LETTER
FROM THE CHAIR
The Planning and Allocations (P&A) structure continues to positively
evolve. Notwithstanding another year in which the annual campaign achieved
record levels and allocable dollars were less, the P&A process was
able to reallocate dollars consistent with the ascertained priorities
of the community. The combination of the fine work of the Stewardship
Committee in refining the financial reporting and fiduciary responsibility
of the agencies and the more experienced composition of the five P&A
Subcommittees enabled P&A to equitably allocate the dollars necessary
for our agencies to continue meeting the ever-present needs of our community.
The
process can only succeed when accompanied by the exceptional time, effort
and commitment of the many committee volunteers and professional staff.
My thanks and appreciation to all. It has been my privilege to work
with the P&A process for the last three years, and I extend my best
wishes to Marty Auerbach, the incoming chair.
Cordially,
Loren
Weinstein
PLANNING PROCESS
Now in its second year of operation, the new Planning
and Allocations (P&A) structure is comprised of a series of checks
and balances.
The
initial goals in creating the new planning structure were:
- To create
committees that focused on more specific program areas. In prior years,
there were two committees. One dealt with health and human services;
the other dealt with “renaissance and renewal.” By defining
the committees more narrowly, the P&A Committee was able to focus
on specific needs.
- To form
subcommittees comprised of representatives of each agency by program
area. By appointing agency/community members, who are concerned with
those areas, along with Federation leadership, it created groupings
knowledgeable in a given service area who were then able to assess
needs and set priorities in that area.
- To separate
the financial needs of the agency from the program needs it serves.
By creating the Stewardship Committee, the P&A Committee was able
to utilize the financial expertise of committee members to help the
agencies refine their reporting techniques. At the same time, it allowed
the planning subcommittees to focus in on community needs and set
priorities without being caught up in an agency’s financial
status.
- To bring
together the findings of the planning subcommittees and the Stewardship
Committee in order to make final recommendations on the allocation
of funds. Representatives from each subcommittee were chosen to serve
on the final Allocations Committee.
The
goals for this year’s P&A
process were:
- To create
a sense of Jewish unity through a shared Jewish identity among Jews
in Dallas and between Jews in Dallas, Israel and overseas;
- To engage
Dallas institutions and individuals in relationships and programs
that will strengthen the local community and will build connections
with Israel and overseas;
- To promote
systemic coordination at the community and societal level in Dallas,
Israel and overseas;
- To contribute
to fund development, marketing and donor involvement on behalf of
the Dallas Federation;
- To chart
a course for the Dallas Jewish community, beginning with an analysis
of events, trends and relationships in the Federation’s external
environment.
After
being in place for two years, the P&A structure is currently being
evaluated and refined in anticipation of 2005-2006 allocations.
PLANNING SUBCOMMITTEES
In
order to meet the goals stated in the planning process, the allocations
began with five planning subcommittees. This allowed for an examination
of needs in a particular service area, the ability to collaborate on
programs and avoid duplication. It also provided for a more in-depth
examination of relevant services.
The
subcommittees met on a quarterly basis to discuss activities in their
areas of expertise and determine any issues or special needs in an individual
service area or agency.
Education Subcommittee
Nurturing Jewish education from birth to adulthood.
Akiba Academy of Dallas
Mesorah High School for Girls
Solomon Schechter Academy of Dallas
The Wise Academy
Yavneh Academy of Dallas
Jewish education department of the Federation
Senior
Services Subcommittee
Enabling older adults to remain active and independent as long as
possible and providing a continuum of care thereafter.
Jewish Community Center of Dallas
Jewish Family Service
The Legacy Senior Communities, Inc.
Jewish
Life Subcommittee
Strengthening Jewish culture, history and practice within our community,
and ensuring continuity of the Jewish future.
