2021 HODs and Profs meeting
Agenda (NZ TIME)
President’s report
CORE Committee for 2020
2020 – 2021 Membership
Unpaid
CORE Communications
Awards
Rankings and admin
ACSW
STA events
2020 Working group discussions
2020 Working group discussions
Questions of President
CORE Treasurer’s report including 2021 Budget
Tony Wirth
January 2021
14
Expenditure 2020
Item | Budgeted | Actual | Variation | Notes |
Wages (187 hours including oncosts) | $7,000 | $7,847.50 | 12% | a |
Rankings portal and tools | $15,000 | $15,000.00 | 0% | |
CORE projects | $10,000 | $1,074.14 | -89% | c |
Science meets Parliament | $4,000 | $0.00 | -100% | c |
Meeting with relevant organizations | $2,000 | $0.00 | -100% | c |
ACSW 2020 Student Stipend | $25,000 | $13,500.48 | -46% | |
CORE DB - mammoth | $710 | $714.34 | 1% | |
G-suite | $180 | $203.22 | 13% | |
FASTS membership | $6,200 | $6,080.00 | -2% | |
Domain/Netrgistry renewal - ACSW | $42 | $82.50 | 96% | |
prizes-plaques/certs ACSW | $300 | $287.93 | -4% | |
ACSW 2020 Prize Cheques | $5,000 | $3,500.00 | -30% | |
HoDs and Profs 2020 dinner | $5,000 | $1,006.36 | -80% | |
GST out | $7,800 | $5,760.00 | -26% | b |
Bank charges | | $218.00 | | |
ACSW 2021 preparation costs | $4,000 | $0.00 | -100% | c |
AGM 2021 attendance | $1,700 | $0.00 | -100% | c |
TOTAL EXPENDITURE | $93,932 | $55,274.47 | -41% | |
a Increase in hourly rate | | | | |
b Of which, $1500 paid on portal/rankings work | | | | |
c Downsized due to COVID | | | | |
Income 2020
Item | Budgeted | Actual | Variation | Notes |
ACSW Profit 2019 forwarded | $10,870 | $11,957.70 | 10% | |
ACSW Profit 2020 | $0 | $11,459.56 | | |
Membership | $67,000 | $56,475.00 | -16% | a |
Interest on term deposit | $3,620 | $2,226.85 | -38% | |
GST Payments from ATO | $900 | $1,680.00 | 87% | |
TOTAL INCOME | $82,390 | $83,799.11 | 2% | |
a Three departments didn't pay | | | | |
Overview 2020
Item | Amount |
Total Income | $83,799.11 |
Total Expenditure | $55,274.47 |
Profit/Loss | $28,524.64 |
| |
Opening Total Assets | $230,491.51 |
Profit/Loss | $28,524.64 |
Closing Total Assets | $259,016.15 |
18
Budgeted Expenditure 2021
Item | Value |
Wages (187 hours including oncosts) | $8,055 |
Rankings portal and tools | $20,000 |
CORE projects | $10,000 |
Science Meets Parliament | $1,000 |
STA STEM Ambassadors | $3,000 |
Meeting with relevant organizations | $2,000 |
ACSW 2021 Student Stipend | $0 |
CORE DB - mammoth | $1,500 |
G-suite | $220 |
FASTS membership | $6,200 |
Domain/Netrgistry renewal - ACSW | $100 |
prizes-plaques/certs ACSW | $300 |
ACSW 2021 Prize Cheques | $4,000 |
Heads and Profs dinner 2021 | $0 |
GST out | $3,000 |
ACSW 2021 subsidy | $15,000 |
ACSW 2022 preparation costs | $4,000 |
AGM 2022 attendance | $2,000 |
Total budgeted expenditure | $80,375 |
Budgeted Income 2021
Item | Value | Notes |
ACSW Profit 2021 | $0 | |
Membership | $67,000 | a |
Interest on term deposit | $2,000 | |
GST Payments from ATO | $1,000 | |
Total budgeted income | $70,000 | |
a- based on following numbers it should be 67000 -$600 small (16 departments), $1000 medium (15), $15000 large (7). | ||
20
Budgeted Overview 2021
Item | Amount |
Total Budgeted Income | $70,000.00 |
Total Budgeted Expenditure | $80,375.00 |
Budgeted Profit/Loss | ($10,375.00) |
| |
Opening Total Assets | $259,016.15 |
Budgeted Profit/Loss | ($10,375.00) |
Budgeted Closing Total Assets | $248,641.15 |
Questions for Treasurer
CORE AGM
CORE Nominations for 2021
Special Motion to incorporate
Incorporation
Motion