|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proposed 2007 - 08 WAGIC
Budget - Presented as approved October 25, 2007 WAGIC Meeting |
|
|
|
As Adopted by Budget
Committee 10/3/07 |
|
|
|
|
Presented to voting
membership 10/15/07 reached majority approval 10/23/07 |
|
|
|
|
|
|
|
|
|
Projected Revenue Total |
|
$ 13,500 |
|
|
|
|
|
Proposed Expenses |
|
|
|
|
|
|
|
Proposed |
|
2007 - 2008 |
|
|
Selected WAGIC Expenses: |
|
|
|
|
|
|
1 |
· Teleconferencing |
|
|
$700 |
|
|
2 |
· Planning sessions |
|
|
400 |
|
|
3 |
· Mailing |
|
|
|
500 |
|
|
4 |
· Maintaining Contact
List |
|
|
800 |
|
|
5 |
· Producing Meeting
Minutes |
|
|
1000 |
|
|
6 |
· Promotional material |
|
|
250 |
|
|
7 |
· Web site space |
|
|
975 |
|
|
8 |
. List servs (WAGIC, FMG,
Metadata) |
|
1500 |
|
NSGIC Annual |
1800 x 2 |
3600 |
|
9 |
Chair Conferences |
|
|
5400 |
|
Mid Year |
1800 x1 |
1800 |
|
10 |
Membership in other orgs |
|
|
800 |
|
|
5400 |
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
$12,325 |
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Proposed 07- 08 Budget
Increases |
|
|
|
|
A |
Reimburse Chair for ISB/GIT |
2 Olympia Trips - one day trips |
$600 |
|
|
|
|
|
|
|
|
Total Project Expenses 07 - 08 |
$12,925 |
|
|
Projected Revenue |
$13,500 |
|
|
Projected Surplus/Loss |
$575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|