TSRT.INFO

TSRT Operating Budget

HOME
2018-2019 TSRT Articles of Incorporation and Bylaws
About
Career Center
Contact Us
Election
Events
Join
News
Resources
Roster

TSRT Budget
Line Item
 
Amended 16.17
Adopted 17.18
YTD 17.18 
Proposed Budget 18.19 for Vote
 Opening Balance
 
 

 

 

 $1,452.47

 

Website Sponsor 
 
 

 

 

 

 

Income
Advertising/Affiliate
 

$160.00

$160.00

 
$500.00

$160.00

 
Annual Meeting
 
$22,431.50
$19,500.00
$26,081.00
$21,000.00
 
 
 Donations
 
$740.00
$1,500.00
 
 
 Recruiters
 
 
 
 Registration
 
$16,841.00
 
 
 Sponsor
 
$5,100.00
 
 
 Vendor
 $3,400.00
 
 
ASRT
 
 
 
 
ADP 
$2,000.00
 
 
AFAP 
$6,023.00
$5,900.00
 
CERTT 
 
$120.00
$100.00
 
$100.00
 
Memberships
 
$5,515.86
$13,005.00
 $5,293.50
$7,000.00
 
Regional Meetings
 
$1,390.00
$0.00
 $1,304.78
$0.00
Total Income
 
 
$29,617.36
$32,765.00
 $42,654.75
$35,660.00
 
 
 
 
 
 
 
Expenses
 
 
 
 
 
 
Annual Meeting 
 Awards/Honors Gala
 Catering/Music
 
 $0.00
 $1,791.00
 
 
Awards/Trophies
 
$1,600.00
$1,500.00
 $2,020.28
$1,500.00
 
Bank Charges
 
PayPal
$0.00
$0.00
 
$640.11
$500.00
 
Event Insurance
 
$0.00
$450.00
 
$450.00
 
Hotel
 
$0.00
$1,300.00
 
$925.00
 
Meal Functions
 
$7,239.02
$5,000.00
 
$6,611.00
$5,000.00
 
Meeting Space
 
$0.00
$5,000.00
 
$0.00
$1,500.00
 
Nametags/Lanyards
 
$69.00
$100.00
 
$115.27
$500.00
 
Officer/Board Expenses
 
$1,600.00
$0.00
 
$500.00
 
Postage
 
$0.00
$25.00
 
$50.00
 
Refunds
 
$0.00
$200.00
$813.95
$200.00
 
Supplies
 
$365.42
$500.00
 
$337.38
$500.00
 
Member Entertainment/Main Event
 
 
 
$2,027.45
 
Executive Office
 
 
 
 
 
 
 
Accounting/CPA
 
$175.00
$500.00
 
$500.00
 
Audit
 
 $600.00
$1,500.00
 
ASRT
 
$183.25
$250.00
 
$500.00
 
Bank Charges
 
 
$3,000.00
 
$3,000.00
 
 
Merchant Services
$2,559.46
 
 $1,015.31
 
 
 
Paid Overdraft
$0.00
 
 
 
 
 
Printed Check Image
$36.00
 
 $24.00
$36.00
 
 
PayPal 1099-K
$0.00
 
 
$465.00
 
 
EOM Salary
 
$12,219.53
$12,000.00
 $300.00
$5,000.00
 
D&O/Liability Insurance
 
$0.00
$450.00
 $3,350.05
$2,500.00
             
 
Online/Internet  Service (Runbox)
 
$20.55
$0.00
$189.59
$200.00
 
Postage
 
$184.39
$0.00
 $91.60
$150.00
 
Property moving and storage
 
$2,400.00
$2,400.00
 $1,582.34
$1,300
 
Regional Meetings
 
 
 
 $1304.78
 
$3,000.00
 
 Scholarship
 
 
 
 
$2,500.00
 
Supplies

 
$45.18
$0.00
 
$349.00
 
Website (Tripod/Lycos)

 
$143.10
$190.00
 $713.55
$1,500.00
             
 
ODM/Recruiting and Retention
 
 
 
 
$508.78
$2,000.00
Total Expenses 
 
 
$28,839.90
$32,765.00
 $24,501.54
$35,660.00