B’nai B’rith Youth Organization
Dallas Holocaust Museum
Dallas Jewish Historical Society
Dallas Kosher (Vaad Hakashrus of Dallas)
Jewish Community Center of Dallas
North Texas Regional Hillel
Social
Services Subcommittee
Services to individuals and families in need of crisis intervention,
counseling, vocational counseling, adoption services, financial assistance,
as well as assisting people with disabilities, burial, resettlement and
special needs.
Community Homes for Adults, Inc. (CHAI)
Jewish Children’s Regional Service
Jewish Community Center of Dallas
Jewish Family Service
Overseas
Subcommittee
Supporting Jewish communities throughout the world, including the
Federation’s Partnership with Israel (Partnership 2000 - P2K) community
and birthright israel™ program.
United Jewish Communities
—The Jewish Agency for Israel (JAFI)
—Partnership with Israel (P2K)
—American Jewish Joint Distribution Committee (JDC)
—birthright israel™
STEWARDSHIP
COMMITTEE
In order to
understand each agency’s financial position and to ensure that the
Federation is fulfilling its mandatory fiduciary duty to its donors, this
committee meets quarterly to review the agencies’ financial statements
and reports (Income Statements, Balance Sheets and Cash Flow Projection).
The committee consists of 14 members and a chair, with each member representing
a constituent or beneficiary agency and acting as a one-to-one liaison
with that agency. The member becomes familiar with the function(s) and
financial health of their assigned agency, perhaps attending the agency’s
board meetings. The member is responsible for advising the larger committee
of any challenges facing an agency with the expectation that, through
this process, issues will be discovered in the early stages. This committee
also provides important input into the allocations process.
ALLOCATIONS
COMMITTEE
This committee consists of four representatives from the Stewardship Committee,
three representatives from each of the five planning subcommittees, the
P&A chair, the Federation president and president-elect. The Federation
executive vice president and the director of planning and allocations
will sit on the committee as ex-officio members. The committee takes the
information gathered throughout the year and is responsible for making
the final allocations recommendation to the Executive Committee and Board
of Directors of the Federation.
EVALUATION
COMMITTEE
This committee’s
mandate is an evaluation of the planning and allocations process to ensure
that the structure appropriately meets the needs of the community, the
Federation and the agencies.
AD
HOC COMMITTEE(S)
These committees
will be formed on an as-needed basis should there be some indication from
the Stewardship Committee or subcommittees that a serious issue exists.
The issue could be centered around a particular agency or service need.
Recommendations for the creation of such committees can also come from
the community or other committees within the Federation structure.
JOINT
GRANT REVIEW COMMITTEE
Together with
the Dallas Jewish Community Foundation, the P&A department reviews
grant proposals submitted by non-profit agencies seeking funding for pilot
or one-time-only programs or capital projects. It is critical that the
P&A department be an integral part of the grant review process. Based
on the knowledge gained from the various subcommittees, the department
is in an excellent position to make recommendations regarding special
grant requests.
Revenue
& Allocations
Summary of August 1, 2004 - July 31, 2004
LOCAL
CONSTITUENT AGENCIES
The
Legacy Senior Communities, Inc.
(Dallas Home for the Jewish Aged—Golden Acres
and The Legacy at Willow Bend)
The Golden Acres campus is a nationally renowned skilled nursing, rehabilitation,
dementia, respite care, independent senior housing and long-term care
facility. It is Golden Acres’ philosophy to provide a range of
services and programs to seniors in a safe, warm and caring environment.
The development of the Willow Bend campus will offer a wide spectrum
of housing for all segments of the senior population, including market-
and moderate-rate apartment rentals, assisted living, skilled nursing
and a residential Alzheimer’s facility.
Jewish
Community Center of Dallas (the J)
The mission of the J is to provide a Jewish community center where all
Jews are welcome, further an appreciation and understanding of a shared
Jewish heritage, strengthen Jewish family life, foster personal growth
of its members – culturally, educationally, socially, recreationally,
and civically – and contribute to the common good of the general
community.
