(Copied from Annual budget (2012–2013), with many numbers not yet changed from that one)
Summary
| Cash flow
|
|
|
Cash at start of fiscal year
|
|
|
|
|
Unrestricted cash
|
$2,302.29
|
Include bank account and prepaid cards.
|
| Restricted cash
|
$3,133.21
|
Funds associated with the "Bootstrapping" and "Outreach 2013" grants from the Wikimedia Foundation. $2,628.38 comes from the "Bootstrapping" grant and $504.83 remains from the "Outreach 2013" grant.
|
| Total cash at start of fiscal year
|
$5,435.50
|
|
| Cash at end of fiscal year
|
|
|
|
|
Unrestricted cash
|
$.
|
|
| Restricted cash
|
$.
|
Should be approximately one-quarter of the grant amount, since our grant proposal will fund projects for four quarters starting with Q2.
|
| Total cash at end of fiscal year
|
$.
|
|
| Revenue
|
|
|
Unrestricted revenue
|
$10,200.00
|
|
| Restricted revenue
|
$.
|
|
| Total revenue
|
$.
|
|
| Expenses
|
|
|
Program expenses
|
$.
|
|
| Administrative expenses
|
$.
|
|
| Total expenses
|
$.
|
|
Revenue
| Restricted revenue
|
|
|
Grant reallocation
|
$3,133.21
|
Rolled over funds from outstanding grant funds. "Events 2012" funds will be spent to depletion; "Bootstrapping" funds will be re-allocated.
|
| New grant funding
|
$.
|
|
| Total restricted revenue
|
$.
|
| Unrestricted revenue
|
|
|
Individual and corporate donations
|
$7,000.00
|
|
| Event sponsorship
|
$1,500.00
|
|
| Member donations
|
$1,000.00
|
Unchanged from last year's figure
|
| Membership dues
|
$700.00
|
Based on a 16% increase from last year's membership dues income
|
| Total unrestricted revenue
|
$7,700.00
|
|
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
|