13.07.2015 Views

Download the Board book as a PDF here. (6MB) - State Bar of Georgia

Download the Board book as a PDF here. (6MB) - State Bar of Georgia

Download the Board book as a PDF here. (6MB) - State Bar of Georgia

SHOW MORE
SHOW LESS
  • No tags were found...

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

5/29/20132013-2014 <strong>State</strong> <strong>Bar</strong> <strong>of</strong> <strong>Georgia</strong> Expense Budget4th Draft 2011-12 YLD 4/30/2013 % Bud. 2012-2013 2012-2013 2013-2014 % Inc/(Dec) % Inc/(Dec)Actual Expenditures 83.3% Budget Projected Budget over Proj. over 13 Bud.O. Shared Office OverheadFacilities 15,232 4,492 11.2 40,000 25,000 40,000 60.00 0.00Transfer to <strong>Bar</strong> Center 539,023 466,030 83.3 559,236 559,236 568,184 1.60 1.60Telephone 45,837 40,674 76.7 53,000 50,000 51,000 2.00 (3.77)Equipment Rental & Maintenance 88,230 69,727 74.2 94,000 92,000 94,000 2.17 0.00Supplies & Printing 46,801 36,334 66.1 55,000 45,000 50,000 11.11 (9.09)Insurance (non-group) 66,277 59,620 85.2 70,000 73,961 96,365 30.29 37.66Payroll, Actuary, Audit 24,211 26,209 71.0 36,900 33,000 34,500 4.55 (6.50)Kitchen 20,658 17,309 75.3 23,000 23,000 25,000 8.70 8.70Subtotal 846,269 720,395 77.4 931,136 901,197 959,049 6.42 3.00Accounting 240,076 212,163 76.1 278,689 258,989 279,638 7.97 0.34Receptionists 114,671 90,598 70.6 128,242 114,650 119,752 4.45 (6.62)Mailroom 60,030 50,524 82.0 61,606 61,314 63,189 3.06 2.57Total Shared Office Overhead 1,261,046 1,073,680 76.7 1,399,673 1,336,150 1,421,628 6.40 1.57Related Organizations -Shared Office Expense Allocations<strong>Georgia</strong> <strong>Bar</strong> Foundation 1,373 1,111 83.3 1,333 1,333 1,244 (6.65) (6.65)Lawyers Foundation 0 0 0.0 0 0 0 0.00 0.00Pro Bono 29,228 24,766 83.3 29,719 29,719 29,336 (1.29) (1.29)Pr<strong>of</strong>essionalism 1,864 1,528 83.4 1,833 1,833 1,744 (4.84) (4.84)CCLC 100,978 85,424 83.3 102,509 102,509 104,198 1.65 1.65Sections 16,830 14,238 83.3 17,085 17,085 17,366 1.65 1.65Subtotal - Related Organizations 150,273 127,067 83.3 152,479 152,479 153,888 0.92 0.92<strong>State</strong> <strong>Bar</strong> DepartmentsAdministration 269,274 227,798 83.3 273,358 273,358 277,861 1.65 1.65Information Systems 33,659 28,475 83.3 34,170 34,170 34,733 1.65 1.65General Counsel 370,252 313,223 83.3 375,867 375,867 382,059 1.65 1.65Consumer Assistance Program 84,148 71,187 83.3 85,424 85,424 86,832 1.65 1.65Communications 50,489 42,713 83.3 51,255 51,255 52,099 1.65 1.65Fee Arbitration 50,489 42,713 83.3 51,255 51,255 69,465 35.53 35.53Law Practice Management 67,319 56,949 83.3 68,339 68,339 69,465 1.65 1.65Younger Lawyers 16,830 14,238 83.3 17,085 17,085 17,366 1.65 1.65High School Mock Trial 0 14,238 83.3 17,085 17,085 17,366 1.65 1.65Military Veterans Pro Bono 0 0 #DIV/0! 0 0 17,366 0.00 0.00Unauthorized Practice <strong>of</strong> Law 117,807 99,662 83.3 119,594 119,594 104,198 (12.87) (12.87)Conference Center 67,319 56,949 83.3 68,339 68,339 69,465 1.65 1.65Law-Related Education 33,659 28,475 83.3 34,170 34,170 34,733 1.65 1.65Standards <strong>of</strong> <strong>the</strong> Pr<strong>of</strong>ession 33,659 28,475 83.3 34,170 34,170 34,733 1.65 1.65Subtotal - <strong>State</strong> <strong>Bar</strong> Departments 1,194,904 1,025,095 83.3 1,230,111 1,230,111 1,267,740 3.06 3.06Total Shared Office Overhead 1,345,177 1,152,162 1,382,590 1,382,590 1,421,628 2.82 2.8265

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!