Jewish
Family Service (JFS)
The JFS is a multi-faceted, nationally accredited social service and mental
health agency whose mission is to assist in the maintenance and strengthening
of Jewish family life in the Dallas community. A spectrum of programs
are available to assist the family and individual members, including those
with disabilities, to carry out their roles in a more effective and healthy
manner.
LOCAL
BENEFICIARY AGENCIES
SERVICE
ORGANIZATIONS
B’nai B’rith Youth Organization (BBYO)
The BBYO’s goal is to help Jewish teens achieve personal growth
and development. Teens participate in a variety of community service endeavors,
conventions and leadership programs, as well as March of the Living.
Community
Homes for Adults, Inc. (CHAI)
CHAI operates three group homes for mentally challenged adults that are
fully licensed by the Texas Department of Human Services. They provide
life-long food, shelter, daily living skills development, Jewish educational
programs, medical supervision, vocational rehabilitation, personal counseling
and case management services.
Dallas
Jewish Historical Society (DJHS)
The DJHS is an independent communal service organization dedicated to
the preservation of Dallas Jewish history and the promotion of research
and education of Jewish history and culture. Located in the Aaron Family
Jewish Community Center, the DJHS preserves the Jewish history of Dallas
through collection of personal papers, business and organizational records,
photographs, and family collections of lasting historic value.
Dallas
Holocaust Museum (DHM)
The DHM has the mission of explaining the lessons of the Holocaust to
the public and some 30,000 students annually. The museum, formerly located
on the lower level of the Aaron Family Jewish Community Center, is moving
to temporary quarters in downtown Dallas this fall, with plans for building
a permanent facility within three to five years. In addition to being
more accessible to the public, the new facility will allow DHM to more
than double the number of students who visit each year.
Dallas
Kosher (Vaad Hakashrus of Dallas)
Dallas Kosher seeks to preserve the Jewish dietary laws by standardizing
and supervising kashruth in Dallas.
EDUCATION
Akiba
Academy of Dallas
Akiba Academy is a modern Orthodox Jewish day school that combines intensive
general studies with a Hebrew education for children, ages 18 months to
eighth grade.
Solomon
Schechter Academy of Dallas
Solomon Schechter Academy is a Jewish day school for children, ages 18
months to eighth grade, that reflects the philosophy of the Conservative
Jewish movement.
The
Wise Academy
The Wise Academy is a Jewish day school for children, kindergarten through
grade six, and reflects the philosophy of the Reform Jewish movement.
Mesorah
High School for Girls
Mesorah High School for Girls is in its second year as a Federation beneficiary
and reflects the Orthodox school of Judaism for young women, grades nine
through 12.
Yavneh
Academy of Dallas
Yavneh Academy is a modern Orthodox co-educational community high school
offering general studies and Jewish education to any academically qualified
Jewish student, regardless of the level of home observance or denominational
affiliation.
Jewish
Education Scholarship Funds
Israel Experience Scholarship Fund allows young
people who wish to travel to Israel, or participate in the trip of his/her
choice such as Israel Teen Tour, March of Living, World Union of Jewish
Students (WUJS), Garin Greene, Young Jewish Leadership Concepts, College
Leadership Trip and Young Judea.
Jewish
Education Community Conference Scholarship Fund is used
to help educators from the community participate in professional growth
opportunities.
Jewish
Communal Service Scholarship Fund was established in 1994
by the Board of Directors of the Federation to assist local students in
pursuing Jewish Communal Service (JCS) as a career at one of the five
recognized master’s programs in JCS.
Teacher
Training is a new approach to the expansion of the Jewish
education department through training of teachers in all of the schools—day
schools, synagogue schools and pre-schools. Seminars in areas such as
learning differences will be offered and teacher/school incentives will
be offered.
Marketing
of Jewish education in general was a need that the Education
Planning Subcommittee determined was not being met in our community. Day
School Education contributes substantially to assuring our children’s
future conformity as Jews. This initiative will not favor one school over
another, but will market day school education as an important option to
families in the community.
