURSEMENTS
![Page 16: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/16.jpg)
Finance Committee recommends that:
The NEC authorize a change to CAPR 173-3 to eliminate reimbursements for privately owned vehicle lubricants.
Note: Reimbursement for aircraft lubricants continues. Reimbursement for aircraft and vehicle fuel continues.
VEHICLE REIMBURSEMENTS
![Page 17: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/17.jpg)
CAP’S affinity card agreement with Bank of America has expired
CAP/PA has been researching a replacement card for the membership
USAA has prepared a proposal for a new affinity card agreement
Proposal is on the NEC agenda for consideration
USAA AGREEMENT
![Page 18: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/18.jpg)
Finance Committee recommends that:
The NEC approve the new USAA affinity card proposal.
USAA AGREEMENT
![Page 19: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/19.jpg)
Item has been withdrawn.
SER REQUEST
![Page 20: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/20.jpg)
Item has been withdrawn.
MEMBERSHIP DUES
![Page 21: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/21.jpg)
Item has been withdrawn.
SOUTH CAROLINA WING ADVANCE
![Page 22: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/22.jpg)
Funds previously restricted by NEC to support Region Training Centers NESA, Blue Beret, and Hawk Mountain
In FY12 NEC authorized $25,000 for volunteer staff support
Proposal now is to authorize in FY12 $10,000 for each region restricted to direct support of cadets and cadet program activities
$10,650 has also been requested for Blue Beret facility repairs and improvements
VANGUARD FUNDS
![Page 23: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/23.jpg)
Analysis of VSI--Vanguard Funds
Fund Code 350
Projected through 09/30/12
Balance 09/30/11 $110,151.61
FY 12 Income: Deposit date
October $ 10,314.24 12/6/2011
November $ 10,142.53 1/4/2012
December $ 11,845.53 2/3/2012
January $ 8,467.81 3/8/2012
February $ 11,310.40 4/24/2012
March $ 12,306.43 Anticipated
April $ 10,416.00 PROJECTED
May $ 10,416.00 PROJECTED
June $ 10,416.00 PROJECTED
July $ 10,416.00 PROJECTED
August $ 10,416.00 PROJECTED
September $ 10,416.00 PROJECTED
$126,882.94
FY 12 Expenses:
Travel $ 12,500.00 (Addl $12,500 from corp budget)
NESA - Camp Atterbury $ -
Hawk Mountain $ -
Oshkosh $ -
Vehicle Wrap $ -
$ 12,500.00
Total Obligations $ -
Projected Balance at 09/30/12 $224,534.55
VANGUARD FUNDS
![Page 24: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/24.jpg)
Total of $224,534 available after funding remaining volunteer staff support
Current requests $80,000 – Cadet support to regions $10,650 – Blue Beret facility
Leaving $133,884 available in FY12
VANGUARD FUNDS
![Page 25: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/25.jpg)
Finance Committee recommends that:
The NEC approve spending $80,000 in FY12 from Vanguard funds as a $10,000 grant to each region for direct support of cadets and cadet program activities excluding expenses for any senior members.
VANGUARD FUNDS
![Page 26: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/26.jpg)
Finance Committee recommends that:
The NEC approve spending $10,650 in FY12 from Vanguard funds for Blue Beret facility repairs and improvements as requested.
VANGUARD FUNDS
![Page 27: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/27.jpg)
UNIT VISITS 198 Units visited since 1 June 2010
16% of units had no reportable issues
ORMS Value of total items reviewed:
Aircraft $3,414,153Vehicle 1,181,491Supplies & Equipment 1,126,737Communications 2,050,205Total Value $7,772,586
![Page 28: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/28.jpg)
ORMS ISSUES NOTED AT UNIT VISITS
Top Five ORMS Issues at Units
Finding % of units visited
Non-tagged Items 34%Items not found 24%Assigned items not present 22%Not updating ORMS timely 14%Items on site not in ORMS 14%
![Page 29: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/29.jpg)
FINANCE ISSUES NOTED AT UNIT VISITS
Top Five Financial Issues at Units
Finding % of units visited
Missing Finance Committee minutes 32% No budget 12%Budget not balanced or reviewed 9%Year-end reporting not correct 5%Late year-end reporting 4%
![Page 30: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/30.jpg)
