Difference between revisions of "2015 Budget Vote/General & Administrative Budget"
Jump to navigation
Jump to search
Line 1: | Line 1: | ||
− | {| | + | {| class="wikitable" |
|Area Budget Proposal | |Area Budget Proposal | ||
| | | | ||
Line 50: | Line 50: | ||
|Account Transfer | |Account Transfer | ||
| $ - | | $ - | ||
− | |-$ 19,100.00 | + | | -$ 19,100.00 |
− | |-$ 19,100.00 | + | | -$ 19,100.00 |
| | | | ||
|---- | |---- | ||
|Advertising | |Advertising | ||
| $ - | | $ - | ||
− | |-$ 1,000.00 | + | | -$ 1,000.00 |
− | |-$ 1,000.00 | + | | -$ 1,000.00 |
| | | | ||
|---- | |---- | ||
|Bank Charges | |Bank Charges | ||
− | |-$ 608.68 | + | | -$ 608.68 |
| $ - | | $ - | ||
− | |-$ 7,304.16 | + | | -$ 7,304.16 |
| | | | ||
|---- | |---- | ||
|Meals & Entertainment | |Meals & Entertainment | ||
| $ - | | $ - | ||
− | |-$ 1,200.00 | + | | -$ 1,200.00 |
− | |-$ 1,200.00 | + | | -$ 1,200.00 |
| | | | ||
|---- | |---- | ||
|Insurance | |Insurance | ||
| $ - | | $ - | ||
− | |-$ 2,686.00 | + | | -$ 2,686.00 |
− | |-$ 2,686.00 | + | | -$ 2,686.00 |
| | | | ||
|---- | |---- | ||
|Member Dues | |Member Dues | ||
| $ 15,680.00 | | $ 15,680.00 | ||
− | |-$ 1,200.00 | + | | -$ 1,200.00 |
| $ 186,960.00 | | $ 186,960.00 | ||
| | | | ||
Line 86: | Line 86: | ||
|Office Expenses | |Office Expenses | ||
| $ - | | $ - | ||
− | |-$ 100.00 | + | | -$ 100.00 |
− | |-$ 100.00 | + | | -$ 100.00 |
| | | | ||
|---- | |---- | ||
|Professional Services | |Professional Services | ||
| $ - | | $ - | ||
− | |-$ 2,700.00 | + | | -$ 2,700.00 |
− | |-$ 2,700.00 | + | | -$ 2,700.00 |
| | | | ||
|---- | |---- | ||
− | |Rent | + | | Rent |
− | |-$ 3,982.29 | + | | -$ 3,982.29 |
| $ - | | $ - | ||
− | |-$ 47,787.48 | + | | -$ 47,787.48 |
| | | | ||
|---- | |---- | ||
|Utilities | |Utilities | ||
| $ - | | $ - | ||
− | |-$ 22,464.00 | + | | -$ 22,464.00 |
− | |-$ 22,464.00 | + | | -$ 22,464.00 |
|Total Budget Required | |Total Budget Required | ||
|---- | |---- | ||
|Total | |Total | ||
| $ 11,089.03 | | $ 11,089.03 | ||
− | |-$ 50,450.00 | + | | -$ 50,450.00 |
| $ 82,618.36 | | $ 82,618.36 | ||
| $ 82,618.36 | | $ 82,618.36 | ||
Line 116: | Line 116: | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Membership Projection | |Membership Projection | ||
| | | | ||
Line 139: | Line 139: | ||
|Area Host | |Area Host | ||
|9 | |9 | ||
− | |-$70.00 | + | | -$70.00 |
|---- | |---- | ||
|Authorizer Position | |Authorizer Position | ||
|4 | |4 | ||
− | |-$40.00 | + | | -$40.00 |
|---- | |---- | ||
|Member Point | |Member Point | ||
|5 | |5 | ||
− | |-$30.00 | + | | -$30.00 |
|---- | |---- | ||
|Unclaimed Member Points | |Unclaimed Member Points | ||
|40 | |40 | ||
− | |-$30.00 | + | | -$30.00 |
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Member dues | |Member dues | ||
| | | | ||
Line 177: | Line 177: | ||
|---- | |---- | ||
|Area Hosts | |Area Hosts | ||
− | |-$630 | + | | -$630 |
| | | | ||
| | | | ||
|---- | |---- | ||
|Authorizer Positions | |Authorizer Positions | ||
− | |-$160 | + | | -$160 |
| | | | ||
| | | | ||
|---- | |---- | ||
|Member Points | |Member Points | ||
− | |-$150 | + | | -$150 |
| | | | ||
| | | | ||
Line 193: | Line 193: | ||
|Unclaimed points | |Unclaimed points | ||
| | | | ||
