Treasurer's Report as of 2014-09-30

Michael Schultheiss schultmc at spi-inc.org
Thu Oct 9 18:01:09 UTC 2014


This report uses a cash-based method of accounting, recording donations
when deposited (not when the check was written or received by us) and
recording expenses when sent or scheduled for payment (not when
incurred).

Income Statement
for the Period September 01, 2014 - September 30, 2014

 Income
   Ordinary Income
        0 A.D.                             140.00
        aptosid                              6.67
        Arch Linux                         394.00
        DebConf 14                      19,329.00 
        Debian                           2,386.30
        FFmpeg                           1,560.00
        FFmpeg (OPW)                        25.00
        freedesktop.org                    106.00
        FreedomBox Foundation               25.00
        Haskell.org                        500.00
        Jenkins                          2,770.00
        LibreOffice                        161.00
        MinGW                               15.00
        OpenWrt                              2.00
        PostgreSQL                         105.00
        Privoxy                              5.00
        SPI General                        501.25
        SPI 5%                             418.35
        The HeliOS Project                 166.12

        Total Ordinary Income           28,615.69
                                        ---------

   Interest Income
        Key Business Platinum MM Savings     2.68
        Chase Bus Select High Yield Savings 26.95

        Total Interest Income               29.63
                                            -----

   Gross Income                         28,645.32
                                        ---------

 Expenses
  Ordinary Expenses

        0 A.D.
          Processing Fees             6.45
          SPI 5%                      7.00

          Total 0 A.D. Exp           13.45
                                     -----

        aptosid
          Processing Fees             0.62
          SPI 5%                      0.33

          Total aptosid Exp           0.95
                                      ----
        
        Arch Linux
          Processing Fees            21.71
          SPI 5%                     19.70

          Total Arch Linux Exp       41.41
                                     -----

        Debian
          Debit Card Fee              3.00
          Processing Fees            66.65
          SPI 5%                    119.32
          Travel Reimbursement    4,860.98
           (DC14 GSoC)          
          Total Debian Exp        5,049.95
                                  --------

        DebConf 14
          Badge materials           208.50
          Expense Reimbursement   3,721.36
          Lanyards                  826.21
          Network expenses          460.69
          Processing Fees           170.05
          Stickers                   69.00
          Transfer to DC.de eV    6,500.00
          Travel Reimbursement   19,041.26
          Travel/Video            2,521.42
          Water Bottles              30.29

          Total DC14 Exp         33,548.78
                                 ---------

        FFmpeg
          Processing Fees            63.80
          SPI 5%                     78.00

          Total FFmpeg Exp          141.80
                                    ------

       FFmpeg (OPW)
         Processing Fees              1.35
         SPI 5%                       1.25

         Total FFmpeg (OPW) Exp       2.60
                                      ----

        freedesktop.org
          Processing Fees             5.29
          SPI 5%                      5.30

          Total fd.o Exp             10.59
                                     -----

        FreedomBox Foundation
          Processing Fees             1.70
          SPI 5%                      1.25

          Total FreedomBox Exp        2.95
                                      ----

        Haskell
          Hosting Fees              157.24
          SPI 5%                     25.00

          Total Haskell Exp         182.24
                                    ------

        Jenkins
          Processing Fees           112.20
          SPI 5%                    138.50

          Total Jenkins Exp         250.70
                                    ------

        LibreOffice 
          Donation to SFC           200.00
          Processing Fees             8.14
          SPI 5%                      8.05
          Travel Reimbursement   13,664.96


          Total LibreOffice Exp  13,881.15
                                 ---------

        MinGW
          Processing Fees             1.65
          SPI 5%                      0.75

          Total MinGW Exp             2.40
                                      ----

        OpenWrt
          Processing Fees             0.43
          SPI 5%                      0.10

          Total OpenWrt Exp           0.53
                                      ----

        PostgreSQL
          Processing Fees             3.15
          SPI 5%                      5.25

          Total PostgreSQL Exp        8.40
                                      ----

        Privoxy
          Processing Fees             0.55
          SPI 5%                      0.25

          Total Privoxy Exp           0.80
                                      ----

        SPI
          Bookkeeping Fee           480.00
          PaySimple Monthly Fee      29.95
          Registered Agent Fee      402.00
          Transaction Fees           76.02

          Total SPI Exp             987.97
                                    ------

        The HeliOS Project
          Processing Fees             4.35
          SPI 5%                      8.31

          Total HeliOS Exp           12.66
                                     -----


        Total Expenses           54,139.33
                                 ---------

        Net Income              (25,494.01)
                                ===========


Balance Sheet as of September 30, 2014

   ASSETS
     Current Assets
        Chase Performance Business Checking              100,739.17
        Chase Business Select High Yield Savings         205,472.87
        KeyBank Basic Business Checking                      993.73
        Key Business Reward Checking                     246,034.86
        Key Business Platinum Money Market Savings       162,843.11
        Key Express Checking                               5,400.72
        Ameriprise Cash Mgmt Acct                         13,406.15
        Debian Debit Card                                    221.00

     Total Current Assets                                735,111.61


   TOTAL ASSETS                                          735,111.61


   LIABILITIES & EQUITY

     General and current liabilities                           0.00

     Equity
        Reserves held in trust
           0 A.D. Earmark                    34,823.53
           ankur.org.in                       2,811.13
           aptosid Earmark                      227.90
           Arch Linux Earmark                16,284.14
           Debian Earmark                   191,942.54
           DebConf 14 Earmark               107,258.08
           Drizzle                            6,333.99
           FFmpeg                             8,966.90
           FFmpeg (OPW)                         112.35
           Fluxbox                              995.00
           Freedesktop.org Earmark           16,263.89
           FreedomBox Foundation Earmark     24,451.59
           Gallery Earmark                    8,289.20
           GNU TeXmacs Earmark                  323.54
           Haskell Earmark                   25,138.52
           Jenkins Earmark                   18,204.74
           LibreOffice Earmark               81,317.11
           madwifi-project.org Earmark        1,494.90
           MinGW Earmark                      3,347.15
           OpenVAS                               56.21
           OpenWrt                            3,170.77
           Open Bioinformatics Earmark       43,518.98
           Open Embedded                        181.65
           Open Voting Foundation Earmark       158.74
           OSUNIX                                 2.92
           Path64                                18.60
           Plan 9 Earmark                     6,500.00
           PostgreSQL Earmark                44,192.27
           Privoxy Earmark                       67.71
           Swathanthra Malayan Comp Earmark   2,328.05
           The HeliOS Project Earmark         1,533.52
           TideSDK Earmark                      559.76
           Tux4Kids Earmark                  16,277.50
           YafaRay Earmark                    4,663.98

        Total held in trust                              646,361.59

        General reserves                                  88,750.02

     Total Equity                                        735,111.61

   TOTAL LIABILITIES & EQUITY                            735,111.61

-- 
----------------------------
Michael Schultheiss
E-mail: schultmc at spi-inc.org
-------------- next part --------------
A non-text attachment was scrubbed...
Name: signature.asc
Type: application/pgp-signature
Size: 836 bytes
Desc: Digital signature
URL: <http://lists.spi-inc.org/pipermail/spi-general/attachments/20141009/702acf53/attachment.pgp>


More information about the Spi-general mailing list