Proposed Apereo Inc. Transition Financial Plan July through December 2012 Tables excerpt only Jim Farmer 8 May 2012.

Slides:



Advertisements
Similar presentations
Connector Authority FY 2009 Administrative Budget Update Patrick Holland, Chief Financial Officer Board of Directors Meeting December 19, 2008.
Advertisements

2014 4th Quarter Financial Review Compiled by Glenn Davidson CFO-OnSite.
Chapter 6 Accounting for Merchandising Businesses
1. At the close of this session, you will be able to:  Understand the concept behind the due to/due from funds  Understand the importance of managing.
4/29/2015SFSU Auxiliary Business Services 1 How to Read Your Financial Statements Presented by San Francisco State University Auxiliary Business Services.
Nonprofit Finance and Reporting: What every board member should know Molly Lovelock
Work Sheet for a Merchandising Business
1 BUDGET ANALYSIS AND REVIEW COMMITTEE BARC Report to Council Jim Neal BARC Chair for CD # Midwinter Meeting Midwinter Meeting.
Chapter 17 – Recording Adjusting & Closing Entries for a Partnership
YOUR 403(B) TAX SHELTERED ACCOUNT PROGRAM 1 Prepared for the Employees of Riverview Intermediate Unit #6.
June 2, 2012 Board Meeting Finance Committee FY 2013 Budget.
District Financial Responsibility. Items to cover: What is a budget and what should be included? District Fundraisers Use of the Foundation 501(c)(3)
June 16, 2009 Board of Directors Meeting Update on 2009 Operating Plan Mike Petterson Controller.
Annual Financial Report 2008 APNIC 27 Manila, Philippines.
CASCA 2014 Treasurer’s Report for fiscal Financial Highlights 2013 Membership revenue of $33,308 ($34,155 for 2012) remained consistent with the.
1 McKinney isd PROPOSED budget June 22, 2009.
COLORADO FAMILY PLANNING PROGRAM EXPENDITURE REVENUE REPORT (ERR) Presented on 12/16/13 by Abigail Aukema.
2014/15 Treasurers Report District 61 Christine O’Connor 2014/15 District 61 Treasurer March 14, 2015.
1 BUDGET ANALYSIS AND REVIEW COMMITTEE BARC Report to Council Jim Neal BARC Chair for CD # Midwinter Meeting Midwinter Meeting.
ALA-APA Fiscal 2010 Budget Update for the Eight Months Ending April 30, 2010 Rod Hersberger – Treasurer Annual Conference – Washington, DC 2010 ALA-APACD.
ALA-APA Fiscal 2011 Budget Update for the Eight Months Ending April 30, 2011 Jim Neal– Treasurer Annual Conference – New Orleans, LA ALA-APACD #
Format Differences of Income Statement Comparing Years Reported Presenting of Segments’ data Presenting of Income & Expense Presenting of Equity Income.
Trends of the Sakai Foundation and JA-SIG Inc. A Financial Analysis 6 March 2012 Supplements 1 April April April April May.
5 - 1 © 2005 Accounting 1/e, Terrell/Terrell Recording Accounting Data Chapter 5.
Trends of the Sakai Foundation and JA-SIG Inc. A Financial Analysis 6 March 2012 Supplement s 1 April April April April 2012.
Great Lakes Region Treasurer Preparation Treasurer Office Duties and Responsibilities.
Treasurer’s Report to Council American Library Association Tuesday - January 11, 2011 Presented by: Jim Neal - Treasurer ALA CD # Midwinter.
Annual Financial Report Fiscal Year CEANY FY2015 FINANCIAL SUMMARY * Actual reflects cash basis of accounting Budget Actual to Date Budget vs. Actual.
RELATIONSHIP BETWEEN FINANCIAL STATEMENTS FINANCIAL STATEMENTS AS A SYSTEM.
A plan for managing money during a given period of time Financial Roadmap.
Little League Treasurer A Guide to Successful Financial Management.
San Francisco Fire Department Joanne Hayes-White Chief of Department Fire Commission February 15, 2006.
PMILIC Financial Reports June Balance Sheet 2 Current Assets $ 111, Previous Month’s Assets:$130,239 As ofBalanceRateMaturity Date Checking30-Jun$63,224NA.
Objectives To understand the importance of budgeting.
FINAL BUDGET FOR ADOPTION CONSIDERATION
Project Education Proposal to Lower High School Tuition
FINANCIAL RESOURCES MANAGEMENT
Yasuko Shirakawa, PHR, SHRM-CP Office of Human Resources
Welcome to our Online Business Forum
Introduction to Accounting Preparing for a User’s Perspective
Tustin Unified School District
City of richmond FY mid-year budget review
PMILIC Financial Reports
Financial Audit Presentation Year Ended June 30, 2015
December 5, 2015 Maple Room, Leela Hotel, New Delhi, India
Yasuko Shirakawa, PHR, SHRM-CP Office of Human Resources
Chapter 36 Financing the Business
Financial Audit Presentation Year Ended June 30, 2018
FY18 Mid-Year School Financial Review January 17, 2018
How to become a CHDO.
Dickenson County Public Schools
Copyright 2013 Jitasa - Confidential - For Internal & Approved Use Only
THE INCOME SUMMARY ACCOUNT
Annual General Meeting
Financial Analysis Kuali Foundation Inc. Fiscal Years
Workstream 5: Governance Financial overview for Year 5
ALA-APA Fiscal 2010 Year in Review James Neal – Treasurer
12-2 Financial Records and Financial Statements
Financial Records and Financial Statements
Buckeye Union School District
Trends of the Sakai Foundation and JA-SIG Inc. A Financial Analysis
LOAN PRESENTATION Presented to Loan Officers of SoCal Bank June 15
Stater Financial Literacy
Debits and Credits: Analyzing and Recording Business Transactions
Campbell Union High School District
LOAN PRESENTATION Presented to Loan Officers of Commonwealth Bank
THE INCOME SUMMARY ACCOUNT
President Elects Training Seminar 2019 Rotary District 7570
Agenda FYE June 30, 2020 Operating Budget
Agenda FYE June 30, 2020 Operating Budget
Presentation transcript:

