Difference between revisions of "Annual budget (2022–2023)"

From Wikimedia District of Columbia
Jump to navigation Jump to search
(expenses)
(clarifications and shifts in tense)
 
(6 intermediate revisions by one other user not shown)
Line 1: Line 1:
−
{{color bar header|title=Annual Budget for Fiscal Year 2022–23|toc=yes|status=draft}}
 +
{{color bar header|title=Annual Budget for Fiscal Year 2022–23|toc=yes}}
−
This budget lists Wikimedia DC's planned revenues and expenses for the 2022–23 fiscal year, which begins on October 1, 2022 and ends on September 30, 2023. The associated programs and objectives are discussed in the (draft) [[Annual plan (2022–2023)|Annual Plan for Fiscal Year 2022–23]].
 +
This budget lists Wikimedia DC's planned revenues and expenses for the 2022–23 fiscal year, which began on October 1, 2022 and will end on September 30, 2023. <!--The associated programs and objectives are discussed in the (draft) [[Annual plan (2022–2023)|Annual Plan for Fiscal Year 2022–23]].-->
   
 
==Summary==
  
==Summary==
Line 10: Line 10:
 
| rowspan="8" style="width:10px;" |
  
| rowspan="8" style="width:10px;" |
 
| colspan="2" |'''Cash at start of fiscal year'''
  
| colspan="2" |'''Cash at start of fiscal year'''
  +
|
−
|$15,600
  
−
| width="65%" |{{note|Approximate based on bank balances}}
 +
| width="65%" |
 
|-
  
|-
 
| rowspan="3" style="width:10px;" |&nbsp;
  
| rowspan="3" style="width:10px;" |&nbsp;
 
|Unrestricted cash
  
|Unrestricted cash
−
| align="right" |$0
 +
| align="right" |$2,500
−
| width="65%" |{{note|Bank balances are dedicated to funded projects}}
 +
| width="65%" |
 
|-
  
|-
 
|Restricted cash
  
|Restricted cash
−
| align="right" |$15,600
 +
| align="right" |$13,100
 
| width="65%" |{{note|Includes unspent funds from prior-year grants and grant funds administered under fiscal sponsorship agreements.}}
  
| width="65%" |{{note|Includes unspent funds from prior-year grants and grant funds administered under fiscal sponsorship agreements.}}
 
|-
  
|-
Line 32: Line 32:
 
| rowspan="3" style="width:10px;" |
  
| rowspan="3" style="width:10px;" |
 
|Unrestricted cash
  
|Unrestricted cash
−
| align="right" |$
 +
| align="right" |$1,990
 
| width="65%" |
  
| width="65%" |
 
|-
  
|-
 
|Restricted cash
  
|Restricted cash
−
| align="right" |$
 +
| align="right" |$17,100
 
| width="65%" |
  
| width="65%" |
 
|-
  
|-
 
|'''Total cash at end of fiscal year'''
  
|'''Total cash at end of fiscal year'''
−
| align="right" |'''$'''
 +
| align="right" |'''$19,090'''
 
| width="65%" |
  
| width="65%" |
 
|-
  
|-
Line 47: Line 47:
 
| rowspan="3" style="width:10px;" |
  
| rowspan="3" style="width:10px;" |
 
| colspan="2" |Restricted revenue
  
| colspan="2" |Restricted revenue
−
| align="right" |$70,000
 +
| align="right" |$95,000
 
| width="65%" |{{note|A detailed list of restricted revenues is provided below.}}
  
| width="65%" |{{note|A detailed list of restricted revenues is provided below.}}
 
|-
  
|-
 
| colspan="2" |Unrestricted revenue
  
| colspan="2" |Unrestricted revenue
  +
| align="right" |$3,500
−
| align="right" |$4K<!-- Maybe only membership money goes in this bin, and 2-5% management fees on the rest? -->
  
 
| width="65%" |{{note|A detailed list of unrestricted revenues is provided below.}}
  
| width="65%" |{{note|A detailed list of unrestricted revenues is provided below.}}
 
|-
  
|-
 
| colspan="2" |'''Total revenue'''
  
| colspan="2" |'''Total revenue'''
−
| align="right" |'''$74,000'''
 +
| align="right" |'''$98,500'''
 
| width="65%" |
  
| width="65%" |
 
|-
  
|-
Line 62: Line 62:
 
| rowspan="3" style="width:10px;" |
  
| rowspan="3" style="width:10px;" |
 
| colspan="2" |Program expenses
  
| colspan="2" |Program expenses
−
| align="right" |$70,000
 +
| align="right" |$91,000
 
| width="65%" |{{note|A detailed list of program expenses is provided below.}}
  
| width="65%" |{{note|A detailed list of program expenses is provided below.}}
 
|-
  
|-
 
| colspan="2" |Administrative expenses
  
| colspan="2" |Administrative expenses
−
| align="right" |$4,000
 +
| align="right" |$4,010
 
| width="65%" |{{note|A detailed list of administrative expenses is provided below.}}
  
| width="65%" |{{note|A detailed list of administrative expenses is provided below.}}
 
|-
  
|-
 
| colspan="2" |'''Total expenses'''
  
