Difference between revisions of "Annual budget (2012–2013)"

From Wikimedia District of Columbia
Jump to navigation Jump to search
(these could be considered within the purview of office operating expenses)
(Update category)
 
(54 intermediate revisions by 3 users not shown)
Line 1: Line 1:
  +
{{color bar header|title=Annual Budget for Fiscal Year 2012–13}}
−
==Administration==
  
  +
==Summary==
−
* Rent: $7,800.00
  
  +
<div class="rowlines-wrapper">
−
* Office operating expenses: $4,000.00
  
  +
{| class="rowlines"
−
** Conference call line: $230.00
  
  +
|-
−
** PO Box: $120.00
  
  +
! colspan="5" | Cash flow
−
** Mail: $100.00
  
  +
|-
−
** Meetup.com dues: $72.00
  
  +
| rowspan="8" style="width:10px;" |
−
* Insurance: ??????
  
  +
| colspan="2" | '''Cash at start of year'''
  +
|
  +
|
  +
|-
  +
| rowspan="3" style="width:10px;" | &nbsp;
  +
| Unrestricted cash
  +
| align="right" | $2,313.37
  +
|
  +
|-
  +
| Restricted cash
  +
| align="right" | $2,330.00
  +
| {{note|Allocated for the execution of two remaining tasks from the "Bootstrapping" grant}}
  +
|-
  +
| '''Total cash at start of year'''
  +
| align="right" | '''$4,643.37'''
  +
|
  +
|-
  +
| colspan="2" | '''Cash at end of year'''
  +
|
  +
|
  +
|-
  +
| rowspan="3" style="width:10px;" |
  +
| Unrestricted cash
  +
| align="right" | $1,789.42
  +
|
  +
|-
  +
| Restricted cash
  +
| align="right" | $0.00
  +
|
  +
|-
  +
| '''Total cash at end of year'''
  +
| align="right" | '''$1,789.42'''
  +
|
  +
|-
  +
! colspan="5" | Revenue
  +
|-
  +
| rowspan="3" style="width:10px;" |
  +
| colspan="2" | Unrestricted revenue
  +
| align="right" | $7,200.00
  +
|
  +
|-
  +
| colspan="2" | Restricted revenue
  +
| align="right" | $11,086.05
  +
|
  +
|-
  +
| colspan="2" | '''Total revenue'''
  +
| align="right" | '''$18,286.05'''
  +
|
  +
|-
  +
! colspan="5" | Expenses
  +
|-
  +
| rowspan="3" style="width:10px;" |
  +
| colspan="2" | Program expenses
  +
| align="right" | $14,785.00
  +
|
  +
|-
  +
| colspan="2" | Administrative expenses
  +
| align="right" | $6,355.00
  +
|
  +
|-
  +
| colspan="2" | '''Total expenses'''
  +
| align="right" | '''$21,140.00'''
  +
|
  +
|}
  +
</div>
   
−
==Personnel==
 +
==Revenue==
  +
<div class="rowlines-wrapper">
−
* Program Association: $30,000.00
  
  +
{| class="rowlines"
  +
! colspan="4" | Restricted revenue
  +
|-
  +
| rowspan="2" style="width:10px;" | &nbsp;
  +
| Grant reallocation
  +
| align="right" | $11,086.05
  +
| {{note|Unspent funds from the "Events 2012" and "Wiki Loves Monuments 2012 USA" grants}}
  +
|-
  +
| '''Total restricted revenue'''
  +
| align="right" | '''$11,086.05'''
  +
|-
  +
! colspan="4" | Unrestricted revenue
  +
|-
  +
| rowspan="4" style="width:10px;" | &nbsp;
  +
| Individual and corporate donations
  +
| align="right" | $5,000.00
  +
|
  +
|-
  +
| Membership dues
  +
| align="right" | $1,200.00
  +
| {{note|Based on a target of 120 memberships between February and September}}
  +
|-
  +
| Member donations
  +
| align="right" | $1,000.00
  +
| {{note|Based on a target of thirty $25 payments, seven $50 payments, and three $100 payments}}
  +
|-
  +
| '''Total unrestricted revenue'''
  +
| align="right" | '''$7,200.00'''
  +
|
  +
|}
  +
</div>
   
−
==Technical==
 +
==Expenses==
  +
<div class="rowlines-wrapper">
−
* Wireless internet service: $600.00
  
