Presentation is loading. Please wait.

Presentation is loading. Please wait.

Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 1 Treasurer Report November 2015 Date: 2015-11-08 Authors: Jon Rosdahl, CSR-Qualcomm.

Similar presentations


Presentation on theme: "Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 1 Treasurer Report November 2015 Date: 2015-11-08 Authors: Jon Rosdahl, CSR-Qualcomm."— Presentation transcript:

1 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 1 Treasurer Report November 2015 Date: 2015-11-08 Authors: Jon Rosdahl, CSR-Qualcomm

2 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA Abstract November 2015 Treasurer report for the Joint 802.11/.15 Wireless funds Also reported in 802.15 doc: 15-15/0853r0 November 2015 Jon Rosdahl, CSR-QualcommSlide 2

3 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 3 Project: IEEE P802.15 Working Group for Wireless Personal Area Networks (WPANs) Submission Title: Treasurer Report July 2015 Date Submitted: 08 Nov 2015 Source: Benjamin A. Rolfe (BCA), Jon Rosdahl (CSR) Company: Blind Creek Associates, CSR Address: PO Box 798 Los Gatos CA 95031 Voice: +1 408 332 0725, E-Mail: ben @ blindcreek.com Re: Joint 802.15/802.11 Treasury Abstract:Treasurer report for the Joint 802.11/.15 Wireless funds. See Also document # 11-15/1215r0 Purpose:Report to the WG Notice:This document has been prepared to assist the IEEE P802.15. It is offered as a basis for discussion and is not binding on the contributing individual(s) or organization(s). The material in this document is subject to change in form and content after further study. The contributor(s) reserve(s) the right to add, amend or withdraw material contained herein. Release:The contributor acknowledges and accepts that this contribution becomes the property of IEEE and may be made publicly available by P802.15. Jon Rosdahl, CSR-Qualcomm

4 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 4Jon Rosdahl, CSR-Qualcomm Reconciled Balance Sheet 31 October 2015 Amount ASSETS Current Assets Bank 74331 - 802.11/.15 CB Acct No. 556802 $364,236.61 74332 - 802.11/.15 Face-to-Face Checking $29,170.36 Total Bank $393,406.97 Total Current Assets $393,406.97 Total ASSETS$393,406.97 LIABILITIES & EQUITY Equity Retained Earnings $724,757.43 Net Income ($331,350.46) Total Equity $393,406.97 Total LIABILITIES & EQUITY$393,406.97

5 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Jon Rosdahl, CSR-QualcommSlide 5 2015 IEEE 802 Wireless Income Statement 10-31-2015 Interest/Misc 2015-01 Atlanta, GA 2015-05 Vancouver, Canada 2015-07 Waikoloa, HI 2015-09 Bangkok, Thailand 2016-01 Atlanta, GATotal Amount Ordinary Income/Expense Income 2.11 - Registrations $0.00$377,350.00$243,250.00$0.00 $620,600.00 2.12 - Hotel Commissions $0.00$55,839.56$9,095.10$0.00 $64,934.66 3.40 - IEEE CB Account Interest $1,022.90$0.00 $1,022.90 3.70 - Other Receipts $0.00 $1.00 Total - Income $1,022.90$433,189.56$252,345.10$0.00 $1.00$686,558.56 Expense 4.10 - Meetings & Social Events Expense $0.00$185,196.00$0.00 $185,196.00 4.110 - Site Survey $1,867.43$0.00 $1,209.08$0.00$3,076.51 4.111 - Deposit $0.00 $60,000.00$0.00$60,000.00 4.113 - Venue $0.00$54,999.48$9,389.30$0.00 $64,388.78 4.12 - Financial Fees $0.00$25,600.51$17,398.04$0.00$20.00$117.03$43,135.58 4.13 - Meeting Planner $0.00$81,189.34$52,270.74$0.00 $133,460.08 4.14 - Food & Beverage $0.00$81,373.75$93,491.26$914.99$0.00 $175,780.00 4.15 - Network Services $0.00 $50,873.54$0.00 $50,873.54 4.16 - Social $0.00 $9,015.95$0.00 $9,015.95 4.17 - Shipping $0.00$1,511.30$4,418.54$0.00 $5,929.84 4.18 - Misc Expense $0.00$3,318.58$820.80$2,959.02$0.00 $7,098.40 Total - Expense $1,867.43$433,188.96$237,678.17$3,874.01$61,229.08$117.03$737,954.68 Net Ordinary Income($844.53)$0.60$14,666.93($3,874.01)($61,229.08)($116.03)($51,396.12)

6 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA Bangkok, Thailand – Budget estimates 08 September 2015 November 2015 Jon Rosdahl, CSR-QualcommSlide 6 Sept EstNov Actuals Income 1.30 Received from Foundations$8,5508550 2.11 - Registrations$295,450$300,900 2.12 - Hotel Commissions Total Income$304,000$309,450 Expense 4.110 - Site Survey$1,209 4.113 - Venue$82,500$78,600 4.12 - Financial Fees$23,818$22,406 4.13 – Meeting Planner$50,930$50,661 4.14 - Food & Beverage$82,909$83,405 4.15 - Network Services$55,539$53,986 4.16 - Social$0 4.17 - Shipping 4.18 - Misc Expense$10,242$8,741 Total - Expense$307,147$299,008 Net Income - Expense($3,147)$10,442 Registered Attendees327329 average cost per attendee$939$909