NATIONAL
AND REGIONAL BENEFICIARY AGENCIES
The
National Funding Council (NFC)
The NFC was established to provide a national funding structure for
federations to collectively allocate, evaluate and review participating
national agencies that receive funding from the federated community.
NFC Agencies
include:
Hebrew
Immigrants Aid Society (HIAS)
The primary mission of HIAS is to help Jews whose lives and freedom
are endangered. Since 1880, HIAS has participated in the rescue, relocation,
family reunification and resettlement of more than four million Jewish
refugees and other migrants.
Jewish
Council for Public Affairs (JCPA)
The JCPA serves as the national planning and coordinating body for
a partnership of 13 national agencies and 117 local community-relations
councils throughout the United States.
Jewish
Educational Service of North America (JESNA)
JESNA is the federated system’s planning, coordinating, advocacy
and service agency for Jewish education.
Jewish
Telegraphic Agency (JTA)
The JTA, founded in 1917, is a worldwide news service reporting news
concerning the Jewish people.
National
Conference on Soviet Jewry: Advocates on Behalf of Jews in Russia,
Ukraine, the Baltic States and Eurasia (NCSJ)
The NCSJ has served as the mandated coordinating agency in the United
States on behalf of Jewish communities of 15 republics that comprise
the Former Soviet Union (FSU). The agency advocates for free emigration
to Israel and the U.S. and, for the rights of those who remain in
the FSU to lead Jewish lives.
National
Foundation for Jewish Culture (NFJC)
The NFJC is the central cultural agency of the American Jewish community,
working with artists, scholars, cultural institutions and community
agencies in America through the arts and humanities.
Jewish
Community Centers Association
of North America (JCC)
The JCC Association is the leadership network and central agency for
281 Jewish Community Centers, YMHAs and YWHAs, along with camps in
the U.S. and Canada. The association offers a wide range of services
and resources to enable its affiliates to augment lives of North American
Jewry.
Association
of Jewish Family & Children’s Agencies
Established in 1972, the association is the national membership organization
for 145 agencies providing Jewish family and children’s services,
resettlement services and services to the elderly.
Jewish
University Student Services (JUSS)
The Texas New Orleans Consortium consists of seven federations in Texas
and Louisiana that provide funding for Hillels at universities within
these two states. In June, the various federations that participate
in the consortium met in Dallas to review budget requests and allocations
for the 2004-05 fiscal year. Andrea Weinstein chaired the consortium.
See Appendix V.
Coalition
for the Advancement of Jewish Education (CAJE)
CAJE is the largest organization of North American Jewish educators,
reaching across denominational and professional lines to bring together
educators, rabbis, cantors, writers, artists, students and lay leaders
to elevate the profile and level of Jewish education.
National
Jewish Center for Learning and Leadership (CLAL)
Founded in 1974, CLAL assists Jewish leadership with the challenges
of contemporary Jewish life. It is committed to educating and preparing
Jewish leaders, both lay and professional; assuring continuity; and
strengthening pluralism and unity within the Jewish community.
Jewish
Children’s Regional Service (JCRS)
Providing financial assistance to Jewish children, teens and college
students from the states of Alabama, Arkansas, Louisiana, Mississippi,
Oklahoma, Tennessee and Texas, the JCRS has three major programs for
scholarship aid: Jewish-sponsored overnight camp, undergraduate college
degree and out-of-home care for dependent Jewish minors.
B’nai
B’rith Youth Organization National (National BBYO)
BBYO is a youth-led, worldwide organization providing cultural, educational,
social and leadership development programs to Jewish teenagers under
the supervision of adult advisers and professional staff.
American
Jewish Committee (AJC)
With a mission to fight bigotry and strengthen pluralism through intergroup
alliances, the AJC is an active participant in public policy formulation
at the local, state and national levels.