− | |-$1,200.00 | + | | -$1,200.00 |
| | | | ||
|---- | |---- | ||
|Total | |Total | ||
|$15,680 | |$15,680 | ||
− | |-$1,200 | + | | -$1,200 |
|$14,480 | |$14,480 | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Account Transfer | |Account Transfer | ||
| | | | ||
Line 221: | Line 221: | ||
|Op-ex Coverage | |Op-ex Coverage | ||
| | | | ||
− | |-$ 8,000.00 | + | | -$ 8,000.00 |
| | | | ||
|---- | |---- | ||
|Taxes | |Taxes | ||
| | | | ||
− | |-$ 6,100.00 | + | | -$ 6,100.00 |
| | | | ||
|---- | |---- | ||
|Moving | |Moving | ||
| | | | ||
− | |-$ 5,000.00 | + | | -$ 5,000.00 |
| | | | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Advertising | |Advertising | ||
| | | | ||
Line 254: | Line 254: | ||
|General PR | |General PR | ||
| | | | ||
− | |-$ 1,000.00 | + | | -$ 1,000.00 |
| | | | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Bank Charges | |Bank Charges | ||
| | | | ||
Line 278: | Line 278: | ||
| | | | ||
| | | | ||
− | |-$ 25.00 | + | | -$ 25.00 |
|---- | |---- | ||
|PayPal | |PayPal | ||
| | | | ||
| | | | ||
− | |-$ 583.68 | + | | -$ 583.68 |
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Insurance | |Insurance | ||
| | | | ||
Line 305: | Line 305: | ||
|Insurance | |Insurance | ||
|Insurance | |Insurance | ||
− | |-$2,686.00 | + | | -$2,686.00 |
| | | | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Insurance | |Insurance | ||
| | | | ||
Line 328: | Line 328: | ||
|Insurance | |Insurance | ||
|Insurance | |Insurance | ||
− | |-$2,686.00 | + | | -$2,686.00 |
| | | | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Office Expenses | |Office Expenses | ||
| | | | ||
Line 351: | Line 351: | ||
|Checks | |Checks | ||
| | | | ||
− | |-$ 100.00 | + | | -$ 100.00 |
| | | | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Meals & Entertainment | |Meals & Entertainment | ||
| | | | ||
Line 374: | Line 374: | ||
|PS1 Birthday Party | |PS1 Birthday Party | ||
| | | | ||
− | |-$ 600.00 | + | | -$ 600.00 |
| | | | ||
|---- | |---- | ||
|Halloween Party | |Halloween Party | ||
| | | | ||
− | |-$ 600.00 | + | | -$ 600.00 |
| | | | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Professional Services | |Professional Services | ||
| | | | ||
Line 402: | Line 402: | ||
|Legal | |Legal | ||
|Lawyers and such | |Lawyers and such | ||
− | |-$ 2,000.00 | + | | -$ 2,000.00 |
| | | | ||
|---- | |---- | ||
|Accounting | |Accounting | ||
|Accountants/Bookkeepers | |Accountants/Bookkeepers | ||
− | |-$ 700.00 | + | | -$ 700.00 |
| | | | ||
|---- | |---- | ||
|} | |} | ||
− | {| | + | {| class="wikitable" |
|Rent | |Rent | ||
| | | | ||
Line 431: | Line 431: | ||
| | | | ||
| | | | ||
− | |-$ 3,872.29 | + | | -$ 3,872.29 |
|---- | |---- | ||
|Adjustment for 2015 | |Adjustment for 2015 | ||
| | | | ||
| | | | ||
− | |-$ 110.00 | + | | -$ 110.00 |
|---- | |---- | ||
|} | |} |
Revision as of 05:02, 15 January 2015
Area Budget Proposal | ||||
Area: | General and Administrative | |||
Prepared by: | Tom Judge, Justin T. Conroy | |||
Account Breakdown | ||||
Expenses | ||||
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 Budget Required |
Total | $ 11,089.03 | -$ 50,450.00 | $ 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 | -$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 |