7 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA Atlanta 2016 Budget estimate November 2015 Jon Rosdahl, CSR-QualcommSlide 7 Nov Draft IncomeBudget 2.11 - Registrations$282,750 2.12 - Hotel Commissions$58,793 Total - Income$341,543 Expense 4.10 Setaside/Expense$66,100 4.113 - Venue$29,700 4.12 - Financial Fees$25,601 4.13 – Meeting Planner$85,057 4.14 - Food & Beverage$81,374 4.15 - Network Services$69,200 4.16 - Social$10,000 4.17 - Shipping$6,500 4.18 - Misc Expense$1,637 Total - Expense$375,168 Net Ordinary Income($33,625) Total Attendees650 Cost per attendee$577

8 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 8 Historical Attendance 2003 420 - Ft. Lauderdale ($47,287 - $42,118) 561 - DFW ($72,916 - $78,354) 491 - Singapore ($22,077 - $32,319) 2004 650 - Garden Grove ( $13, 250 - $82,735) 714 - Berlin ($25, 914 - $41,257) 2005 802 - Monterey ($11,858 - $63,183) 523 - Cairns (Australia) ($60,750 - $51,375) 759 - Garden Grove ($87,772 - $94,114) 2006 740 - Hawaii ($32,272) 564 - Jacksonville ($55,163) 350 - Melbourne ($38,855 - $23,184) 2007 478 - Montreal ($750 - $17,425) 439 - Hawaii ($28,200 - $17,720) 2008 361 - Taipei ($126,352 - $24,636) 402 - Jacksonville ($1,850 - $39,459) 379 – Hawaii ($13,343 - $8,557) 2009 355 – LA ($4,724 - $9,835) 344 – Montreal ($8,676 - $29,948) 500 – Hawaii ($16,793 - $17,330) 2010 428 – LA ($9,000 - $33,841) 426 - Beijing ($0) 384 – Hawaii ($1,161- $316) 2011 410 – LA ($13,378 - $29,080) 351 – Indian Wells ($9,128 – $20,536) 313 – Okinawa ($22,669 – $0) 2012 359 – Jacksonville ($16,398 - $30,931.52) 335 – Atlanta ($680 - $100.35) 314 – Indian Wells ($7,665 - $ 15,480) 2013 356 – Vancouver ($15,259 - $ 5,855) 337 – Hawaii ($10,533 - $12,227) 279 – Nanjing ($0- $7,475) 2014 426 – LA ($9,313 -- $2,082) 337 – Waikoloa ($8,940 - $13,949) 341 – Athens ($63,050 - $1,098) Jon Rosdahl, CSR-Qualcomm

9 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 9 Historical Attendance 2015 665 – Atlanta ($190,625 - 0)* 357 – Vancouver ($6,323 - $14,667) 329 – Bangkok ($3147 - $11,602) 2016 650 – Atlanta ($33,625 – 0)* *802 Hosted Interim Jon Rosdahl, CSR-Qualcomm

10 Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 10 Income Statement 2014 CB Interest 2014-01 Century City, CA 2014-05 Waikoloa, HI 2014-09 Athens, Greece 2015-01 Atlanta, GATotal Amount Ordinary Income/Expense Income 2.11 - Registrations $0.00$294,150.00$257,800.00$337,050.00$307,100.00$1,196,100.00 2.12 - Hotel Commissions $0.00$8,738.60$7,666.92$0.00 $16,405.52 3.40 - IEEE CB Account Interest $898.58$0.00 $898.58 Total - Income $898.58$302,888.60$265,466.92$337,050.00$307,100.00$1,213,404.10 Gross Profit $898.58$302,888.60$265,466.92$337,050.00$307,100.00$1,213,404.10 Expense 4.110 - Site Survey $0.00 $2,339.14$0.00 $2,339.14 4.113 - Venue $0.00$19,200.06$17,505.03$74,085.00$0.00$110,790.09 4.12 - Financial Fees $0.00$19,396.46$17,715.21$25,215.85$7,320.20$69,647.72 4.13 – Meeting Planner $0.00$51,061.35$44,330.15$50,379.00$20,000.00$165,770.50 4.14 - Food & Beverage $0.00$129,456.46$93,164.43$125,851.00$0.00$348,471.89 4.15 - Network Services $0.00$47,590.07$43,254.69$45,592.42$0.00$136,437.18 4.16 - Social $0.00$33,673.00$21,411.32$0.00 $55,084.32 4.17 - Shipping $0.00$3,576.33$10,678.59$9,547.23$0.00$23,802.15 4.18 - Misc Expense $0.00$1,016.92$1,158.30$5,280.50$0.00$7,455.72 Total - Expense $0.00$304,970.65$251,556.86$335,951.00$27,320.20$919,798.71 Net Ordinary Income$898.58($2,082.05)$13,910.06$1,099.00$279,779.80$293,605.39 Net Income$898.58($2,082.05)$13,910.06$1,099.00$279,779.80$293,605.39 Jon Rosdahl, CSR-Qualcomm


Download ppt "Report doc.: IEEE 802.11-15-1215r0 Ben Rolfe, BCA November 2015 Slide 1 Treasurer Report November 2015 Date: 2015-11-08 Authors: Jon Rosdahl, CSR-Qualcomm."

Similar presentations


Ads by Google