Difference between revisions of "Annual budget (2013–2014)"

From Wikimedia District of Columbia
Jump to navigation Jump to search
(Working)
(Working)
Line 16: Line 16:
 
| Unrestricted cash
 
| Unrestricted cash
 
| align="right" | $2,302.29
 
| align="right" | $2,302.29
| width="65%" | {{note|Include bank account and prepaid cards.}}
+
| width="65%" | {{note|Includes bank account and prepaid cards.}}
 
|-
 
|-
 
| Restricted cash
 
| Restricted cash
Line 129: Line 129:
 
|-
 
|-
 
| rowspan="9" style="width:10px;" |  
 
| rowspan="9" style="width:10px;" |  
| WikiConference USA 2014 travel scholarships
+
| WikiConference USA 2014 scholarships
 
| align="right" | $20,000.00
 
| align="right" | $20,000.00
 
| width="65%" | {{note|To be funded through a grant proposal filed by Wikimedia New York City.}}
 
| width="65%" | {{note|To be funded through a grant proposal filed by Wikimedia New York City.}}
Line 135: Line 135:
 
| Edit-a-thon events
 
| Edit-a-thon events
 
| align="right" | $4,200.00
 
| align="right" | $4,200.00
| width="65%" | {{note|Estimated based on an average price of $420/event, based on data from fiscal year 2012–13; covers food and beverage costs.}}
+
| width="65%" | {{note|Estimate based on an average price of $420/event, based on data from fiscal year 2012–13; covers food and beverage costs.}}
 
|-
 
|-
 
| Hack-a-thon events
 
| Hack-a-thon events
 
| align="right" | $3,000.00
 
| align="right" | $3,000.00
| width="65%" | {{note|Estimated based on an average price of $1,000/event for a 2.5-day hackathon; covers food and beverage costs.}}
+
| width="65%" | {{note|Estimate based on an average price of $1,000/event for a 2.5-day hack-a-thon; covers food and beverage costs.}}
 
|-
 
|-
 
| Flagship outreach events
 
| Flagship outreach events
Line 147: Line 147:
 
| Scan-a-thon events
 
| Scan-a-thon events
 
| align="right" | $1,000.00
 
| align="right" | $1,000.00
| width="65%" | {{note|Estimated based on an average price of $500/event, base on being slightly longer than an edit-a-thin; covers food and beverage costs.}}
+
| width="65%" | {{note|Estimate based on an average price of $500/event, base on being slightly longer than an edit-a-thon; covers food and beverage costs.}}
 
|-
 
|-
 
| National outreach grants
 
| National outreach grants

Revision as of 04:25, 6 November 2013

This budget lists Wikimedia DC's planned revenues and expenses for the 2013–14 fiscal year, which begins on October 1, 2013 and ends on September 30, 2014.

Summary

Cash flow
Cash at start of fiscal year
  Unrestricted cash $2,302.29 Includes 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 remains 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 Remaining grant funds to cover the cost of Wiki Loves Monuments 2014 prizes.
Total cash at end of fiscal year $3,405.00
Revenue
Unrestricted revenue $10,200.00
Restricted revenue $30,750.00
Total revenue $40,950.00
Expenses
Program expenses $33,750.00
Administrative expenses $4,845.00
Total expenses $38,495.00

Revenue

Restricted revenue
  Grant reallocation $3,133.21 "Outreach 2013" funds will be spent to depletion; "Bootstrapping" funds will be re-allocated.
New grant funding $27,616.79
Total restricted revenue $30,750.00
Unrestricted revenue
  Individual and corporate donations $7,000.00
Event sponsorship $1,500.00
Member donations $1,000.00 Estimate unchanged from fiscal year 2012–13.
Membership dues $700.00 Estimate based on a 16% increase from the membership dues collected in fiscal year 2012–13.
Total unrestricted revenue $10,200.00

Expenses

Program costs
  Direct costs
  WikiConference USA 2014 scholarships $20,000.00 To be funded through a grant proposal filed by Wikimedia New York City.
Edit-a-thon events $4,200.00 Estimate based on an average price of $420/event, based on data from fiscal year 2012–13; covers food and beverage costs.
Hack-a-thon events $3,000.00 Estimate based on an average price of $1,000/event for a 2.5-day hack-a-thon; covers food and beverage costs.
Flagship outreach events $2,000.00 Includes annual meeting, photography exhibition, Wiknic, and a fourth outreach event to be determined.
Scan-a-thon events $1,000.00 Estimate based on an average price of $500/event, base on being slightly longer than an edit-a-thon; covers food and beverage costs.
National outreach grants $1,000.00 Funding for outreach activities throughout the United States distributed through the small grants program; estimate based on grant applications approved in fiscal year 2012–13.
Wiki Loves Monuments prizes $950.00 First prize is $500; second prize is $300; third prize is $150.
WikiSalon events $400.00 Covers food and beverage costs.
Total direct costs $32,550.00
Overhead costs
  Internet connectivity $600.00 Mobile hotspots provided by CLEAR for $50/month.
Transportation $500.00 Transportation outside the Washington, DC, metropolitan area in pursuit of carrying out events, in accordance with 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 subscription.
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
Miscellaneous $250.00 Printing, postage, etc.
Total administrative costs $4,845.00