This document is a project budget that outlines earned income of $7,800 from tuition fees, workshops, and fundraising events, contributed income of $2,200 from corporate support, and total expenses of $17,500 including $4,000 for administrative personnel, $2,000 for artistic personnel, $2,500 for technical/production personnel, and $4,000 for marketing and advertising.