ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NJ State Council of the Emergency Nurses Association
2
Proposed Budget for Fiscal Year 2022 January 1 - December 31, 2022 (YTD as of 8/7/2021)
3
Description2022 Actual
2022 Budget
2021 Actual
2021 Budget
2020 Actual
2020 Budget
2019 Actual
2019 budget
4
REVENUES2022 Actual
2022 Budget
2021 Actual
2021 Budget
2020 Actual
2020 Budget
2019 Actual
2019 budget
5
General Income
6
National Dues Assessment $ 14,717.00 $ 9,496.25 $ 16,000.00 $ 13,436.25 $ 16,000.00 $ 13,181.25 $ 16,500.00
7
ENPC/TNCC National Assessment $ 19,062.00 $ 15,900.00 $ 18,000.00 $ 21,400.00 $ 15,000.00 $ 21,050.00 $ 12,000.00
8
TNCC/ENPC Income $ 4,000.00 $ 6,000.00 $ 3,320.00
9
Conference Income $ 230,000.00 $ 35,655.37 $ 52,500.00 $ 203,349.15 $ 250,000.00 $ 225,395.98 $ 250,000.00
10
Fundraising $ 1,000.00 $ 442.14 $ 5,050.00 $ 554.39 $ 620.00 $ 2,937.34
11
12
Total Revenues $ 268,779.00 $ 61,493.76 $ 97,550.00 $ 242,059.79 $ 281,620.00 $ 262,564.57 $ 278,500.00
13
14
EXPENSES
15
Description2022 Actual
2022 Budget
2021 Actual
2021 Budget
2020 Actual
2020 Budget
2019 Actual
2019 budget
16
General ExpensesMeetings, Outreach $ 5,000.00 $ 417.00 $ 1,559.00 $ 759.13 $ 1,659.00 $ 1,355.00 $ 1,459.00
17
ECC Expenses $ 170,000.00 $ 232,009.14 $ 174,823.00 $ 163,357.22 $ 156,950.00
18
Virtual ECC $ - $ 36,646.00 $ 36,050.00
19
TNCC / ENPC $ 1,200.00 $ 2,640.00
20
Travel
21
ENA National Conference (General / Scientific Assembly) $ 44,600.00 $ 27,100.00 $ 1,325.00 $ 40,950.00 $ 32,779.86 $ 40,950.00
22
State Chapter Leaders Orientation $ 12,000.00 $ 1,600.00 $ 10,075.41 $ 12,800.00 $ 3,546.66 $ 3,600.00
23
Gov't Affairs / Day on the Hill in D.C. $ 3,000.00 $ 2,400.00 $ 2,700.00 $ 750.00 $ 1,500.00
24
General Committee Travel Expenses $ 400.00 $ 200.00
25
BOD Expenses $ 200.00 $ 175.00 $ 48.00 $ 150.00 $ 47.00 $ 200.00
26
Committee ExpensesOverall Expenses $ 5,000.00 $ 523.04 $ 3,266.00 $ 2,113.83 $ 3,827.40 $ 5,999.80 $ 5,360.00
27
Fundraising $ 500.00 $ 650.00 $ 1,638.76 $ 500.00 $ 420.04 $ 1,000.00
28
Professional Development
Scholarships $ 10,500.00 $ 447.07 $ 10,500.00 $ 1,844.42 $ 5,500.00 $ 2,867.63 $ 5,800.00
29
ENA FoundationFoundation Donations $ 12,000.00 $ 12,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 6,778.00 $ 6,000.00
30
Professional ServicesAccountant, Legal $ 4,379.00 $ 3,200.00 $ 6,500.00 $ 486.00 $ 13,500.00 $ 3,267.00 $ 6,500.00
31
Total Expenses $ 268,779.00 $ 53,233.11 $ 100,000.00 $ 262,939.69 $ 266,409.40 $ 221,168.21 $ 229,319.00
32
33
Surplus or (Deficit) $ - $ 8,260.65 $ (2,450.00) $ (20,879.90) $ 15,210.60 $ 41,396.36 $ 49,181.00
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100