Difference between revisions of "2015 Budget Vote/General & Administrative Budget"
Jump to navigation
Jump to search
Line 1: | Line 1: | ||
− | + | ||
− | + | == General and Administrative == | |
− | + | ||
− | + | {| class="wikitable" | |
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | | | ||
|Account | |Account | ||
|Monthly | |Monthly | ||
Line 115: | Line 76: | ||
|---- | |---- | ||
|} | |} | ||
+ | |||
+ | == Membership Projection == | ||
{| | {| | ||
Line 154: | Line 117: | ||
|---- | |---- | ||
|} | |} | ||
+ | |||
+ | == Member Dues == | ||
{| | {| | ||
Line 203: | Line 168: | ||
|} | |} | ||
− | {| | + | == Account Transfer |
+ | |||
+ | {| class="wikitable" | ||
|Account Transfer | |Account Transfer | ||
| | | | ||
Line 235: | Line 202: | ||
|---- | |---- | ||
|} | |} | ||
+ | |||
+ | == Advertising == | ||
{| | {| | ||
Line 258: | Line 227: | ||
|---- | |---- | ||
|} | |} | ||
+ | |||
+ | == Bank Charges == | ||
{| | {| | ||
Line 287: | Line 258: | ||
|} | |} | ||
− | {| | + | |
+ | == Insurance == | ||
+ | |||
+ | {| class="wikitable" | ||
|Insurance | |Insurance | ||
| | | | ||
Line 310: | Line 284: | ||
|} | |} | ||
− | {| | + | == Insurance == |
+ | {| class="Insurance" | ||
|Insurance | |Insurance | ||
| | | | ||
Line 333: | Line 308: | ||
|} | |} | ||
− | {| | + | == Office Expenses == |
+ | |||
+ | {| class="wikitable" | ||
|Office Expenses | |Office Expenses | ||
| | | | ||
Line 355: | Line 332: | ||
|---- | |---- | ||
|} | |} | ||
+ | |||
+ | == Meals & Entertainment == | ||
{| | {| | ||
Line 383: | Line 362: | ||
|---- | |---- | ||
|} | |} | ||
+ | |||
+ | == Professional Services == | ||
{| | {| | ||
Line 412: | Line 393: | ||
|} | |} | ||
− | {| | + | == Rent == |
+ | |||
+ | {| class="wikitable" | ||
|Rent | |Rent | ||
| | | |
Revision as of 04:58, 15 January 2015
General and Administrative
Account | Monthly | Annual | Annual Total | |
Account Transfer | $ - | |||
Advertising | $ - | |||
Bank Charges | ||||
$ - | ||||
Meals & Entertainment | $ - | |||
Insurance | $ - | |||
Member Dues | $ 15,680.00 | |||
$ 186,960.00 | ||||
Office Expenses | $ - | |||
Professional Services | $ - | |||
Rent | ||||
$ - | ||||
Utilities | $ - | |||
Total Budget Required | ||||
Total | $ 11,089.03 | |||
$ 82,618.36 | $ 82,618.36 |
Membership Projection
Membership Projection | ||
Membership Type | Count | Cost |
Full Member | 102 | $70.00 |
Starving Hacker | 237 | $40.00 |
Area Host | 9 | |
Authorizer Position | 4 | |
Member Point | 5 | |
Unclaimed Member Points | 40 |
Member Dues
Member dues | |||
Monthly income | Annual income | ||
Full Members | $7,140 | ||
Starving members | $9,480 | ||
Area Hosts | |||
Authorizer Positions | |||
Member Points | |||
Unclaimed points | |||
Total | $15,680 | ||
$14,480 |
== Account Transfer
Account Transfer | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Op-ex Coverage | |||
Taxes | |||
Moving | |||
Advertising
Advertising | |||
Description | |||
Campaign Name | Campaign Description | Annual Cost | Monthly Cost |
General PR | |||
Bank Charges
Bank Charges | |||
Description | |||
Fee Name | Fee Description | Annual Cost | Monthly Cost |
Chase Monthly Account Fee | |||
PayPal |
Insurance
Insurance | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Insurance | Insurance | ||
Insurance
Insurance | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Insurance | Insurance | ||
Office Expenses
Office Expenses | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Checks | |||
Meals & Entertainment
Meals & Entertainment | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
PS1 Birthday Party | |||
Halloween Party | |||
Professional Services
Professional Services | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Legal | Lawyers and such | ||
Accounting | Accountants/Bookkeepers | ||
Rent
Rent | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Monthly Rent | |||
Adjustment for 2015 |