Categories |
Jan-Dec 99 Actual |
|
2000 Budget * |
|
2001 Budget |
% Change |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
INC Conferences |
|
|
|
|
|
|
Registrations |
|
85,500 |
|
98,250 |
|
15% |
Events |
|
12,488 |
|
0 |
|
-100% |
Sponsors/ Exhititors |
|
16,000 |
|
16,000 |
|
0% |
Other |
|
0 |
|
0 |
|
|
Total INC Conferences |
49,913 |
|
113,988 |
|
114,250 |
0% |
Investment Income |
4,470 |
|
7,000 |
|
5,500 |
-21% |
Membership Dues |
18,452 |
|
19,000 |
|
19,500 |
3% |
Other Income |
481 |
|
100 |
|
100 |
0% |
Prepaid Postage |
8,109 |
|
6,000 |
|
8,000 |
33% |
Products |
61,968 |
|
55,000 |
|
62,000 |
13% |
Publications Sales |
10,149 |
|
6,000 |
|
6,000 |
0% |
Sponsor Dues and
Donations |
12,910 |
|
13,000 |
|
16,000 |
23% |
Total Income |
166,452 |
|
220,088 |
|
231,350 |
5% |
Gross Profit |
166,452 |
|
220,088 |
|
231,350 |
5% |
Expense |
|
|
|
|
|
|
Awards |
|
|
2,000 |
|
2,000 |
|
Bank Adjustments
(Expense) |
-55 |
|
100 |
|
100 |
0% |
Bibliography Update
Expense |
725 |
|
1,000 |
|
1,000 |
0% |
Contract with Univ at
Albany |
86,772 |
|
|
|
|
|
Office Expenses through
SUNYA |
|
12,500 |
|
15,700 |
|
26% |
IFR Indirect Costs |
|
8,436 |
|
9,187 |
|
9% |
Salaries & Fringe |
|
84,359 |
|
91,867 |
|
9% |
Ajustments from 1999 ** |
|
|
|
-5,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Contract with Univ
at Albany |
86,772 |
|
105,295 |
|
111,211 |
6% |
Cost of Goods -
Management Game |
13,974 |
|
10,000 |
|
13,000 |
30% |
Credit card fees |
3,763 |
|
4,000 |
|
4,000 |
0% |
Electronic Presence
Support |
5,056 |
|
$4,000 |
|
$25,000 |
525% |
EXP
Conferences not in Albany Contract |
30,361 |
|
|
|
|
|
Conference
Chair Expenses |
|
5,046 |
|
0 |
|
-100% |
Program
Chair Expenses |
|
500 |
|
500 |
|
0% |
Events |
|
37,680 |
|
22,003 |
|
-42% |
Local Personnel |
|
2,365 |
|
2,765 |
|
17% |
Proceedings (printed
& CD) |
|
10,000 |
|
7,000 |
|
-30% |
Other Expenses from Home
Office |
|
8,833 |
|
12,883 |
|
46% |
Total
EXP Conferences not in Albany contract |
30,361 |
|
64,424 |
|
45,151 |
-30% |
Journal Expense |
12,000 |
|
12,000 |
|
12,000 |
0% |
Membership Directory Exp |
7,046 |
|
6,000 |
|
4,700 |
-22% |
Membership Services |
1,462 |
|
0 |
|
2500 |
|
Membership Subsidies |
3,735 |
|
1,500 |
|
2000 |
|
Miscellaneous Expense |
665 |
|
785 |
|
500 |
-36% |
Office Equipment
Purchases |
0 |
|
0 |
|
3,000 |
|
Officer Expenses |
1,683 |
|
3,000 |
|
6,000 |
100% |
Printing &
Duplicating |
6,819 |
|
2,500 |
|
6,000 |
140% |
Uncompensated
Overtime Package |
|
$0 |
|
$4,000 |
NA |
Professional Fees |
8,424 |
|
4,500 |
|
7,000 |
56% |
Shipping /Postage
Expense |
6,466 |
|
4,000 |
|
7,500 |
88% |
Supplies |
179 |
|
100 |
|
800 |
700% |
Uncategorized Expenses |
0 |
|
|
|
|
|
Total Expense |
###### |
|
$225,204 |
|
$257,462 |
14% |
Net Income |
###### |
|
-$5,116 |
|
-$26,112 |
410% |
* The 2000
Budget is adjusted to include a more accurate picture of conference income
and expenses |
** An
unexpended balance of $9543 "rolled over" from 1999 and some of
that will continue to roll into 2001 |
|
|
|
|
|
|
|