718
edits
Changes
From Pumping Station One
2015 Budget Vote/General & Administrative Budget (view source)
Revision as of 19:11, 10 April 2018
, 19:11, 10 April 2018add category
[[Category:Budget]]
[[2015 Budget Vote|Back to 2015 Budget Vote]]
== Account Breakdown ==
== Account Breakdown ==
!Annual Total
!Annual Total
|----
|----
|Account Transfer
|Savings Goals
| $ -
| $ -
| -$ 19,100.00
| -$ 10,600.00
| -$ 19,100.00
| -$ 10,600.00
|----
|----
|Advertising
|Advertising
|Professional Services
|Professional Services
| $ -
| $ -
| -$ 2,700.00
| -$ 5,000.00
| -$ 2,700.00
| -$ 5,000.00
|----
|----
| Rent
| Rent
|Total
|Total
| $ 11,089.03
| $ 11,089.03
| -$ 50,450.00
| -$ 44,250.00
| $ 82,618.36
| $ 88,818.36
|----
|----
|}
|}
Total Budget Required: $ 82,618.36
Total Budget Required: $ 88,818.36
== Membership Projection ==
This is a conservative estimate of membership numbers for 2015, along with the amount paid for each membership level. Things like area hosts and volunteer positions are included in member totals, so in the table below they get subtracted out after totaling all members.
{| class="wikitable"
{| class="wikitable"
!Membership Type
!Count
!Cost
|----
|----
|Full Member
|Full Member
|----
|----
|}
|}
== Member dues ==
Based on the above predictions, these are our predictions for the amount of income the organization will receive from member dues.
{| class="wikitable"
{| class="wikitable"
!
!Monthly income
!Annual income
|----
|----
|Full Members
|Full Members
|$7,140
|$7,140
|
|
|----
|----
|Starving members
|Starving members
|$9,480
|$9,480
|
|
|----
|----
|Area Hosts
|Area Hosts
| -$630
| -$630
|
|
|----
|----
|Authorizer Positions
|Authorizer Positions
| -$160
| -$160
|
|
|----
|----
|Member Points
|Member Points
| -$150
| -$150
|
|
|----
|----
|
|
| -$1,200.00
| -$1,200.00
|----
|----
|Total
|Total
|$15,680
|$15,680
| -$1,200
| -$1,200
|----
|----
|}
|}
Total: $186,960.00
== Account Transfers for Savings Goals ==
{| class="wikitable"
{| class="wikitable"
!Item Name
!Annual Cost
|----
|----
|Op-ex Coverage
|Op-ex Coverage
| -$ 3,000.00
| -$ 8,000.00
|----
|----
|Taxes
|Taxes
| -$ 4,600.00
| -$ 6,100.00
|----
|----
|Moving
|Moving
| -$ 3,000.00
| -$ 5,000.00
|----
|----
|}
|}
== Advertising ==
{| class="wikitable"
{| class="wikitable"
!Campaign Name
!Annual Cost
|----
|----
|General PR
|General PR
| -$ 1,000.00
| -$ 1,000.00
|----
|----
|}
|}
== Bank Charges ==
{| class="wikitable"
{| class="wikitable"
!Fee Name
!Monthly Cost
|----
|----
|Chase Monthly Account Fee
|Chase Monthly Account Fee
| -$ 25.00
| -$ 25.00
|----
|----
|PayPal
|PayPal
| -$ 583.68
| -$ 583.68
|----
|----
|}
|}
== Insurance ==
{| class="wikitable"
{| class="wikitable"
!Item Name
!Annual Cost
|----
|----
|Insurance
|Insurance
| -$2,686.00
| -$2,686.00
|----
|----
|}
|}
== Office Expenses ==
{| class="wikitable"
{| class="wikitable"
!Item Name
!Annual Cost
|----
|----
|Checks
|Checks
| -$ 100.00
| -$ 100.00
|----
|----
|}
|}
== Meals & Entertainment ==
{| class="wikitable"
{| class="wikitable"
!Item Name
!Annual Cost
|----
|----
|PS1 Birthday Party
|PS1 Birthday Party
| -$ 600.00
| -$ 600.00
|----
|----
|Halloween Party
|Halloween Party
| -$ 600.00
| -$ 600.00
|----
|----
|}
|}
== Professional Services ==
{| class="wikitable"
{| class="wikitable"
!Item Name
!Item Description
!Annual Cost
|----
|----
|Legal
|Legal
|Lawyers and such
|Lawyers and such
| -$ 2,000.00
| -$ 2,000.00
|----
|----
|Accounting
|Accounting
|Accountants/Bookkeepers
|Accountants/Bookkeepers
| -$ 700.00
| -$ 3,000.00
|----
|----
|}
|}
== Rent ==
{| class="wikitable"
{| class="wikitable"
!Item Name
!Monthly Cost
|----
|----
|Monthly Rent
|Monthly Rent
| -$ 3,872.29
| -$ 3,872.29
|----
|----
|Adjustment for 2015
|Adjustment for 2015
| -$ 110.00
| -$ 110.00
|----
|----
|}
== Utilities ==
{| class="wikitable"
! Item Name
! Annual Cost
|-
| Gas
| -$4,578
|-
| ComEd
| -$10,058
|-
| Comcast
| -$1,934
|-
| Trash
| -$3,216
|-
| Cleaning
| -$2,678
|-
|}
|}
