Difference between revisions of "2015 Budget Vote/General & Administrative Budget"
Jump to navigation
Jump to search
| Line 166: | Line 166: | ||
== Account Transfer == | == Account Transfer == | ||
| − | {| | + | {| class="wikitable" |
!Item Name | !Item Name | ||
!Item Description | !Item Description | ||
| Line 189: | Line 189: | ||
|} | |} | ||
| + | == Advertising == | ||
{| | {| | ||
| − | + | !Campaign Name | |
| − | + | !Campaign Description | |
| − | + | !Annual Cost | |
| − | + | !Monthly Cost | |
| − | |||
| − | |||
| − | |||
| − | |||
| − | |||
| − | |||
| − | |||
| − | |||
| − | |||
| − | |||
|---- | |---- | ||
|General PR | |General PR | ||
| Line 214: | Line 205: | ||
== Bank Charges == | == Bank Charges == | ||
| − | {| | + | {| class="wikitable" |
| − | + | !Fee Name | |
| − | + | !Fee Description | |
| − | + | !Annual Cost | |
| − | + | !Monthly Cost | |
|---- | |---- | ||
|Chase Monthly Account Fee | |Chase Monthly Account Fee | ||
| Line 235: | Line 226: | ||
{| class="wikitable" | {| class="wikitable" | ||
| − | + | !Item Name | |
| − | + | !Item Description | |
| − | + | !Annual Cost | |
| − | + | !Monthly Cost | |
|---- | |---- | ||
|Insurance | |Insurance | ||
| Line 250: | Line 241: | ||
{| class="wikitable" | {| class="wikitable" | ||
| − | + | !Item Name | |
| − | + | !Item Description | |
| − | + | !Annual Cost | |
| − | + | !Monthly Cost | |
|---- | |---- | ||
|Insurance | |Insurance | ||
| Line 280: | Line 271: | ||
{| class="wikitable" | {| class="wikitable" | ||
| − | + | !Item Name | |
| − | + | !Item Description | |
| − | + | !Annual Cost | |
| − | + | !Monthly Cost | |
|---- | |---- | ||
|PS1 Birthday Party | |PS1 Birthday Party | ||
Revision as of 04:53, 15 January 2015
General and Administrative
Prepared by: Tom Judge, Justin T. Conroy
Account Breakdown
| 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 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
| Item Name | Item Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| Op-ex Coverage | |||
| Taxes | |||
| Moving | |||
Advertising
| Campaign Name | Campaign Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| General PR | |||
Bank Charges
| Fee Name | Fee Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| Chase Monthly Account Fee | |||
| PayPal |
Insurance
| Item Name | Item Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| Insurance | Insurance | ||
Insurance
| Item Name | Item Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| Insurance | Insurance | ||
Office Expenses
| Item Name | Item Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| Checks | |||
Meals & Entertainment
| Item Name | Item Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| PS1 Birthday Party | |||
| Halloween Party | |||
Professional Services
| Item Name | Item Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| Legal | Lawyers and such | ||
| Accounting | Accountants/Bookkeepers | ||
Rent
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Monthly Rent | |||
| Adjustment for 2015 |