| Join Announcements Email List |
| Events |
| Email your events to calendar@green-rainbow.org. |
| More... |
| News |
|
Mass. Alliance Against Predatory Lending (MAAPL) introduces foreclosure moratorium bill 2008-03-24 16:38:06 |
|
Williams Greens ride for a better future with Critical Mass 2008-03-17 14:21:58 |
|
More Green-Rainbow voters go to the polls 2008-03-17 14:11:42 |
|
Secretary of Commonwealth fails to act on Green-Rainbow Party complaint 2008-02-04 16:39:16 |
|
Green-Rainbow Party files complaint for being sidelined in Secretary Galvin PSAs 2008-01-28 19:00:04 |
| More... |
Spending Allocation Summary (May 2003)
|
|
||||||||||
Tier |
Committee |
Item |
Monthly Budget |
Percent of Tier |
Starting Balance |
Contribu- |
Amount Spent |
Ending Balance |
Funding Status |
Excess Funds |
|---|---|---|---|---|---|---|---|---|---|---|
1 |
Administrative |
Discretionary Fund |
$500.00 |
20.4778157 |
$2,625.75 |
$448.05 |
$326.38 |
$2,747.42 |
OPER |
$1,247.42 |
Phone Bill |
$25.00 |
1.0238907 |
$34.72 |
$22.41 |
$59.60 |
-$2.47 |
TIER1 |
-$2.47 |
||
PO Box |
$16.66 |
0.6825938 |
-$108.56 |
$14.94 |
$0.00 |
-$93.62 |
DONE |
-$93.62 |
||
Communications |
Newsletters |
$1,300.00 |
53.2423208 |
$261.23 |
$1,164.94 |
$1,505.59 |
-$79.42 |
TIER1 |
-$79.42 |
|
State |
Photocopying |
$100.00 |
4.0955631 |
-$155.56 |
$89.61 |
$43.05 |
-$109.00 |
TIER1 |
-$109.00 |
|
Convention |
Convention |
$500.00 |
20.4778157 |
$2,742.98 |
$448.05 |
$445.00 |
$2,746.03 |
OPER |
$1,246.03 |
|
1 |
GRP |
Required Functions |
$2,441.66 |
100.0000000 |
$5,400.56 |
$2,188.00 |
$2,379.62 |
$5,208.94 |
71.1118% |
---- |
|
||||||||||
2 |
Technology |
Hardware Upgrades |
$100.00 |
7.6923076 |
$415.16 |
$0.00 |
$0.00 |
$415.16 |
OPER |
$115.16 |
Software |
$100.00 |
7.6923076 |
$415.16 |
$0.00 |
$0.00 |
$415.16 |
OPER |
$115.16 |
||
Co-location |
$300.00 |
23.0769231 |
$1,245.45 |
$0.00 |
$175.00 |
$1,070.45 |
OPER |
$170.45 |
||
Discretionary |
$50.00 |
3.8461538 |
$207.58 |
$0.00 |
$0.00 |
$207.58 |
OPER |
$57.58 |
||
Candidate Development |
See 2003 budget |
$300.00 |
23.0769231 |
$945.45 |
$0.00 |
$0.00 |
$945.45 |
OPER |
$45.45 |
|
|
Membership |
Flyers |
$50.00 |
3.8461538 |
$207.58 |
$0.00 |
$0.00 |
$207.58 |
OPER |
$57.58 |
|
New Member Packets |
$100.00 |
7.6923076 |
$415.16 |
$0.00 |
$0.00 |
$415.16 |
OPER |
$115.16 |
||
Fundraising |
Promotional Materials |
$200.00 |
15.3846153 |
$830.32 |
$0.00 |
$0.00 |
$830.32 |
OPER |
$230.32 |
|
Events Tabling |
$100.00 |
7.6923076 |
$340.16 |
$0.00 |
$0.00 |
$340.16 |
OPER |
$40.16 |
||
2 |
GRP |
Highest Priorities |
$1,300.00 |
100.0000000 |
$5,022.02 |
$0.00 |
$175.00 |
$4,847.02 |
OPER |
$947.02 |
|
||||||||||
3 |
Administrative |
Member Travel Expenses |
** $100.00 |
22.2222222 |
$149.55 |
$0.00 |
$0.00 |
$149.55 |
49.8500% |
---- |
Member Phone Expenses |
** $25.00 |
5.5555555 |
$37.39 |
$0.00 |
$0.00 |
$37.39 |
49.8533% |
---- |
||
Member Childcare Expenses |
** $25.00 |
5.5555555 |
$37.39 |
$0.00 |
$0.00 |
$37.39 |
49.8533% |
---- |
||
Fundraising |
Annual Dinner |
** $300.00 |
66.6666666 |
$448.67 |
$0.00 |
$0.00 |
$448.67 |
49.8522% |
---- |
|
3 |
GRP |
Development Goals |
** $450.00 |
100.0000000 |
$673.00 |
$0.00 |
$0.00 |
$673.00 |
49.8519% |
---- |
|
||||||||||
4 |
Administrative |
State Party Office |
$500.00 |
100.0000000 |
-$757.20 |
$0.00 |
$0.00 |
-$757.20 |
NONE |
-$757.20 |
4 |
GRP |
Growth Goals I |
$500.00 |
100.0000000 |
-$757.20 |
$0.00 |
$0.00 |
-$757.20 |
NONE |
-$757.20 |
|
||||||||||
5 |
Administrative |
Staff (20 hrs) |
$1,900.00 |
33.3333333 |
-$361.98 |
$0.00 |
$0.00 |
-$361.98 |
NONE |
-$361.98 |
Staff (40 hrs) |
$3,800.00 |
66.6666666 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
NONE |
---- |
||
5 |
GRP |
Growth Goals II |
$5,700.00 |
100.0000000 |
-$361.98 |
$0.00 |
$0.00 |
-$361.98 |
NONE |
-$361.98 |
|
||||||||||
1 - 2 |
GRP |
Highest Priorities |
$3,741.66 |
N/A |
$10,422.58 |
$2,188.00 |
$2,554.62 |
$10,055.96 |
89.5854% |
---- |
1 - 3 |
GRP |
Development Goals |
$4,191.66 |
N/A |
$11,095.58 |
$2,188.00 |
$2,554.62 |
$10,728.96 |
85.3198% |
---- |
1 - 4 |
GRP |
Growth Goals I |
$4,691.66 |
N/A |
$10,338.38 |
$2,188.00 |
$2,554.62 |
$9,971.76 |
70.8473% |
---- |
1 - 5 |
GRP |
Growth Goals II |
$10,391.66 |
N/A |
$9,976.40 |
$2,188.00 |
$2,554.62 |
$9,609.78 |
30.8253% |
---- |
** Proposed Level (still needs StateCom approval)
DONE (amount budgeted has been spent)