Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

Berkeley Shambhala Center financial overview q3 2015

368 views

Published on

BSC Q3

Published in: Government & Nonprofit
  • Be the first to comment

  • Be the first to like this

Berkeley Shambhala Center financial overview q3 2015

  1. 1. Berkeley Shambhala Center Financial Overview Q3 2015
  2. 2. Income And Expenses by Source ($) Income 2010 2011 2012 2013 2014 2015 (projected) Donations $13,692 $13,528 $14,565 $19,585 $15,825 $29,997 Rental & Bookstore $10,898 $9,384 $10,626 $7,114 $6,134 $6,652 Membership $42,568 $40,684 $40,527 $54,163 $56,889 $58,586 Programs $63,309 $45,755 $45,484 $35,938 $49,819 $51,961 Expenses 2010 2011 2012 2013 2014 2015 (projected) Rent and Maintenance $53,646 $50,890 $62,006 $51,762 $41,265 $41,601 Staff-Personnel $28,063 $28,460 $35,553 $42,800 $35,771 $38,023 Contributions to NorCA and Shambhala International $10,947 $8,917 $1,692 $1,421 $2,245 $9,172 Taxes & Fees $4,496 $3,092 $2,431 $5,151 $9,284 $19,074 Programs & Community Events $27,842 $21,622 $17,754 $14,430 $20,078 $24,350 Other $1,434 $1,333 $1,990 $2,060 $1,606 $1,991 Profit $4,038 ($4,964) ($10,222) ($825) $18,419 $8,094
  3. 3. $0 $20,000 $40,000 $60,000 $80,000 $100,000 $120,000 $140,000 $160,000 2010 2011 2012 2013 2014 2015 Income by Source ($) Programs Membership Rental & Bookstore Donations
  4. 4. $0 $20,000 $40,000 $60,000 $80,000 $100,000 $120,000 $140,000 2010 2011 2012 2013 2014 2015 Expense by Source ($) Other Programs & Community Events Fees & Taxes Contributions to NorCA and Shambhala International Staff-Personnel Rent and Maintenance
  5. 5. Income And Expenses by Source (%) Source as a % of Total Income 2010 2011 2012 2013 2014 2015 (projected) Donations 10.5% 12.4% 13.1% 16.8% 12.3% 20.4% Rental & Bookstore 8.4% 8.6% 9.6% 6.1% 4.8% 4.5% Membership 32.6% 37.2% 36.4% 46.4% 44.2% 39.8% Programs 48.5% 41.8% 40.9% 30.8% 38.7% 35.3% Source as a % of Total Expenses 2010 2011 2012 2013 2014 2015 (projected) Rent and Maintenance 42.4% 44.5% 51.1% 44.0% 37.4% 31.0% Staff-Personnel 22.2% 24.9% 29.3% 36.4% 32.4% 28.3% Contributions to NorCA and Shambhala International 8.7% 7.8% 1.4% 1.2% 2.0% 6.8% Taxes & Fees 3.6% 2.7% 2.0% 4.4% 8.4% 14.2% Programs & Community Events 22.0% 18.9% 14.6% 12.3% 18.2% 18.1% Other 1.1% 1.2% 1.6% 1.8% 1.5% 1.5%
  6. 6. 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 2010 2011 2012 2013 2014 2015 Source as a % of Total Income Programs Membership Rental & Bookstore Donations
  7. 7. 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 2010 2011 2012 2013 2014 2015 Source as a % of Total Expense Other Programs & Community Events Fees & Taxes Contributions to NorCA and Shambhala International Staff-Personnel Rent and Maintenance
  8. 8. 50 55 60 65 70 75 80 85 90 95 100 Jan-10 May-10 Sep-10 Jan-11 May-11 Sep-11 Jan-12 May-12 Sep-12 Jan-13 May-13 Sep-13 Jan-14 May-14 Sep-14 Jan-15 May-15 Sep-15 # of Members Paying Dues
  9. 9. $0 $10 $20 $30 $40 $50 $60 $70 $80 $90 $100 Jan-10 May-10 Sep-10 Jan-11 May-11 Sep-11 Jan-12 May-12 Sep-12 Jan-13 May-13 Sep-13 Jan-14 May-14 Sep-14 Jan-15 May-15 Sep-15 Average Dues Amount
  10. 10. $0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000 Jan-10 May-10 Sep-10 Jan-11 May-11 Sep-11 Jan-12 May-12 Sep-12 Jan-13 May-13 Sep-13 Jan-14 May-14 Sep-14 Jan-15 May-15 Sep-15 Total Dues Amount

×