American
Jewish Congress (AJCongress)
The AJCongress is dedicated to fighting all forms of discrimination,
prejudice and inequality; maintaining the separation of church and state;
promoting the welfare and security of the State of Israel; and enhancing
Jewish culture and communal life throughout the world.
Anti-defamation
League of B’nai B’rith (ADL)
Some of the issues in the historical involvement of ADL’s battle
against prejudice, promotion of democratic ideals and strengthening
of pluralism include: fact research; identification of anti-government
extremist movements and hate crimes; activities in schools; education;
Holocaust information; and the Nation of Islam, along with other anti-Semitic
forums.
Jewish
Labor Committee (JLC)
Founded in 1934 to enlist the support of American labor to combat Nazism
and secure aid for the victims of Nazi persecution, today, the JLC acts
as a bridge between the organized Jewish community and the American
labor movement. Its community-relations mission includes strengthening
the security of Israel, combating anti-Semitism, promoting respect for
pluralism in American society, promoting Jewish identity and advocating
public policies on issues of concern to the Jewish community.
Jewish
War Veterans of the U.S.A. (JWV)
The JWV promotes the welfare of American Jewish veterans of foreign
wars and combats anti-Semitism throughout the United States.
Religious
Action Center of Reform Judaism (RAC)
Since 1961, the RAC has fused the American tradition of citizen action
with the Jewish passion for social justice through advocating; building
effective coalitions of interfaith, interracial and inter-groups in
support of environmental and critical public interest issues; and preparing
others to lead through nationally recognized educational programs.
INTERNATIONAL
BENEFICIARY AGENCIES
United
Jewish Communities (UJC) Core
The UJC is the largest single Jewish philanthropy in existence. UJC represents
and serves North American Jewry’s primary fund-raising and service-providing
agencies, a network of 189 Jewish federations and 400 independent communities.
Federation dollars allocated to UJC are then allocated to the two main
overseas partners, the Jewish Agency for Israel (JAFI) and the American
Jewish Joint Distribution Committee (JDC). The UJC acts as the umbrella
organization in support of a social service network unique in the world
and that embraces ideals of justice, responsibility and community rooted
in the 3,500 year-old tradition of caring that goes back to the giving
of the Torah.
Jewish
Agency for Israel (JAFI)
JAFI is the world’s major global Jewish partnership organization.
Bringing together communities and organizations from around the world,
with Israel as its central focal point, JAFI continues to make a major
contribution to Israel’s remarkable progress and continues the fostering
of Jewish unity, Jewish identity and the centrality of Israel, wherever
Jews may be.
American
Jewish Joint Distribution Committee (JDC)
JDC’s two-pronged approach to aiding Jews in distress by providing
direct assistance to meet urgent needs or by helping those unable to help
themselves enables individuals or communities to become self-sufficient
once the initial emergency has passed. This includes rescuing Jews facing
dire or imminent physical or political danger and providing relief in
the form of food, medicines, or nursing care. While JDC operates in over
85 countries around the world, they have been active particularly in the
Former Soviet Union (FSU) in recent years. JDC offers support to the elderly
through food programs, medical equipment and medical consultations, along
with a variety of services for the homebound.
Partnership
with Israel (Partnership 2000 - P2K)
The partnership exists to forge new economic, cultural and educational
ties between 13 U.S. Jewish communities within the UJC’s Midwest
Consortium of communities and the Western Galilee of Israel. Partnership
with Israel’s focus on the joint goals of developing Israel’s
peripheries and intensifying Jewish identity is dedicated to funding programs
jointly decided and implemented by the U.S. communities and their Israeli
partners.
birthright
israel™
The birthright israel™ program was created by a group of philanthropists,
including Michael H. Steinhardt and UJC Chairman Charles R. Bronfman.
The program provides a gift of roundtrip airfare and ten days of education
programming and activities in Israel for Jewish students and young adults,
ages 18 to 26, that have never before participated in an educational peer
group trip to Israel.
