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

From Wikimedia District of Columbia
Jump to navigation Jump to search
(updating forward balances)
(→‎Expenses: update)
Line 77: Line 77:
 
|-
 
|-
 
| Wikipedia Workshop instructional materials
 
| Wikipedia Workshop instructional materials
| align="right" | $400.00
 
|
 
|-
 
| Internet advocacy informational packets
 
 
| align="right" | $400.00
 
| align="right" | $400.00
 
|
 
|
 
|-
 
|-
 
| '''Total'''
 
| '''Total'''
| align="right" | '''$14,550.00'''
+
| align="right" | '''$14,150.00'''
 
|
 
|
 
|-
 
|-
Line 98: Line 94:
 
| For newly appointed coordinators
 
| For newly appointed coordinators
 
|-
 
|-
| Promotional leaflets
+
| Promotional leaflets and folders
| align="right" | $140.00
+
| align="right" | $500.00
 
|
 
|
 
|-
 
|-
Line 107: Line 103:
 
|-
 
|-
 
| '''Total'''
 
| '''Total'''
| align="right" | '''$825.00'''
+
| align="right" | '''$1,185.00'''
 
|
 
|
 
|-
 
|-
Line 113: Line 109:
 
|-
 
|-
 
| '''Program total'''
 
| '''Program total'''
| align="right" | '''$15,325.00'''
+
| align="right" | '''$15,335.00'''
 
|
 
|
 
|-
 
|-

Revision as of 00:51, 5 February 2013


Revenue

Forward balance
Unrestricted cash, as of February 3 $2,322.85
Restricted cash, reallocated grants $11,536.05 Remaining cash from the WMF "Grants 2012" and "Wiki Loves Monuments 2012 USA" grants will be reallocated toward a new grant proposal.
Restricted cash, outstanding grants $2,330.00 For execution of two specific tasks from "Bootstrapping" grant. Based on available funds, this line can increase by up to $298.38 in case those two tasks go over budget.
Total forward balance $16,188.90
New revenue
Grants $5,046.72 Includes both WMF and non-WMF grants
Membership dues $1,200.00 Based on target for 120 memberships between February and September
Member donations $1,000.00 Based on target for thirty $25 payments, seven $50 payments, and three $100 payments
Corporate donations $1,000.00
Total new revenue $8,246.72

Total revenue: $24,435.62

Expenses

Program costs
Direct costs
Outreach event catering $4,000.00 Calculated based on estimated $500 cost per event, with one catered event held February through September.
Embassy events $3,000.00 Venue fees and/or event co-sponsorship
Conference $2,500.00 Needs to be broken out into more detail; consider $2,500 a limit
Microgrant program $2,000.00
Wiki Loves Monuments prizes $1,500.00
Wiki Loves Monuments exhibition $750.00 Includes printing costs and event hosting cost.
Wikipedia Workshop instructional materials $400.00
Total $14,150.00
Overhead costs
Regional transportation fund $500.00 For transportation within the chapter's region
Business cards $150.00 For newly appointed coordinators
Promotional leaflets and folders $500.00
Banner $35.00
Total $1,185.00
Program total $15,335.00
Administrative costs
Insurance $2,000.00 Amount available from WMF Bootstrapping Grant
Office rent $1,980.00
Filing fees $1,325.00 Registered agent, IRS forms, charitable solictation license, registered trade name
Online presence $530.00 Web hosting, SSL license, domain names, Meetup.com dues
Miscellaneous office expenses $250.00 Printing, postage, etc.
PO Box $120.00
Administrative total $6,205.00 WMF Bootstrapping Grant covers $2,330.00 of this budget

Total expenses: $21,530.00