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

From Wikimedia District of Columbia
Jump to navigation Jump to search
(→‎Personnel: excuse me)
(Update category)
 
(53 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 Associate: $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"