CUBA
Cuba is a new addition to allocations, following a mission conducted by
the Federation this year. The Dallas delegation had the opportunity to
see the progress and needs of the Cuban Jewish community. One need that
was specifically identified was the renovation of the Jewish Community
Center in Camaguey. The group raised the funds needed and when the next
group travels to Cuba this winter, they will see the results.
PLANNING
SUMMARY
The
P&A Committee was successfully able to take the recommendations of
the Planning Subcommittees regarding priorities, as well as the evaluation
of the Stewardship Committee regarding the financial capabilities of the
agencies to arrive at the final allocations recommendations. These priorities
(overseas, youth programs and day school education) are reflected in the
final allocations.
This
year, two individuals aided in the P&A process. Rabbi Ari Perl attended
the P&A orientation meeting and helped construct a framework for the
planning and allocations process through readings from the Torah. The
Allocations Committee also had the assistance of Kathy Tokerud, a consultant
who brought her ability to synthesize gathered material, separate feelings
from concrete information and facilitate meaningful discussion so the
committee could make decisions in a thoughtful, deliberative manner.
In
order for a system to remain relevant, it must constantly undergo scrutiny
and examination. As the new year begins, the P&A Committee remains
open to change. In an effort to create a system that is responsive to
the needs of the community in Dallas, nationally and internationally,
the committee continues to seek the input of agency executives, community
planning experts and committed leaders.
Appendix I - Summary
of Revenue & Allocations
Appendix II
Allocation
Percentages
$6,007,873
(Excluding the Com. Org. and Central Services
$2,768,575)
Appendix
III
Federation Allocations as a % of Local Agency Budgets
Agencies |
2004-2005
Agency Budget |
Allocations
Committee Core Recommendation |
Restricted
Grants |
Total
Allocation (including restricted grants) |
%
Total Agency Budget |
Legacy (Golden
Acres)** |
$15,000,000 |
$754,837 |
$33,000 |
$787,837
|
5.25% |
Jewish Community
Center |
$7,000,000 |
$1,036,293 |
$72,500 |
$1,108,793
|
15.84% |
Jewish Family
Service |
$1,809,849 |
$705,582 |
$23,500 |
$729,082
|
40.28% |
BBYO (Local) |
$310,298 |
$22,973 |
-- |
$22,973
|
7.40% |
CHAI |
$1,242,861 |
$24,700 |
-- |
$24,700
|
1.99% |
DJHS |
$109,214 |
$6,064 |
-- |
$6,064
|
5.55% |
DHM |
$830,000 |
$24,113 |
$10,000 |
$34,113
|
4.11% |
Dallas Kosher |
$362,000 |
$7,600 |
-- |
$7,600
|
2.10% |
Akiba Academy |
$3,140,594 |
$186,034 |
-- |
$186,034
|
5.92% |
SSA |
$5,336,401 |
$234,757 |
-- |
$234,757
|
4.40% |
Wise |
$903,750 |
$22,147 |
-- |
$22,147
|
2.45% |
Mesorah |
$471,650 |
$6,484 |
-- |
$6,484
|
1.37% |
Yavneh Academy |
$1,300,068 |
$34,044 |
-- |
$34,044
|
2.62% |
North TX Regional
Hillel |
N/A |
$2,000 |
-- |
$2,000
|
-- |
**The
Legacy board has not yet approved the budget. It is an approximate
number of $15,000,000. |
Appendix
IV
Day School Allocation Recommendation Based on Formula
|
Solomon
Schechter Academy |
Akiba
Academy |
Wise
Academy |
Total |
Weighted no.
