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

From Wikimedia District of Columbia
Jump to navigation Jump to search
(→‎Expenses: moving business cards down)
(2000 --> 3000)
Line 24: Line 24:
 
|-
 
|-
 
| Individual or corporate donations
 
| Individual or corporate donations
| align="right" | $2,000.00
+
| align="right" | $3,000.00
 
|
 
|
 
|-
 
|-
Line 36: Line 36:
 
|-
 
|-
 
| '''Total new revenue'''
 
| '''Total new revenue'''
| align="right" | '''$15,736.05'''
+
| align="right" | '''$16,736.05'''
 
|
 
|
 
|}
 
|}
   
'''Total revenue: $20,388.90'''
+
'''Total revenue: $21,388.90'''
   
 
==Expenses==
 
==Expenses==

Revision as of 01:18, 5 February 2013


Revenue

Forward balance
Unrestricted cash, as of February 3 $2,322.85
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 $4,652.85
New revenue
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.
Individual or corporate donations $3,000.00
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
Total new revenue $16,736.05

Total revenue: $21,388.90

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
Wiki Loves Monuments prizes $1,500.00
Wiki Loves Monuments exhibition $750.00 Includes printing costs and event hosting cost.
Total $11,750.00
Indirect costs
Regional transportation fund $500.00 For transportation within the chapter's region
Promotional leaflets and folders $500.00
Banner $35.00
Total $1,035.00
Program total $12,785.00
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.
Business cards $150.00 For newly appointed coordinators
PO Box $120.00
Administrative total $6,355.00 WMF Bootstrapping Grant covers $2,330.00 of this budget

Total expenses: $19,140.00