Proposed Apereo Inc. Transition Financial Plan July through December 2012 Tables excerpt only Jim Farmer 8 May 2012

Notes: These tables were prepared for Proposed Apereo Inc. Transition Financial Plan: July through December 2012, 8 May 2012. The tables were used as the source of PNG files for the graphics in the document. The tables or graphics are available from the PowerPoint file itself in several different formats.

Table 1 – Reported 2011 Reported Income and 2012 Budgeted Income Jasig Sakai IRS 990 Budget 2011 2012 Income Membership dues and assessments 135,500 635,498 602,888 Conference and seminar fees 58,550 424,695 230,730 Investment income 449 Contributions and grants 16,350 12,599 Restricted revenue (OAE) 59,577 Reimbursed expenses 30,423 Other income 1,324 Total Income 210,849 573,243 957,553 Non-conference income 152,299 148,548 Table 1 – Reported 2011 Reported Income and 2012 Budgeted Income

Table 2 – Income Omitting the Conference and Used for Analysis Jasig Sakai Combined IRS 990 Budget 2011 2012 Income Membership dues and assessments 135,500 635,498 602,888 738,388 Investment income 449 Contributions and grants 16,350 12,599 Restricted revenue (OAE) 59,577 Reimbursed expenses 30,423 Other income 1,324 Total Income 152,299 148,548 726,823 751,436 Table 2 – Income Omitting the Conference and Used for Analysis

Table 3 – Reported 2011 Expenses and Jasig and Sakai’s 2012 Budget Combined IRS 990 Budget 2011 2012 Expenses Salaries and other compensation 94,847 79,200 390,947 296,000 375,200 Payroll taxes 9,197 10,740 Legal 828 Accounting 1,300 30,168 Communications, advertising and promotion 3,637 3,638 25,188 Travel 8,766 15,000 115,692 134,200 149,200 Continuing education 2,000 1,862 2,945 4,945 Conference support contribution 1,925 Insurance 804 1,250 2,574 Equipment & software 17,567 40,677 27,570 45,137 Credit card and other fees 1,100 10,743 Office expenses 9,600 13,787 18,023 27,623 Other expenses 16,999 500 615 Total non-conference expenses 135,550 141,895 635,005 480,738 622,633 Table 3 – Reported 2011 Expenses and Jasig and Sakai’s 2012 Budget