of Student ( 2-year average) |
354 |
228 |
43 |
625 |
% of Weighted
per capita |
56.63% |
36.52% |
6.84% |
100% |
Scholarship need
by School (2-year average) |
$447,520 |
$379,127 |
$36,750 |
$863,397 |
% of Scholarship
need |
51.83% |
43.91% |
4.26% |
100% |
Proportion 33%-66% |
53.26% |
41.30% |
5.10% |
99.66% |
Rounding |
53% |
42% |
5% |
100% |
2004-2005
Allocation |
$234,757 |
$186,034 |
$22,147 |
$442,938 |
Last Year Allocation
$$ |
$194,099 |
$215,666 |
$21,566 |
$431,331 |
Last Year Allocation
Proportion |
45% |
50% |
5% |
100% |
Appendix
V
South Central Regional Consortium for Jewish University
Students -
by Campus Service Provider
Campus
Server Provider |
00-01
Allocation |
01-02
Allocation |
02-03
Allocation |
03-04
Allocation |
04-05
Allocation |
University
of Texas/Austin |
$120,762
|
$131,603
|
$131,603
|
$126,588 |
$130,000 |
Houston
(Rice Univ., TMC, Univ. of Houston) |
$80,494
|
$87,623
|
$87,500
|
$84,166 |
$85,000 |
Tulane-
New Orleans |
$88,420
|
$96,182
|
$96,182
|
$92,517 |
$92,600 |
Texas
A&M |
$60,381
|
$65,654
|
$65,654
|
$63,152 |
$70,000 |
SMU |
$13,063
|
* |
* |
* |
* |
University
of Texas/San Antonio |
$8,045
|
$9,656
|
$10,000
|
$9,619 |
$10,000 |
North
Texas Hillel |
$10,078
|
$30,950
|
$31,515
|
$30,316 |
$39,871 |
TOTAL |
$381,243
|
$421,668
|
$422,454
|
$406,358
|
$427,471
|
Total
% Increase over previous year |
12% |
11% |
0% |
-4% |
5% |
*Included
in North Texas Hillel
|
South
Central Regional Consortium for Jewish University Students -
by Federation
Federation |
00-01
Allocation |
01-02
Allocation |
02-03
Allocation |
03-04
Allocation |
04-05
Allocation |
Austin |
$19,461
|
$20,000
|
$20,000
|
$20,000 |
$20,000 |
Dallas |
$99,000
|
$114,000
|
$119,000
|
$119,000 |
$130,000 |
El
Paso |
$5,000
|
$2,000
|
$2,000
|
$2,000 |
$1,500 |
Ft.
Worth |
$18,010
|
$20,908
|
$9,500
|
$12,000 |
$14,000 |
Houston |
$146,475
|
$156,695
|
$155,334
|
$147,413 |
$146,734 |
New
Orleans |
$67,730
|
$74,694
|
$74,694
|
$61,803 |
$75,087 |
San
Antonio |
$25,568
|
$33,371
|
$35,518
|
$35,550 |
$35,150 |
Sub
Total |
-- |
-- |
$416,046
|
$397,766 |
$422,471 |
2003
anon. contrib. |
-- |
-- |
$6,408
|
$8,592 |
$5,000 |
TOTAL |
$381,244
|
$421,668
|
$422,454
|
$406,358 |
$427,471 |
Total
% Increase over previous year |
12% |
11% |
0% |
-4% |
5% |
Appendix VI
Capital Campaign Operating Deficit Reserve Fund
Maximum Cash Draw Projection
Fiscal
Year (8/1 - 7/31) |
Foundation |
Federation |
Agencies |
Total |
|
50% |
20% |
30% |
100% |
Previous
years ('00-'03) |
$75,000 |
$30,000 |
$45,000 |
$150,000 |
'03-'04 |
$30,000 |
$10,000 |
$20,000 |
$60,000 |
'04-'05 |
$60,000 |
$25,000 |
$35,000 |
$120,000 |
'05-'06 |
$70,000 |
$30,000 |
$40,000 |
$140,000 |
'06-'07 |
$60,000 |
$25,000 |
$35,000 |
$120,000 |
'07-'08 |
$55,000 |
$20,000 |
$35,000 |
$110,000 |
Total |
$350,000 |
$140,000 |
$210,000 |
$700,000 |
|