Test
From NovaRoma
(Difference between revisions)
m (Reverted edits by Gnaeus Cornelius Lentulus (talk) to last revision by M. Lucretius Agricola) |
m (Adding delete tag) |
||
Line 1: | Line 1: | ||
+ | {{Template:MarkedForDeletion}} | ||
+ | |||
[[Category:Maintenance Categories]] | [[Category:Maintenance Categories]] | ||
Latest revision as of 10:16, 24 June 2024
This page has been marked for DELETION
If you believe this is in error, please contact the office of the Curator rei informaticae. This page may be removed without notice within 3 months of this notice.
Expenses | ||||
---|---|---|---|---|
Item | Amount spent AUC 2753 | Amount budgeted, AUC 2754 | Actual amount through Nov. 2754 | Proposed budget, AUC 2755 |
Web hosting | 59.85 | 200 | 360 | 360 |
Nova Roma mailbox | 0 | 12 | 12 | 12 |
Fund-raising | 0 | 100 | 0 | 0 |
Flags | 268.75 | 250 | 162 | 200 |
Eagle printing | 0 | 100 | 0 | 0 |
Eagle mailing | 46.01 | 150 | 122.35 | 150 |
Sodalitas Egressus | 30 | 80 | 0 | 0 |
Emergency Fund | 0 | 50 | 0 | 100 |
Administrative expenses | 229.4 | 200 | 41.44 | 200 |
Transfers to CD | 650 | |||
Gifts from Nova Roma | 450 | 500 | ||
Taxes Reserved for Provinciae | 600 | |||
Total | 634.01 | 1142 | 1797.79 | 2122 |
Revenues | ||||
Item | Amount raised, AUC 2753 | Amount budgeted AUC 2754 | Actual amount through Nov. 2754 | Proposed budget, AUC 2755 |
Amazon.com bookstore | 75.33 | 100 | 95.02 | 100 |
Eagle subscriptions | 150 | 250 | 228 | 250 |
Various small projects | 35 | 25 | 33.5 | 50 |
Togas/tunics | 40 | 100 | 0 | 0 |
Flags (net revenue) | 388.5 | 300 | 186 | 150 |
Grants | 0 | 100 | 0 | 0 |
Cash donations | 410 | 200 | 997 | 500 |
In-kind donations | 0 | 312 | 372 | 400 |
Tax revenue | 1200 | |||
Total | 1098.83 | 1387 | 1911.52 | 2650 |
Total expenses | 1142 | 1797.79 | 2122 | |
Total revenues | 1387 | 1911.52 | 2650 | |
Net surplus for year | 245 | 113.73 | 528 | |
Summary | ||||
Current Treasury funds | 1218 | 2252 | ||
Expected net surplus | 245 | 528 | ||
Total available | 1463 | 2780 | ||
Proposed allocation of available funds | ||||
Current account (includes emergency fund) | 363 | 1100 | ||
Ad Fundos Res (land fund, 12-month CD) | 200 | 700 | ||
Fideicommissum (beginning of public works/ scholarship fund, 12-month CD) | 450 | 500
| ||
Senate discretionary account (to be spent on projects proposed by Citizens) | 450 | 480
| ||
Total | 1463 | 2780 |