SAMPE 2013 Preliminary Budget for BoD Review
SAMPE 2013 Preliminary Budget for BoD Review
SAMPE 2013 Preliminary Budget for BoD Review
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Summary <strong>SAMPE</strong><br />
<strong>Preliminary</strong> <strong>Budget</strong><br />
FYE 6/30/13<br />
45 - INFORMATION TECHNOLOGY<br />
Audited Approved Sub-total <strong>Preliminary</strong> Sub-total COMMENTS<br />
Amount <strong>Budget</strong> <strong>Budget</strong><br />
Account<br />
Number Description 6/30/2011 6/30/2012 6/30/2012 6/30/<strong>2013</strong> 6/30/<strong>2013</strong><br />
6010 Membership Dues<br />
6020 Books / CD's<br />
6025 Publications<br />
6030 JAM<br />
6040 Journal Subscriptions<br />
6045 Journal Advertising<br />
6050 Other Income - All Others<br />
6050 Other Income - Rent<br />
6050 Other Inc. - Fall Tech Exhibit<br />
6060 Chapter Sales<br />
6070 <strong>SAMPE</strong> Spring-Proceeds<br />
6080 <strong>SAMPE</strong> Fall Tech-Proceeds<br />
6090 Interest Income<br />
6100 Seminars<br />
6145 Exhibition<br />
Total Gross Income $ - $ -<br />
$<br />
-<br />
8825 Advertising<br />
8830 Awards<br />
8833 Bank Charges<br />
8835 Books / CD-Roms<br />
8838 Commissions/Bonus<br />
8840 Depreciation - Building<br />
8842 Depreciation - Building<br />
8843 Depreciation - Computers 5,676 2,947 5,500<br />
8844 Dues & Subscriptions 3,046 3,710 3,510<br />
700 1,500 ADAGIO License<br />
650 650 Firewall<br />
1,000 - CA Computer Systems<br />
200 200 Go To Meeting 4 x $50<br />
480 480 Spam Soap<br />
- - Anti-Virus Server Software<br />
100 100 Symantec Anti-Virus Desktop<br />
280 280 Email License Fee<br />
60 60 Paper Submission SSL<br />
240 240 Paper Submission Site<br />
8846 Education / Seminar<br />
8849 Rental of Facilities<br />
8850 Decorator Costs<br />
8854 Freight 68<br />
8858 Insurance - P&C<br />
8860 Insurance - Personnel<br />
8862 Interest Expense<br />
45 - IT Operations Detail