- Page 1
- Page 2 - Page 3 - Page 4 - Page 5 - Page 6 - Page 7 - Page 8 - Page 9 - Page 10 - Page 11 - Page 12 - Page 13 - Page 14 - Page 15 - Page 16 - Page 17 - Page 18 - Page 19 - Page 20 - Page 21 - Page 22 - Page 23 - Page 24 - Page 25 - Page 26 - Page 27 - Page 28 - Page 29 - Page 30 - Page 31 - Page 32 - Page 33 - Page 34 - Page 35 - Page 36 - Page 37 - Page 38 - Page 39 - Page 40 - Page 41 - Page 42 - Page 43 - Page 44 - Page 45 - Page 46 - Page 47 - Page 48 - Page 49 - Page 50 - Page 51 - Page 52 - Page 53 - Page 54 - Page 55 - Page 56 - Page 57 - Page 58 - Flash version © UniFlip.com |
9th
Annual Reports
January 1, 2019 - December 31, 2019
It shall be the duty of the Budget Committee to prepare the budget for the fiscal year, which begins January 1. The recommended budget shall be published in the November Bulletin, presented for consideration at the annual session by the general membership. All anticipated receipts for the fiscal year that are not specifically allocated to special funds are to be considered by the Budget Committee available for expenditure.
ANTICIPATED REVENUE: *Dues - 886 (Active thru 5th yr. out-Waivers) .......................................................................................... $214,250.00 *171 Active Life @ $154.00 …………………………………………………………….................................................. 38,000.00 25 Associates @ $125.00 ………………………………………………............................................................................ 2,200.00 9 Retired Members @ $25.00 …………………………………………………….............................................………. 300.00 5 Initiation Fees @ $50.00……………...............................................................……….............................................. 250.00 Rental Income ….……………………………………………………………………………................................................... 19,176.00 Interest Income …..……………………………………….………………………………….................................................. 15,000.00 Bulletin Advertising …………………………………………………………………………................................................ 24,275.00 General Meeting Programs …...………………………………………………………….................................................. 60,000.00 Professional Education …………………………………………………………………................................................….. 28,000.00 Restorative Conference ……………………………………………………………………................................................. Risk Management ………………………………………………………………………….................................................…. Other Income ..................................................................................................................................................................... 55,000.00 Total Anticipated Revenue ……………………...................…………….................................................. $456,451.00
Recommended Budget
ANTICIPATED OPERATING EXPENSES: Salaries ………………………………………………………………………………………........................................ $145,000.00 Payroll Taxes …………………………………………………………………………………................................................. 13,050.00 Employee Pension Program - 5% wages …………………............………………................................................ 4,191.00 Medical & Dental ……………………………………………………………………………................................................. 1,000.00 Board of Governors …………………………………………………………………………................................................ 7,200.00 Officers’ Allowances .............................................................………………………........................................................ 3,000.00 Executive Director’s Expenses …………………………………………………………................................................. 1,500.00 General Meeting Programs …………………………………………………………...............................................…….. 60,000.00 Other Expenses ……………………………………………………………………………….................................................. 53,020.00 Bulletin ………………………………………………………………………………………….................................................... 26,000.00 Postage & Office Expense …………………………………………………………………................................................. 4,500.00 Office Equipment …………………………………………………………………………...................................................... 4,800.00 Telephone & Utilities ……………………………………………………………………….................................................. 15,000.00 Accounting, Bookkeeping, Legal ……..………………………………………………................................................… 17,620.00 Real Estate Taxes ……………………………………………………………………………................................................... 7,600.00 Insurance ……………………………………………………………………………………….................................................... 8,000.00 Building Maintenance ……………………………………...……………………………….................................................. 24,000.00 Professional Education …………………………………………………………………….................................................. 16,000.00 Restorative Conference ……………………………………………………………………................................................. Risk Management …………………………………………………………………………….................................................. Special Appropriations …………………………………………………………………….................................................. 1,000.00 Capital Improvements …………………………………………………………………….…............................................... 20,000.00 Miscellaneous Expenses ……………………………………………………………………................................................ 965.00 Delegates/Alternates ………………………………………………………………………….............................................. 13,100.00 NYSDA Reception 2023 ……………………………………………………………………................................................. 3,000.00 Total Anticipated Expenses …………………………………………………............................................. $449,546.00
* As approved by the Board.
12
BULLETIN NINTH DISTRICT DENTAL ASSOCIATION
|