Difference between revisions of "2015 Budget Vote/General & Administrative Budget"
Jump to navigation
Jump to search
Line 1: | Line 1: | ||
+ | |||
+ | == Account Breakdown == | ||
+ | |||
+ | Prepared by Tom Judge, Justin T. Conroy | ||
+ | |||
{| class="wikitable" | {| class="wikitable" | ||
− | + | !Account | |
− | + | !Monthly | |
− | + | !Annual | |
− | + | !Annual Total | |
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
− | |||
|---- | |---- | ||
|Account Transfer | |Account Transfer | ||
Line 52: | Line 14: | ||
| -$ 19,100.00 | | -$ 19,100.00 | ||
| -$ 19,100.00 | | -$ 19,100.00 | ||
− | |||
|---- | |---- | ||
|Advertising | |Advertising | ||
Line 58: | Line 19: | ||
| -$ 1,000.00 | | -$ 1,000.00 | ||
| -$ 1,000.00 | | -$ 1,000.00 | ||
− | |||
|---- | |---- | ||
|Bank Charges | |Bank Charges | ||
Line 64: | Line 24: | ||
| $ - | | $ - | ||
| -$ 7,304.16 | | -$ 7,304.16 | ||
− | |||
|---- | |---- | ||
|Meals & Entertainment | |Meals & Entertainment | ||
Line 70: | Line 29: | ||
| -$ 1,200.00 | | -$ 1,200.00 | ||
| -$ 1,200.00 | | -$ 1,200.00 | ||
− | |||
|---- | |---- | ||
|Insurance | |Insurance | ||
Line 76: | Line 34: | ||
| -$ 2,686.00 | | -$ 2,686.00 | ||
| -$ 2,686.00 | | -$ 2,686.00 | ||
− | |||
|---- | |---- | ||
|Member Dues | |Member Dues | ||
Line 82: | Line 39: | ||
| -$ 1,200.00 | | -$ 1,200.00 | ||
| $ 186,960.00 | | $ 186,960.00 | ||
− | |||
|---- | |---- | ||
|Office Expenses | |Office Expenses | ||
Line 88: | Line 44: | ||
| -$ 100.00 | | -$ 100.00 | ||
| -$ 100.00 | | -$ 100.00 | ||
− | |||
|---- | |---- | ||
|Professional Services | |Professional Services | ||
Line 94: | Line 49: | ||
| -$ 2,700.00 | | -$ 2,700.00 | ||
| -$ 2,700.00 | | -$ 2,700.00 | ||
− | |||
|---- | |---- | ||
| Rent | | Rent | ||
Line 100: | Line 54: | ||
| $ - | | $ - | ||
| -$ 47,787.48 | | -$ 47,787.48 | ||
− | |||
|---- | |---- | ||
|Utilities | |Utilities | ||
Line 106: | Line 59: | ||
| -$ 22,464.00 | | -$ 22,464.00 | ||
| -$ 22,464.00 | | -$ 22,464.00 | ||
− | |||
|---- | |---- | ||
|Total | |Total | ||
| $ 11,089.03 | | $ 11,089.03 | ||
| -$ 50,450.00 | | -$ 50,450.00 | ||
− | |||
| $ 82,618.36 | | $ 82,618.36 | ||
|---- | |---- | ||
|} | |} | ||
+ | |||
+ | Total Budget Required: $ 82,618.36 | ||
+ | |||
{| class="wikitable" | {| class="wikitable" |
Revision as of 05:04, 15 January 2015
Account Breakdown
Prepared by Tom Judge, Justin T. Conroy
Account | Monthly | Annual | Annual Total |
---|---|---|---|
Account Transfer | $ - | -$ 19,100.00 | -$ 19,100.00 |
Advertising | $ - | -$ 1,000.00 | -$ 1,000.00 |
Bank Charges | -$ 608.68 | $ - | -$ 7,304.16 |
Meals & Entertainment | $ - | -$ 1,200.00 | -$ 1,200.00 |
Insurance | $ - | -$ 2,686.00 | -$ 2,686.00 |
Member Dues | $ 15,680.00 | -$ 1,200.00 | $ 186,960.00 |
Office Expenses | $ - | -$ 100.00 | -$ 100.00 |
Professional Services | $ - | -$ 2,700.00 | -$ 2,700.00 |
Rent | -$ 3,982.29 | $ - | -$ 47,787.48 |
Utilities | $ - | -$ 22,464.00 | -$ 22,464.00 |
Total | $ 11,089.03 | -$ 50,450.00 | $ 82,618.36 |
Total Budget Required: $ 82,618.36
Membership Projection | ||
Membership Type | Count | Cost |
Full Member | 102 | $70.00 |
Starving Hacker | 237 | $40.00 |
Area Host | 9 | -$70.00 |
Authorizer Position | 4 | -$40.00 |
Member Point | 5 | -$30.00 |
Unclaimed Member Points | 40 | -$30.00 |
Member dues | |||
Monthly income | Annual income | ||
Full Members | $7,140 | ||
Starving members | $9,480 | ||
Area Hosts | -$630 | ||
Authorizer Positions | -$160 | ||
Member Points | -$150 | ||
Unclaimed points | -$1,200.00 | ||
Total | $15,680 | -$1,200 | $14,480 |
Account Transfer | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Op-ex Coverage | -$ 8,000.00 | ||
Taxes | -$ 6,100.00 | ||
Moving | -$ 5,000.00 |
Advertising | |||
Description | |||
Campaign Name | Campaign Description | Annual Cost | Monthly Cost |
General PR | -$ 1,000.00 |
Bank Charges | |||
Description | |||
Fee Name | Fee Description | Annual Cost | Monthly Cost |
Chase Monthly Account Fee | -$ 25.00 | ||
PayPal | -$ 583.68 |
Insurance | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Insurance | Insurance | -$2,686.00 |
Insurance | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Insurance | Insurance | -$2,686.00 |
Office Expenses | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Checks | -$ 100.00 |
Meals & Entertainment | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
PS1 Birthday Party | -$ 600.00 | ||
Halloween Party | -$ 600.00 |
Professional Services | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Legal | Lawyers and such | -$ 2,000.00 | |
Accounting | Accountants/Bookkeepers | -$ 700.00 |
Rent | |||
Description | |||
Item Name | Item Description | Annual Cost | Monthly Cost |
Monthly Rent | -$ 3,872.29 | ||
Adjustment for 2015 | -$ 110.00 |