IACURH FY20 Operating
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
IACURH Operating Budget
2
Fiscal Year 2020
3
April 1, 2019 through March 31, 2020
4
Notes / Examples
5
REVENUESFY 2019 BudgetedFY 2019 ActualFY 2020 BudgetedChanges ApprovedFY 2020 ExpectedFY 2020 ActualFY 2020 DifferencePercent Realized
6
Conference Fees$13,300.00 $11,890.55 $12,725.00 $0.00 $12,725.00 $0.00 $12,725.00 0.00%
7
Regional Business Technology Fee$890.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue USED for... New Laptops, NACURH Guidebook and Xero Fees. Line item not charged until tech fee drops below $5,000
8
Regional Business ADA Add-On Fee$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue USED for... ADA related conference expenses. Line item not charged until ADA savings drops below $10,000 per policy
9
Regional Business Conf. Add-On Fee$2,225.00 $1,995.00 $2,225.00 $0.00 $2,225.00 $0.00 $2,225.00 0.00%Revenue USED for... General Fund, IACURH Opportunities / Projects, Review Policy - 89 @ $25
10
Regional Business Conference Excess$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue USED for... General Fund, Contingency (Savings), Review Policy
11
Regional Leadership Technology Fee$2,910.00 $1,995.00 $1,500.00 $0.00 $1,500.00 $0.00 $1,500.00 0.00%Revenue USED for... New Laptops, NACURH Guidebook and Xero Fees - 300 @ $5
12
Regional Leadership Scholarship FeeN/AN/A$1,500.00 $0.00 $1,500.00 $1,500.00 0.00%Revenue USED for... RLC Scholarship Funding - 300 @ $5
13
Regional Leadership ADA Fee$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue USED for... ADA related conference expenses. Line item not charged until ADA savings drops below $10,000 per policy
14
Regional Leadership Conf. Add-On Fee$7,275.00 $7,980.00 $7,500.00 $0.00 $7,500.00 $0.00 $7,500.00 0.00%Revenue USED for... General Fund, IACURH Opportunities / Projects, Review Policy - 300 @ $25
15
Regional Leadership Conference Excess$0.00 $1,915.55 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue USED for... General Fund, Contingency (Savings), Review Policy
16
Donations$500.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
17
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue GAINED from... charitable donations
18
Interest Income$5.00 $4.67 $0.00 $0.00 $0.00 $52.79 $(52.79)5279.00%
19
General$5.00 $4.67 $0.00 $0.00 $0.00 $52.79 $(52.79)5279.00%Revenue GAINED from... Monthly Interest for Savings Account (automatically put in savings)
20
Membership Dues$0.00 $0.00 $500.00 $0.00 $500.00 $0.00 $500.00 0.00%
21
General$0.00 $0.00 $500.00 $0.00 $500.00 $0.00 $500.00 0.00%Revenue GAINED from... LAS-I Inductions & LAS-I Pin
22
Miscellaneous$0.00 $3,371.55 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
23
Miscellaneous Revenue$0.00 $3,371.55 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue GAINED from... Non-Budgeted Lines, Host Schools
24
Product Endorsements$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
25
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
26
Sale of Assets$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
27
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
28
Sale of Inventory$8,000.00 $7,078.77 $8,337.00 $0.00 $8,337.00 $2,799.28 $5,537.72 33.58%
29
IACURH Merchandise$8,000.00 $7,078.77 $2,537.00 $0.00 $2,537.00 $142.07 $2,394.93 5.60%Revenue GAINED from... T-Shirt Sales, Merchandise Sales, Pin Sales (Non LAS-I)
30
IACURH RLC Spirit PacksN/AN/A$2,700.00 $0.00 $2,700.00 $178.97 $2,521.03 6.63%Revenue GAINED from... IACURH Spirit Pack Sales (75% of conference BEP @ $12)
31
NACURH Spirit PacksN/AN/A$2,700.00 $0.00 $2,700.00 $2,478.24 $221.76 91.79%Revenue GAINED from... NAURH Spirit Pack Sales (80% of past 3 years sales @ $15)
32
Clover Card FeeN/AN/A$400.00 $0.00 $400.00 $0.00 $400.00 0.00%Revenue GAINED from... card processing fee charge on purhcase (5% of total sales)
33
IACURH Misc.$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
34
Sale of Investments$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
35
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
36
Service Income$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
37
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
38
Special Events$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
39
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
40
Transfers In$3,736.00 $5,186.00 $4,017.00 $0.00 $4,017.00 $350.00 $3,667.00 8.71%
41
General$0.00 $59.99 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
42
NACURH$1,600.00 $3,050.00 $1,600.00 $0.00 $1,600.00 $350.00 $1,250.00 21.88%
43
NACURH: Membership Dues$1,600.00 $1,250.00 $1,600.00 $0.00 $1,600.00 $350.00 $1,250.00 21.88%Revenue GAINED from... NACURH Inc. (Transferred by NAF, Quarterly Installments)
44
NACURH: Product Endorsement$0.00 $1,800.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
45
NACURH: OCM Programming Funds$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
46
Savings$2,136.00 $2,136.00 $2,417.00 $0.00 $2,417.00 $0.00 $2,417.00 0.00%
47
Savings: ADA Compliance Fund$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue USED for... Conference ADA Requests (Signer, Wheelchairs, etc.)
