From Wikimedia District of Columbia
Jump to navigation
Jump to search
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
|
$2,455.00
|
|
| Restricted cash
|
$950.00
|
Leftover funds from grant for Wiki Loves Monuments 2014 prizes.
|
| Total cash at end of fiscal year
|
$3,405.00
|
|
| Revenue
|
|
|
Unrestricted revenue
|
$10,200.00
|
|
| Restricted revenue
|
$31,750.00
|
|
| Total revenue
|
$41,950.00
|
|
| Expenses
|
|
|
Program expenses
|
$33,750.00
|
|
| Administrative expenses
|
$4,845.00
|
|
| Total expenses
|
$38,495.00
|
|
Revenue
| Restricted revenue
|
|
|
Grant reallocation
|
$3,133.21
|
Rolled over funds from outstanding grant funds. "Outreach 2013" funds will be spent to depletion; "Bootstrapping" funds will be re-allocated.
|
| New grant funding
|
$28,616.79
|
|
| Total restricted revenue
|
$31,750.00
|
|
| 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
|
$10,200.00
|
|
Expenses
| Program costs
|
|
|
Direct costs
|
|
|
|
|
WikiConference USA travel scholarships
|
$20,000.00
|
Funded by a grant proposal filed by Wikimedia New York City
|
| Edit-a-thon events
|
$4,200.00
|
Calculated based on an average price of $420/event based on data from past fiscal year; money spent primarily on food and beverage
|
| Hack-a-thon events
|
$3,000.00
|
Calculated based on an average price of $1,000/event for a 2.5-day hackathon; money spent primarily on food and beverage
|
| Flagship outreach events
|
$2,000.00
|
Includes annual meeting, photography exhibition, Wiknic, and a fourth outreach event to be scheduled
|
| Scan-a-thon events
|
$1,000.00
|
Calculated based on an average price of $500/event, based on being slightly longer than an edit-a-thon
|
| National outreach grants
|
$1,000.00
|
Funds miscellaneous outreach programs throughout the United States; figure based on grant proposals from past year
|
| Wiki Loves Monuments prizes
|
$950.00
|
First prize is $500; second prize is $300; third prize is $150
|
| WikiSalon events
|
$400.00
|
Covers dinner costs for evening salons
|
| Total direct costs
|
$32,550.00
|
|
| Overhead costs
|
|
|
|
|
Mobile Internet connectivity
|
$600.00
|
Service provided by CLEAR for $50 per month
|
| Transportation
|
$500.00
|
Transportation outside the Washington, DC metropolitan area in pursuit of carrying out events, per the travel policy
|
| Total overhead costs
|
$1,100.00
|
|
| Total program costs
|
$33,750.00
|
|
| Administrative costs
|
|
|
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
|
| Bookkeeping
|
$480.00
|
QuickBooks Online bookkeeping software
|
| Online presence
|
$410.00
|
SSL license, domain names, and Meetup.com dues. Website hosting is provided courtesy of Linode.
|
| Business cards
|
$150.00
|
|
| PO box
|
$130.00
|
P.O. Box 9822, Washington, DC 20016
|
| Fax service
|
$120.00
|
Our fax number is (202) 204-5218
|
| Miscellaneous
|
$250.00
|
Printing, postage, etc.
|
| Total administrative costs
|
$4,845.00
|
|