  +
{| class="rowlines"
−
* Website hosting: $480.00
  
  +
! colspan="5" | Program costs
−
* Domain names: $100.00
  
  +
|-
−
* SSL certificate: $70.00
  
  +
| rowspan="12" style="width:10px;" | &nbsp;
  +
| colspan="2" | '''Direct costs'''
  +
|
  +
|
  +
|-
  +
| rowspan="6" style="width:10px;" | &nbsp;
  +
| GLAM Boot Camp
  +
| align="right" | $8,000.00
  +
| {{note|Covers catering, venue, travel and accommodation for out-of-area attendees, and incidental costs}}
  +
|-
  +
| Outreach events
  +
| align="right" | $2,000.00
  +
| {{note|Calculated based on an estimated cost of $400 per event for five events, covering costs of catering and/or venue}}
  +
|-
  +
| Embassy events
  +
| align="right" | $1,500.00
  +
| {{note|Venue fees and/or event co-sponsorship}}
  +
|-
  +
| Wiki Loves Monuments prizes
  +
| align="right" | $1,500.00
  +
|
  +
|-
  +
| Wiki Loves Monuments exhibition
  +
| align="right" | $750.00
  +
| {{note|Covers printing costs and event hosting expenses}}
  +
|-
  +
| '''Total direct costs'''
  +
| align="right" | '''$13,750.00'''
  +
|
  +
|-
  +
| colspan="2" | '''Overhead costs'''
  +
|
  +
|
  +
|-
  +
| rowspan="3" style="width:10px;" | &nbsp;
  +
| Promotional materials
  +
| align="right" | $535.00
  +
| {{note|Folders, leaflets, banners, etc.}}
  +
|-
  +
| Regional transportation
  +
| align="right" | $500.00
  +
| {{note|Transportation to events outside the Washington, DC metropolitan area}}
  +
|-
  +
| '''Total overhead costs'''
  +
| align="right" | '''$1,035.00'''
  +
|
  +
|-
  +
| colspan="2" | '''Total program costs'''
  +
| align="right" | '''$14,785.00'''
  +
|
  +
|-
  +
! colspan="5" | Administrative costs
  +
|-
  +
| rowspan="8" style="width:10px;" | &nbsp;
  +
| colspan="2" | Insurance
  +
| align="right" | $2,000.00
  +
| {{note|Covered by the remaining funding under the "Bootstrapping" grant}}
  +
|-
  +
| colspan="2" | Office rent
  +
| align="right" | $1,980.00
  +
| {{note|Virtual office space at 1629 K Street NW in Washington, DC}}
  +
|-
  +
| colspan="2" | Filing fees
  +
| align="right" | $1,325.00
  +
| {{note|Registered agent fees, IRS forms, charitable solictation license, and trade name registration}}
  +
|-
  +
| colspan="2" | Online presence
  +
| align="right" | $530.00
  +
| {{note|Web hosting, SSL license, domain names, and Meetup.com dues}}
  +
|-
  +
| colspan="2" | Business cards
  +
| align="right" | $150.00
  +
|
  +
|-
  +
| colspan="2" | PO box
  +
| align="right" | $120.00
  +
| {{note|P.O. Box 9822, Washington, DC 20016}}
  +
|-
  +
| colspan="2" | Miscellaneous
  +
| align="right" | $250.00
  +
| {{note|Printing, postage, etc.}}
  +
|-
  +
| colspan="2" | '''Total administrative costs'''
  +
| align="right" | '''$6,355.00'''
  +
| {{note|Remaining funding under the "Bootstrapping" grant covers $2,330.00 of this budget}}
  +
|}
  +
</div>
   
  +
[[Category:Annual budgets]]
−
==Events==
  
−
* Microgrant program: $5,000.00
  

Latest revision as of 14:32, 25 April 2018

Summary

Cash flow
Cash at start of year
  Unrestricted cash $2,313.37
Restricted cash $2,330.00 Allocated for the execution of two remaining tasks from the "Bootstrapping" grant
Total cash at start of year $4,643.37
Cash at end of year
Unrestricted cash $1,789.42
Restricted cash $0.00
Total cash at end of year $1,789.42
Revenue
Unrestricted revenue $7,200.00
Restricted revenue $11,086.05
Total revenue $18,286.05
Expenses
Program expenses $14,785.00
Administrative expenses $6,355.00
Total expenses $21,140.00

Revenue

Restricted revenue
  Grant reallocation $11,086.05 Unspent funds from the "Events 2012" and "Wiki Loves Monuments 2012 USA" grants
Total restricted revenue $11,086.05
Unrestricted revenue
  Individual and corporate donations $5,000.00
Membership dues $1,200.00 Based on a target of 120 memberships between February and September
Member donations $1,000.00 Based on a target of thirty $25 payments, seven $50 payments, and three $100 payments
Total unrestricted revenue $7,200.00

Expenses

Program costs
  Direct costs
  GLAM Boot Camp $8,000.00 Covers catering, venue, travel and accommodation for out-of-area attendees, and incidental costs
Outreach events $2,000.00 Calculated based on an estimated cost of $400 per event for five events, covering costs of catering and/or venue
Embassy events $1,500.00 Venue fees and/or event co-sponsorship
Wiki Loves Monuments prizes $1,500.00
Wiki Loves Monuments exhibition $750.00 Covers printing costs and event hosting expenses
Total direct costs $13,750.00
Overhead costs
  Promotional materials $535.00 Folders, leaflets, banners, etc.
Regional transportation $500.00 Transportation to events outside the Washington, DC metropolitan area
Total overhead costs $1,035.00
Total program costs $14,785.00
Administrative costs
  Insurance $2,000.00 Covered by the remaining funding under the "Bootstrapping" grant
Office rent $1,980.00 Virtual office space at 1629 K Street NW in Washington, DC
Filing fees $1,325.00 Registered agent fees, IRS forms, charitable solictation license, and trade name registration
Online presence $530.00 Web hosting, SSL license, domain names, and Meetup.com dues
Business cards $150.00
PO box $120.00 P.O. Box 9822, Washington, DC 20016
Miscellaneous $250.00 Printing, postage, etc.
Total administrative costs $6,355.00 Remaining funding under the "Bootstrapping" grant covers $2,330.00 of this budget
Retrieved from "https://wikimediadc.org/index.php?title=Annual_budget_(2012–2013)&oldid=12702"