Test
From NovaRoma
Revision as of 09:45, 2 January 2008 by M. Lucretius Agricola (Talk | contribs)
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 |