| colspan="2" |'''Total expenses'''
−
| align="right" |'''$'''
 +
| align="right" |'''$95,010'''
 
| width="65%" |
  
| width="65%" |
 
|}
  
|}
Line 83: Line 83:
 
|Grants
  
|Grants
 
| align="right" |$65,000
  
| align="right" |$65,000
−
| width="65%" |{{note|Anticipated grants for an annual grant, and a North American Hub and/or WikiConference grant}}
 +
| width="65%" |{{note|Anticipated annual grant, and a North American Hub and/or WikiConference grant from the WMF}}
 
|-
  
|-
 
|Contracts
  
|Contracts
Line 93: Line 93:
 
| width="65%" |
  
| width="65%" |
 
|-
  
|-
−
! colspan="5" |Unrestricted revenue
 +
! colspan="4" |Unrestricted revenue
 
|-
  
|-
−
| rowspan="4" style="width:10px;" |&nbsp;
 +
| rowspan="3" style="width:10px;" |&nbsp;
 
|Member dues and donations
  
|Member dues and donations
 
| align="right" |$2,500
  
| align="right" |$2,500
Line 108: Line 108:
 
| width="65%" |
  
| width="65%" |
 
|-
  
|-
−
|'''Total revenue'''
 +
| colspan="2" |'''Total revenue'''
 
| align="right" |'''$98,500'''
  
| align="right" |'''$98,500'''
 
| width="65%" |&nbsp;
  
| width="65%" |&nbsp;
Line 167: Line 167:
 
|-
  
|-
 
| colspan="2" |'''Legal costs'''
  
| colspan="2" |'''Legal costs'''
−
| width="65%" |'''$600'''
 +
| align="right" |'''$600'''
 
|{{note|Tax filings.}}
  
|{{note|Tax filings.}}
 
|-
  
|-
 
| colspan="2" style="width:10px;" |'''Coworking space'''
  
| colspan="2" style="width:10px;" |'''Coworking space'''
 
| align="right" |'''$300'''
  
| align="right" |'''$300'''
−
| width="65%" |
 +
| width="65%" |{{note|Cove.}}
 
|-
  
|-
 
| colspan="2" |'''Post office box and postage'''
  
| colspan="2" |'''Post office box and postage'''
Line 179: Line 179:
 
|-
  
|-
 
| colspan="2" |'''Technology'''
  
| colspan="2" |'''Technology'''
−
|'''$1,220'''
 +
| align="right" |'''$1,220'''
−
| align="right" |{{note|Hosting and domain name registrations.}}
 +
|{{note|Hosting and domain name registrations.}}
−
| width="65%" |
  
 
|-
  
|-
 
| colspan="3" |'''Total administrative costs'''
  
| colspan="3" |'''Total administrative costs'''

Latest revision as of 03:05, 11 December 2022

This budget lists Wikimedia DC's planned revenues and expenses for the 2022–23 fiscal year, which began on October 1, 2022 and will end on September 30, 2023.

Summary

Cash flow
Cash at start of fiscal year
  Unrestricted cash $2,500
Restricted cash $13,100 Includes unspent funds from prior-year grants and grant funds administered under fiscal sponsorship agreements.
Total cash at start of fiscal year $15,600
Cash at end of fiscal year
Unrestricted cash $1,990
Restricted cash $17,100
Total cash at end of fiscal year $19,090
Revenue
Restricted revenue $95,000 A detailed list of restricted revenues is provided below.
Unrestricted revenue $3,500 A detailed list of unrestricted revenues is provided below.
Total revenue $98,500
Expenses
Program expenses $91,000 A detailed list of program expenses is provided below.
Administrative expenses $4,010 A detailed list of administrative expenses is provided below.
Total expenses $95,010

Revenue

Restricted revenue
  Grants $65,000 Anticipated annual grant, and a North American Hub and/or WikiConference grant from the WMF
Contracts $30,000 From Hacks/Hackers, WikiCred and ARTT grants, already signed and underway
Total restricted revenue $95,000
Unrestricted revenue
  Member dues and donations $2,500 Membership dues and associated donations not exceeding $2,500 per member per year.
Corporate donations $1,000
Total unrestricted revenue $3,500
Total revenue $98,500  

Expenses

Program costs
  Institutional partnerships
  Staff and contractors $71,000 Wages and fringe costs for one full-time staff position, the Institutional Partnerships Manager.
Leadership development and support
  Sponsored programs $20,000 North American Hub and/or WikiConference fiscal sponsorship and management
Total program costs $91,000
Administrative costs
  Finance
  Accounting software $890 QuickBooks Online subscription.
Payroll service $650 Gusto payroll service.
Transaction fees $100 PayPal and bank wire fees.
Total finance costs $1,640
Legal costs $600 Tax filings.
Coworking space $300 Cove.
Post office box and postage $250 Rental fees for PO Box 9822, Washington, DC 20016; and possible direct mail fundraising appeal.
Technology $1,220 Hosting and domain name registrations.
Total administrative costs $4,010
Retrieved from "https://wikimediadc.org/index.php?title=Annual_budget_(2022–2023)&oldid=17848"