2015 Budget Vote/General & Administrative Budget: Difference between revisions
From Pumping Station One
No edit summary |
|||
| Line 1: | Line 1: | ||
== General and Administrative == | |||
{| class="wikitable" | |||
| | |||
|Account | |Account | ||
|Monthly | |Monthly | ||
| Line 115: | Line 76: | ||
|---- | |---- | ||
|} | |} | ||
== Membership Projection == | |||
{| | {| | ||
| Line 154: | Line 117: | ||
|---- | |---- | ||
|} | |} | ||
== Member Dues == | |||
{| | {| | ||
| Line 203: | Line 168: | ||
|} | |} | ||
{| | == Account Transfer | ||
{| class="wikitable" | |||
|Account Transfer | |Account Transfer | ||
| | | | ||
| Line 235: | Line 202: | ||
|---- | |---- | ||
|} | |} | ||
== Advertising == | |||
{| | {| | ||
| Line 258: | Line 227: | ||
|---- | |---- | ||
|} | |} | ||
== Bank Charges == | |||
{| | {| | ||
| Line 287: | Line 258: | ||
|} | |} | ||
{| | |||
== Insurance == | |||
{| class="wikitable" | |||
|Insurance | |Insurance | ||
| | | | ||
| Line 310: | Line 284: | ||
|} | |} | ||
{| | == Insurance == | ||
{| class="Insurance" | |||
|Insurance | |Insurance | ||
| | | | ||
| Line 333: | Line 308: | ||
|} | |} | ||
{| | == Office Expenses == | ||
{| class="wikitable" | |||
|Office Expenses | |Office Expenses | ||
| | | | ||
| Line 355: | Line 332: | ||
|---- | |---- | ||
|} | |} | ||
== Meals & Entertainment == | |||
{| | {| | ||
| Line 383: | Line 362: | ||
|---- | |---- | ||
|} | |} | ||
== Professional Services == | |||
{| | {| | ||
| Line 412: | Line 393: | ||
|} | |} | ||
{| | == Rent == | ||
{| class="wikitable" | |||
|Rent | |Rent | ||
| | | | ||
Revision as of 22:58, 14 January 2015
General and Administrative
| Account | Monthly | Annual | Annual Total | |
| Account Transfer | $ - | |||
| Advertising | $ - | |||
| Bank Charges | ||||
| $ - | ||||
| Meals & Entertainment | $ - | |||
| Insurance | $ - | |||
| Member Dues | $ 15,680.00 | |||
| $ 186,960.00 | ||||
| Office Expenses | $ - | |||
| Professional Services | $ - | |||
| Rent | ||||
| $ - | ||||
| Utilities | $ - | |||
| Total Budget Required | ||||
| Total | $ 11,089.03 | |||
| $ 82,618.36 | $ 82,618.36 |
Membership Projection
| Membership Projection | ||
| Membership Type | Count | Cost |
| Full Member | 102 | $70.00 |
| Starving Hacker | 237 | $40.00 |
| Area Host | 9 | |
| Authorizer Position | 4 | |
| Member Point | 5 | |
| Unclaimed Member Points | 40 |
Member Dues
| Member dues | |||
| Monthly income | Annual income | ||
| Full Members | $7,140 | ||
| Starving members | $9,480 | ||
| Area Hosts | |||
| Authorizer Positions | |||
| Member Points | |||
| Unclaimed points | |||
| Total | $15,680 | ||
| $14,480 |
== Account Transfer
| Account Transfer | |||
| Description | |||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Op-ex Coverage | |||
| Taxes | |||
| Moving | |||
Advertising
| Advertising | |||
| Description | |||
| Campaign Name | Campaign Description | Annual Cost | Monthly Cost |
| General PR | |||
Bank Charges
| Bank Charges | |||
| Description | |||
| Fee Name | Fee Description | Annual Cost | Monthly Cost |
| Chase Monthly Account Fee | |||
| PayPal |
Insurance
| Insurance | |||
| Description | |||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Insurance | Insurance | ||
Insurance
| Insurance | |||
| Description | |||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Insurance | Insurance | ||
Office Expenses
| Office Expenses | |||
| Description | |||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Checks | |||
Meals & Entertainment
| Meals & Entertainment | |||
| Description | |||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| PS1 Birthday Party | |||
| Halloween Party | |||
Professional Services
| Professional Services | |||
| Description | |||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Legal | Lawyers and such | ||
| Accounting | Accountants/Bookkeepers | ||
Rent
| Rent | |||
| Description | |||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Monthly Rent | |||
| Adjustment for 2015 |
