Annual Budget for Fiscal Year 2019–20

From Wikimedia District of Columbia
Jump to: navigation, search

This budget lists Wikimedia DC's planned revenues and expenses for the 2019–20 fiscal year, which begins on October 1, 2019 and ends on September 30, 2020. The associated programs and objectives are discussed in the Annual Plan for Fiscal Year 2019–20.

Summary

Cash flow
Cash at start of fiscal year
  Unrestricted cash $25,000.00 Estimate based on fiscal-year-to-date spending.
Restricted cash $5,000.00 Estimate based on fiscal-year-to-date spending, net of anticipated payables and refunds; includes grant funds administered under fiscal sponsorship agreements.
Total cash at start of fiscal year $30,000.00
Cash at end of fiscal year
Unrestricted cash $31,220.00
Restricted cash $5,000.00
Total cash at end of fiscal year $36,220.00
Revenue
Restricted revenue $65,000.00 A detailed list of restricted revenues is provided below.
Unrestricted revenue $103,500.00 A detailed list of unrestricted revenues is provided below.
Total revenue $168,500.00
Expenses
Program expenses $138,275.00 A detailed list of program expenses is provided below.
Administrative expenses $24,005.00 A detailed list of administrative expenses is provided below.
Total expenses $162,280.00

Revenue

Restricted revenue
  Grants $65,000.00 New grants, including direct grants as well as grants awarded under fiscal sponsorship agreements.
Total restricted revenue $65,000.00
Unrestricted revenue
  Individual donations $100,000.00 Significant individual donations in excess of $2,500 per donor per year.
Member dues and donations $2,500.00 Membership dues and associated donations not exceeding $2,500 per member per year.
Corporate donations $500.00
Affiliate programs $500.00 Donations received via AmazonSmile and Nonprofits on Facebook.
Total unrestricted revenue $103,500.00

Expenses

Program costs
  Institutional partnership
  Staff and contractors $67,115.00 Wages and fringe costs for one full-time staff position, the Institutional Partnerships Manager.
Events $8,160.00 Food, beverage, and incidental costs for 30 events; estimated cost of $272 per event based on fiscal-year-to-date 2018–19 costs.
Travel $1,000.00 Staff travel to partnership events outside the DC metro area.
Total institutional partnership costs $76,275.00
Leadership development and support
  Leadership boot camp $20,000.00 Costs for one boot camp, including attendee travel scholarships and venue and catering costs.
Sponsored programs
  Women in Red $30,000.00 Costs associated with various Women in Red projects, including a planned contest; will be covered by restricted funds administered under a fiscal sponsorship arrangement.
WikiConference North America $5,000.00 Costs associated with WikiConference North America 2019; will be covered by restricted funds administered under a fiscal sponsorship arrangement.
Wiki Science Competition $2,000.00 Prizes and associated costs for the 2019 Wiki Science Competition.
Other sponsored programs $5,000.00
Total sponsored program costs $42,000.00
Total leadership development and support costs $62,000.00
Total program costs $138,275.00
Administrative costs
  Finance
  Accounting software $840.00 QuickBooks Online subscription.
Payroll service $540.00 Gusto payroll service.
Transaction fees $100.00 PayPal and bank wire fees.
Total finance costs $1,480.00
Fundraising
  Consultants $12,800.00 External grant writing and associated services; estimate of 160 hours at $80 per hour.
Total fundraising costs $12,800.00
Insurance $2,000.00 Directors and officers, general liability, and worker's compensation insurance.
Legal
  Filing fees $550.00 Corporate registration, licensing, and registered agent fees.
Total legal costs $550.00
Mailing and postage
  Mail service $720.00 Mail delivery service at Cove.
Postage $245.00 Postage costs for one set of ballot mailings and one set of announcements.
PO box $140.00 Rental fees for PO box; located at PO Box 9822, Washington, DC 20016.
Total mailing costs $1,125.00
Meetings
  Annual meeting $850.00 Venue, food, beverage, award, and incidental costs for one meeting.
Board meetings $450.00 Venue costs for 6 meetings, with an estimated cost of $75 per meeting.
Other meetings $150.00 Venue costs for 6 meetings, with an estimated cost of $25 per meeting.
Total meeting costs $1,450.00
Printing and publishing
  Marketing materials $400.00
Business cards $350.00
Total publishing and printing costs $750.00
Technology $850.00 Hosting, Meetup.com subscription, domain name registrations.
Travel $3,000.00 Staff travel to WikiConference North America and Wikimania.
Total administrative costs $24,005.00