Apr-09
Jun-09
Aug-09
Oct-09
Dec-09
Feb-10
Apr-10
Jun-10
Aug-10
Oct-10
Dec-10
Feb-11
Apr-11
Jun-11
Aug-11
Oct-11
Dec-11
Feb-12
Apr-12
0
5
10
15
20
25
30
35
Low Successful High
WING ACCOUNTABILITY MATRIXAs of 30 Apr 2012
![Page 31: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/31.jpg)
FY12 Financial Plans Update
![Page 32: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/32.jpg)
FY12 CORPORATE BUDGET EXECUTIONAs of 26 Apr 12
FY11 FY12
BUDGET $2,421,754 $2,520,505
INCOME $ 1,392,223 $1,346,711 57% 53%
EXPENSES $ 1,093,997 $1,018,153 45% 41%
Straight Line Execution 55%Historical 52% RevenueHistorical 42% Expenditures
Sidebar: Explanation of change to accounting procedures for dues
![Page 33: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/33.jpg)
BUDGET EXECUTED %O&M 27,838,000 14,123,456 51DDR 450,000 174,217 39
Straight Line Execution: 55% Historical Execution: 51%
A/C Procurement FY10 FY11 FY12Budgeted 6,406,000 2,424,000 8,990,000Expensed 6,406,000 2,424,000 8,663,814
Balance - 0 - - 0 - 325,186 100% 100% 97%
Vehicle Procurement FY10 FY11 FY12Budgeted 1,065,855 902,000 917,000Expensed 883,128 857,640 -0-
Balance 187,727* 12,665 917,000 83% 99% 0%
FY12 APPROPRIATED BUDGET EXECUTION
As of 26 Apr 12
![Page 34: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/34.jpg)
PROGRAM INCOME FUNDS:
CASH ON HAND EXECUTED BALANCE
201 A/C Sales 619,843 619,843 - 0 -
202 Vehicle Sales 3,440 - 0 - 3,440
203 CMx Funds 936,995 151,515 785,480
204 Comm & IT 15,178 - 0 - 15,178*
205 ARCHER 46,375 - 0 - 46,375*
*Pending execution for SDIS/ADIS Laptop computers
FY12 APPROPRIATED BUDGET EXECUTION
As of 26 Apr 12
![Page 35: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/35.jpg)
NAVISION WMIRS (% Actually Paid) (% Spent & Obligated)
AF Missions 30% 33%Counterdrug 4% 7%AF Training 21% 52%Cadet O-Flights 29% 41%CMx Ferry Flights 42% 49%
Cadet Orientation Flight Goal - 37,300* Flights Flights as of 30 Apr 12 - 15,448 Flights
Percentage Complete - 41.4%* 52% increase from prior year
FY12 Mission Execution – WMIRS vs. NAVISION
As of 30 Apr 12
![Page 36: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/36.jpg)
Glider budget was established to provide additional resources and ensure gliders are maintained to a national standard
Current budget is $140k
Requests for glider MX to date total $34,227
Balance remaining is $105,773
FY12 GLIDER MX UPDATE
![Page 37: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/37.jpg)
Restricted Unrestricted
Beginning Cost 177,291 5,002,376(30-September-2011)
Interest & Dividends 3,798 116,312Investment Fees (625)
(15,434)Realized G(L) from Sales -0-
(201,531)
Ending Cost 180,4644,901,722
Market Value 182,967 5,059,230
Unrealized Gain (Loss) 2,504 157,508
INVESTMENTS As of 31 March 2012
![Page 38: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/38.jpg)
Restricted Unrestricted
Change in Market Value 10.71% 13.38%(Excludes Interest and Dividends)
Interest & Dividends 2.34% 2.56%
Total Return 13.05% 15.94%(Includes Interest and Dividends)
Gain (Loss) on Sales + Fees (0.38)% (4.77%)
Net Return 12.66% 11.17%
Weighted Return of Indexes: 12.95%(35.75% Wilshire 5000; 19.25% MSCI ACWI, ex US; 40% Barclays Aggregate; 5% Citigroup 3mo Treasury)
INVESTMENTS As of 31 March 2012
![Page 39: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/39.jpg)
Proposed FY13 Corporate Financial Plan
![Page 40: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/40.jpg)
27%5%
3%
12%
3%6% 3%
22%
18%
Cadets/Summer ActivitiesSenior ActivitiesA.E. ProgramsPA & Mbrship DvpmtOperations Special Events Contingency & Cadet Ins. ReserveCorporate TravelO & M NHQ
FY13 - EXPENSE PROJECTION $2,682,667
39%
47%
1%3%
4%
4%
3%
Cadets Seniors
PA & Mbrship Development Operations
Special Events Vanguard Income
Interest & Misc. Income
FY-13 - INCOME PROJECTION $2,538,400
VANGUARD
FY13 CORPORATE FINANCIAL PLAN
![Page 41: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/41.jpg)
FY13 CORPORATE FINANCIAL PLANThe Historical Perspective
FY10 FY11 FY12 FY13 (Actual $) (Actual $) (Projected $) (Projected $)
Income 2,431,950 2,452,164 2,520,505 2,538,400% Increase from prior year 1% 1% 1%
Membership Income Projections (Figures are based on data as of 1 Mar of full paying memberships)