Table 4 – Summary of Income, Expenses and Net Income Jasig Sakai Combined IRS 990 Budget 2011 2012 Total Income 152,549 154,007 651,418 500,773 654,780 Total non-conference expenses 135,550 141,895 635,005 480,738 622,633 Total conference expenses 65,784 472,214 179,753 Total expenses 201,334 614,109 814,758 1,094,847 Net income 9,515 (40,866) 142,794 122,150 81,284 Table 4 – Summary of Income, Expenses and Net Income

Table 5 - Conference Income and Expenses Conference Net Contribution for Calendar Year 2011 Jasig Sakai Combined Income 58,550 230,730 289,280 Expenses 65,784 179,753 245,537 Net contribution to net income (7,234) 50,977 43,743 Conference Net Contribution for Calendar Year 2012 424,695 472,214 (47,519) Table 5 - Conference Income and Expenses

Table 6 – Cost Savings from Consolidated Administration Recommended Budget Changes for July-December 2011 Increase Decrease 1 Full-time position, taxes from $5,370 6-months to $5,046 224 2 Accounting, Jasig absorbed by Sakai 650 3 Legal expenses, omitted from Jasig and Sakai 1,200 4 Communications, advertising and promotion 1,819 5 Consolidation of Jasig insurance 402 Total 3,095 Net decrease 1,895 Table 6 – Cost Savings from Consolidated Administration

Table 7 – Suggested Budget Savings Jasig Sakai Combined Budget Apereo Annual 6-month Savings Income 573,243 602,888 588,066 Expenditures Salaries and other compensation 79,200 296,000 187,600 Payroll taxes 10,740 5,370 (224) 5,146 Legal 1,200 Accounting 1,300 650 (650) Communications, advertising and promotion 3,638 1,819 (1,819) Travel 15,000 134,200 74,600 Continuing education 2,000 2,945 2,473 Conference support contribution 1,000 Insurance 1,250 625 (402) 223 Equipment & software 17,567 27,570 22,569 Credit card processing fees 1,100 550 Office expenses 9,600 18,023 13,812 Other expenses 500 250 Conference expenses 472,214 236,107 Total expenses or savings 614,109 480,738 547,424 (1,895) 545,529 Anticipated coference cost savings (47,519) Total savings (49,414) Net income 6,653 122,150 88,161 1,895 42,537 Expected annual contribution to net income 130,698 Table 7 – Suggested Budget Savings

Table 8 – The Transition Budget for July through December 2012 Apereo Transition 2012 Income Membership dues and assessments 369,194 Investment income Contributions and grants 6,300 Other income 225 Total Income 375,718 Expenditures Salaries and other compensation 187,600 Payroll taxes 5,146 Legal 1,200 Accounting Communications, advertising and promotion Travel 74,600 Continuing education 2,473 Conference support contribution 1,000 Insurance 223 Equipment & software 22,569 Credit card processing fees 550 Office expenses 13,812 Other expenses 250 Total Expenses 309,422 Net income 66,297 Adjustment for conference cost savings (23,760) Adjusted net income 42,537 Table 8 – The Transition Budget for July through December 2012

Table 9 – Annual Net Income Jasig, Sakai and Apereo Budget 2012 Six months Annual Jan - Jun Jul-Dec Total Income 588,066 1,176,131 Total non-conference expenses 311,317 622,633 Less cost savings (1,895) Total Conference expenses 236,107 472,214 (47,519) Total expenses 499,905 545,529 1,094,847 Net income 88,162 42,538 130,699 Minimum net income 40,643 81,285 Jasig Budget 2012 net income (40,866) Sakai Budget 2012 net income 122,150 81,284 Table 9 – Annual Net Income

Table 12 - Financial Strength Jasig Sakai Apereo Assets, December 31, 2011 221,941 252,160 474,101 Combined six month net income 88,161 Asserts, June 30, 2012 562,262 Apereo six month net income 42,537 Apereo assets end of year 604,799 Transition Plan, expenses per month 51,570 Transition Plan, number of months 10.9 Assets, June 30, 2012, no cost savings 514,743 Tranision Plan, number of months 10.0 Table 12 - Financial Strength

Prepared by Jim Farmer Revised 8 May 2012