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

From Wikimedia District of Columbia
Jump to navigation Jump to search
(wiki loves monuments, microgrants, additional web hosting in consideration of wiki loves monuments)
m (wikilovesmonuments.us)
Line 88: Line 88:
 
|-
 
|-
 
| Online presence
 
| Online presence
| align="right" | $520.00
+
| align="right" | $530.00
 
| Web hosting, SSL license, domain names, Meetup.com dues
 
| Web hosting, SSL license, domain names, Meetup.com dues
 
|-
 
|-
Line 100: Line 100:
 
|-
 
|-
 
| '''Administrative total'''
 
| '''Administrative total'''
| align="right" | '''$6,195.00'''
+
| align="right" | '''$6,205.00'''
 
| WMF Bootstrapping Grant covers $2,330.00 of this budget
 
| WMF Bootstrapping Grant covers $2,330.00 of this budget
 
|}
 
|}
   
'''Total expenses: $21,520.00'''
+
'''Total expenses: $21,530.00'''

Revision as of 07:17, 21 January 2013


Revenue

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
Internet advocacy informational packets $400.00
Total $14,550.00
Overhead costs
Regional transportation fund $500.00 For transportation within the chapter's region
Business cards $150.00 For newly appointed coordinators
Promotional leaflets $140.00
Banner $35.00
Total $825.00
Program total $15,325.00
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