FY10 FY11 FY12 FY13Senior Mbrs 32,459 32,202 33,413 32,542Cadet Mbrs 22,891 25,160 25,488 25,080
55,350 57,362 57,559 57,622
![Page 42: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/42.jpg)
Revenue Projection: $2,538,400
Expense Requests: $2,682.667
Opening Delta: $ 144,267
FMB Recommendations:* $ -29,200
Finance Committee Delta: $ 115,067
*moved to unfunded list
FY13 CORPORATE FINANCIAL PLANThe Beginning – From Basic requests
![Page 43: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/43.jpg)
FM – Investment Cmt/FM Summit Travel $ 5,000PA – National Curator Expenses $ 2,000NEC Committee Expenses $ 5,000Wreaths Across America $ 2,000CP - Supplies $ 500CP - Summit $ 1,000Nat’l Cadet Competition $ 2,000Overseas Cadet O-Flights $ 9,200LG - Corporate Mail-outs $ 2,000LG – Mbr. packet pgrm. – Salaries & Benefits $ 500TOTAL $29,200
FY13 CORPORATE FINANCIAL PLANFMB Recommended Unfunded
![Page 44: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/44.jpg)
EXPENSE INCREASES – $$ Amount of Variance ($3k or greater from prior yr.):
Nat’l Vice Commander + $ 3,000Nat’l Chief of Staff Travel + $ 4,000Nat’l Staff Travel + $11,150Nat’l Staff – Operating Funds* + $ 1,350Nat’l Safety Officer Travel + $ 3,000Dep. Ch of Chaplains Travel* + $ 4,000Dep. Asst to Ch. Of Chaplains Travel* + $ 1,500Chief Emeritus CAP Chaplain Travel* + $ 1,400Chaplain Staff Colleges + $ 8,000Sec. of the CCAC + $ 3,000
* Indicates New Initiative for FY 13
FY13 CORPORATE FINANCIAL PLANNew Initiatives & Significant Changes
![Page 45: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/45.jpg)
EXPENSE INCREASES – $$ Amount of Variance ($3k or greater from prior yr.):
Nat’l Diversity Officer Section* +$ 22,045NER CC Travel + $ 3,690Corporate Development Section* + $89,450Sr. Mbr Accident Medical Claims + $ 5,000Misc. Bank Expenses + $ 8,000Cash Reserves + $53,448Nat’l Staff College + $ 4,752
* Indicates New Initiative for FY 13
FY13 CORPORATE FINANCIAL PLANNew Initiatives & Significant Changes
![Page 46: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/46.jpg)
CORPORATE BUDGET – TRAVEL
FY08 FY09 FY10 FY11 FY12 FY13 300,000.00
320,000.00
340,000.00
360,000.00
380,000.00
400,000.00
420,000.00
440,000.00
Annual Travel Analysis – Total Dollars
![Page 47: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/47.jpg)
CORPORATE BUDGET – AEROSPACE EDUCATION
FY08 FY09 FY10 FY11 FY12 FY13 20,000.00
25,000.00
30,000.00
35,000.00
40,000.00
45,000.00
50,000.00
55,000.00
60,000.00
65,000.00
70,000.00
ACE* AE
AEROSPACE ED. & A.C.E. PROGRAM HISTORICAL EXPENSE ANALYSIS
*NOTE: ACE received $14,500 in grant funds in FY11 and $15,000 in FY 12
6,259 A.C.E. Students
10,621 A.C.E. Students
17,849 A.C.E. Students
![Page 48: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/48.jpg)
CORPORATE BUDGET – CADET PROGRAMS
FY08 FY09 FY10 FY11 FY12 FY13 550,000.00
600,000.00
650,000.00
700,000.00
750,000.00
800,000.00
850,000.00
900,000.00
CADET PROGRAM HISTORICAL EXPENSE ANALYSIS
EXPENSES
![Page 49: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/49.jpg)
Move more items to unfunded list
Cut expenses
Increase income
Use Vanguard funds
?
FY13 CORPORATE BUDGET OPTIONS
![Page 50: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/50.jpg)
Move to unfunded list:Deputy Chief of Chaplains $ 2,000Chief Emeritus, CAP Chaplain Corps $ 1,400Secretary of the CCAC $ 2,000National Diversity Officer – Supplies $ 5,606National Diversity Officer – Postage $ 939National Diversity Officer – Travel $ 13,500Northeast Region – Travel $ 3,690Miscellaneous Bank Expenses $ 8,000Cash Reserve $ 60,000TOTAL MOVED TO UNFUNDED $ 97,135
Combination of and in this order: $ 17,932(1) Expense reductions from national activities(2) Income increases from national activities(3) Balance paid from Vanguard funds
_______TOTAL MOVED OR FUNDED $ 115,067
Which balances the FY13 Corporate Financial Plan.
FY13 CORPORATE FINANCIAL PLANFinance Committee Recommendations
![Page 51: Finance Committee Report to the National Executive Committee 4 May 2012](https://reader035.fdocuments.net/reader035/viewer/2022070500/56816880550346895ddef6b2/html5/thumbnails/51.jpg)
Finance Committee recommends that:
The NEC accept the proposed FY13 corporate budget and forward it to the Board of Governors for approval.
FY13 CORPORATE FINANCIAL PLAN