Annual Budget for Fiscal Year 2013–14

From Wikimedia District of Columbia
Revision as of 09:50, 3 November 2013 by James Hare (talk | contribs) (Finished budget proposal but table is still broken)
Jump to navigation Jump to search


(Copied from Annual budget (2012–2013), with many numbers not yet changed from that one)

Summary

Cash flow
Cash at start of fiscal year
  Unrestricted cash $2,302.29 Include 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 comes 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 $2,855.00
Restricted cash $950.00 Leftover funds from grant for Wiki Loves Monuments 2014 prizes.
Total cash at end of fiscal year $3,805.00
Revenue
Unrestricted revenue $10,200.00
Restricted revenue $30,750.00
Total revenue $40,950.00
Expenses
Program expenses $32,250.00
Administrative expenses $4,845.00
Total expenses $37,095.00

Revenue

Restricted revenue
  Grant reallocation $3,133.21 Rolled over funds from outstanding grant funds. "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 Unchanged from last year's figure
Membership dues $700.00 Based on a 16% increase from last year's membership dues income
Total unrestricted revenue $10,200.00

Expenses

Program costs
  Direct costs
  WikiConference USA travel scholarships $20,000.00 Funded by a grant proposal filed by Wikimedia New York City
Edit-a-thon events $4,200.00 Calculated based on an average price of $420/event based on data from past fiscal year; money spent primarily on food and beverage
Hack-a-thon events $3,000.00 Calculated based on an average price of $1,000/event for a 2.5-day hackathon; money spent primarily on food and beverage
Flagship outreach events $2,000.00 Includes annual meeting, photography exhibition, Wiknic, and a fourth outreach event to be scheduled
National outreach grants $1,000.00 Funds miscellaneous outreach programs throughout the United States
Wiki Loves Monuments prizes $950.00 First prize is $500; second prize is $300; third prize is $150
Total direct costs $31,150.00
Overhead costs
Mobile Internet connectivity $600.00 Service provided by CLEAR for $50 per month
Regional transportation $500.00 Transportation outside the Washington, DC metropolitan area in pursuit of carrying out events, per the travel policy
Total overhead costs $1,100.00
Total program costs $32,250.00
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
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 Our fax number is (202) 204-5218
Miscellaneous $250.00 Printing, postage, etc.
Total administrative costs $4,845.00