48
Savings: Contingency Fund$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Revenue USED for... Unplanned Expenses
49
Savings: Technology Fund$2,136.00 $2,136.00 $2,417.00 $0.00 $2,417.00 $0.00 $2,417.00 0.00%Revenue USED for... NEW Technology Purchases, Technology-Affiliated Items, NACURH Fees
50
Vanguard$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
51
TOTAL REVENUE$25,541.00 $27,531.54 $25,579.00 $0.00 $25,579.00 $3,202.07 $22,376.93 12.52%
52
53
EXPENSESFY 2019 BudgetedFY 2019 ActualFY 2020 BudgetedChanges ApprovedFY 2020 ExpectedFY 2020 ActualFY 2020 DifferencePercent Realized
54
Advertising$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
55
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
56
Bank Charges$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
57
General$50.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Expenses for... Corporate Card, Bank of America Fees for Corporate Cards (Now NACURH Fees)
58
Charitable Donations$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
59
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
60
Conference Expenses$500.00 $0.00 $550.00 $0.00 $550.00 $572.00 $(22.00)104.00%
61
IACURH Speaker Subsidy$500.00 $0.00 $500.00 $0.00 $500.00 $0.00 $500.00 0.00%Expenses for... IACURH Regional Conference Speaker Subsidy
62
NACURH Roll Call$0.00 $0.00 $50.00 $0.00 $50.00 $0.00 $50.00 0.00%Expenses for... NACURH 2019 IACURH Roll Call
63
NACURH Spirit Items$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Expenses for... NACURH 2019 IACURH Spirit Items
64
General$0.00 $0.00 $0.00 $0.00 $0.00 $72.00 $(72.00)7200.00%N / A
65
Conference Deficit Payment$0.00 $0.00 $0.00 $0.00 $0.00 $500.00 $(500.00)50000.00%
66
Conference Registration$1,500.00 $0.00 $1,550.00 $0.00 $1,550.00 $1,740.42 $(190.42)112.29%
67
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
68
NACURH Annual$1,500.00 $0.00 $1,550.00 $0.00 $1,550.00 $1,740.42 $(190.42)112.29%Expenses for... NACURH 2019 Registration for COs (4 @ $250) and Advisors (2 at $275)
69
Equipment$0.00 $0.00 $0.00 $0.00 $0.00 $210.74 $(210.74)21074.00%
70
General$0.00 $0.00 $0.00 $0.00 $0.00 $210.74 $(210.74)21074.00%** As of 2015 - 2016... ANY EQUIPMENT OR ASSET will come out of IACURH Savings **
71
Equipment Rental$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
72
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
73
Furniture$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
74
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
75
Insurance$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
76
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
77
Inventory$3,000.00 $0.00 $3,700.00 $492.40 $4,192.40 $4,352.62 $(160.22)103.82%** All Merchandise / Pins purchased will generate MORE Revenue than TOTAL Expenses **
78
Merchandise$3,000.00 $0.00 $800.00 $492.40 $1,292.40 $1,589.53 $(297.13)122.99%Expenses for... T-Shirts, Stickers, Pins (incl existing pins) etc.
79
Golden Funk E. Pins$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Expenses for... Golden Funk E. Pins for RBD
80
IACURH Mountain Pins$0.00 $0.00 $200.00 $0.00 $200.00 $0.00 $200.00 0.00%Expenses for... IACURH Mountain Pins
81
IACURH Distinguished Delegate Pin$0.00 $0.00 $0.00 $0.00 $0.00 $163.60 $(163.60)16360.00%Expenses for... NCC Recognition of Delegates
82
IACURH Best by Far Pin$0.00 $0.00 $200.00 $0.00 $200.00 $0.00 $200.00 0.00%Expenses for... IACURH Best by Far Pins
83
NRHH Delegate Pin$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Expenses for... NRHH Delegate Pins
84
RLC Spirit Packs$0.00$0.00$1,500.00$0.00$1,500.00$278.99 $1,221.01 0.00%Expenses for... RLC Spirit Packs (Conference breakeven @ $5, pre-order form required)
85
NACURH Spirit Packs$0.00 $0.00 $1,000.00 $0.00 $1,000.00 $2,320.50 $(1,320.50)232.05%Expenses for... NACURH 19 Spirit Packs (80% Conference attendance average @ $7, pre-order form required)
86
Investments$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
87
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
88
Meals and Entertainment$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%** RLC 2017 & RBC 2018 Staffs SHOULD be providing meals for RBD / Guests **
89
IACURH Summer Summit Meals $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%Expenses for... Summer 2018 Summit at TBD Site
90
IACURH Site Visit Meals$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A -- Part of RLC Budget
91
Membership Dues$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
92
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
93
Merchant Fees$120.00 $0.00 $520.00 $0.00 $520.00 $168.29 $294.86 32.36%
94
Monthly Fee$120.00 $0.00 $120.00 $0.00 $120.00 $63.15 $56.85 52.63%Expenses for... Clover usage (BOFA Merch Fee)
95
Card Processing FeeN/AN/A$400.00 $0.00 $400.00 $105.14 $294.86 26.29%Expenses for... Clover usage % charge covered in charge to purchaser
96
Moving Expenses$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%
97
General$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00%N / A
98
Postage & Freight$0.00 $0.00 $0.00 $0.00 $0.00 $174.07 $(174.07)17407.00%
99
General$0.00 $0.00 $0.00 $0.00 $0.00 $174.07 $(174.07)17407.00%Expenses for... Mailing Checks, Mailing Postcards, etc.
100
Printing$0.00 $0.00 $100.00 $0.00 $100.00 $76.05 $23.95 76.05%
Loading...