TSRT.INFO

TSRT Operating Budget

HOME
About TSRT
Career Center
Contact TSRT
Election
Events
Membership
News
Resources
Virtual Classroom

TSRT Budget
Line Item
 
Amended 16.17
Adopted 17.18
YTD 17.18 
Proposed 18.19
 
 
 

 

 

 

 

Income
Affiliate Renewals
 

$160.00

$160.00

 

$160.00

 
Annual Meeting
 
$22,431.50
$19,500.00
 
$19,500.00
 
CERTT 
 
$120.00
$100.00
 
$100.00
 
Memberships
 
$5,399.60
$13,005.00
 
$13,005.00
 
Regional Meetings
 
$1,506.26
$0.00
 
$0.00
Total Income
 
 
$29,617.36
$32,765.00
 
$32,765.00
 
 
 
 
 
 
 
Expenses
 
 
 
 
 
 
Annual Meeting 
 
 
 
 
 
 
 
Awards
 
$1,600.00
$1,500.00
 
$1,500.00
 
Bank Charges
 
$0.00
$0.00
 
$0.00
 
Event Insurance
 
$0.00
$450.00
 
$450.00
 
Hotel
 
$0.00
$1,300.00
 
$1,300.00
 
Meal Functions
 
$7,239.02
$5,000.00
 
$5,000.00
 
Meeting Space
 
$0.00
$5,000.00
 
$5,000.00
 
Nametags
 
$69.00
$100.00
 
$100.00
 
Officer/Board Expenses
 
$1,600.00
$0.00
 
$0.00
 
Postage
 
$0.00
$25.00
 
$25.00
 
Refunds
 
$0.00
$200.00
 
$200.00
 
Supplies
 
$365.42
$500.00
 
$500.00
 
 
 
 
 
 
 
Executive Office
 
 
 
 
 
 
 
Accounting/CPA
 
$175.00
$500.00
 
$500.00
 
ASRT Annual Meeting
 
$183.25
$250.00
 
$250.00
 
Bank Charges
 
 
$3,000.00
 
$3,000.00
 
 
Merchant Services
$2,559.46
 
 
 
 
 
Paid Overdraft
$0.00
 
 
 
 
 
Printed Check Image
$36.00
 
 
 
 
 
Return Items
$0.00
 
 
 
 
EOM Salary
 
$12,219.53
$12,000.00
 
$12,000.00
 
Insurance
 
$0.00
$450.00
 
$450.00
 
Online/Internet  Service (Runbox)
 
$20.55
$0.00
 
$0.00
 
Postage
 
$184.39
$0.00
 
$0.00
 
Rent
 
$2,400.00
$2,400.00
 
$2,400.00
 
Speakers
 West
 
 
 West
 
 
Supplies

 
$45.18
$0.00
 
$0.00
 
Website (Tripod/Lycos)

 
$143.10
$190.00
 
$190.00
 
 
 
 
 
 
 
Total Expenses 
 
 
$28,839.90
$32,765.00
 
$32,765.00