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

From Wikimedia District of Columbia
Jump to navigation Jump to search
(Correcting amount from grant allocation.)
Line 31: Line 31:
 
| rowspan="3" style="width:10px;" |
 
| rowspan="3" style="width:10px;" |
 
| Unrestricted cash
 
| Unrestricted cash
| align="right" | $2,239.42
+
| align="right" | $1,789.42
 
|
 
|
 
|-
 
|-
Line 39: Line 39:
 
|-
 
|-
 
| '''Total cash at end of year'''
 
| '''Total cash at end of year'''
| align="right" | '''$2,239.42'''
+
| align="right" | '''$1,789.42'''
 
|
 
|
 
|-
 
|-
Line 50: Line 50:
 
|-
 
|-
 
| colspan="2" | Restricted revenue
 
| colspan="2" | Restricted revenue
| align="right" | $11,536.05
+
| align="right" | $11,086.05
 
|
 
|
 
|-
 
|-
 
| colspan="2" | '''Total revenue'''
 
| colspan="2" | '''Total revenue'''
| align="right" | '''$18,736.05'''
+
| align="right" | '''$18,286.05'''
 
|
 
|
 
|-
 
|-
Line 81: Line 81:
 
| rowspan="2" style="width:10px;" |  
 
| rowspan="2" style="width:10px;" |  
 
| Grant reallocation
 
| Grant reallocation
| align="right" | $11,536.05
+
| align="right" | $11,086.05
 
| {{note|Unspent funds from the "Events 2012" and "Wiki Loves Monuments 2012 USA" grants}}
 
| {{note|Unspent funds from the "Events 2012" and "Wiki Loves Monuments 2012 USA" grants}}
 
|-
 
|-
 
| '''Total restricted revenue'''
 
| '''Total restricted revenue'''
| align="right" | '''$11,536.05'''
+
| align="right" | '''$11,086.05'''
 
|-
 
|-
 
! colspan="4" | Unrestricted revenue
 
! colspan="4" | Unrestricted revenue

Revision as of 19:29, 10 March 2013


Summary

Cash flow
Cash at start of year
  Unrestricted cash $2,313.37
Restricted cash $2,330.00 Allocated for the execution of two remaining tasks from the "Bootstrapping" grant
Total cash at start of year $4,643.37
Cash at end of year
Unrestricted cash $1,789.42
Restricted cash $0.00
Total cash at end of year $1,789.42
Revenue
Unrestricted revenue $7,200.00
Restricted revenue $11,086.05
Total revenue $18,286.05
Expenses
Program expenses $14,785.00
Administrative expenses $6,355.00
Total expenses $21,140.00

Revenue

Restricted revenue
  Grant reallocation $11,086.05 Unspent funds from the "Events 2012" and "Wiki Loves Monuments 2012 USA" grants
Total restricted revenue $11,086.05
Unrestricted revenue
  Individual and corporate donations $5,000.00
Membership dues $1,200.00 Based on a target of 120 memberships between February and September
Member donations $1,000.00 Based on a target of thirty $25 payments, seven $50 payments, and three $100 payments
Total unrestricted revenue $7,200.00

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