|
BUDGET
The IGFOA follows a July 1 through June 30 fiscal year.
FY2010 Budget (click here for complete budget) as adopted by the Executive Board on June 11, 2010
| |
FY09 |
FY10 |
FY11 |
|
| |
Actual |
Est Actual |
Adopted Budget |
Notes |
| Income |
|
|
|
|
| Public Sector Dues |
107,479 |
106,500 |
109,163 |
2.5% growth |
| Associate Dues |
88,470 |
88,000 |
98,200 |
2.5% growth |
| Total Dues Revenue |
195,949 |
194,500 |
207,363 |
|
| Publications Fee Based Revenue |
12,900 |
9,000 |
19,850 |
new job posting service and revenue survey |
| Contract Revenue |
7,340 |
7,500 |
13,100 |
FY11 renegotiate contract |
| Annual Conference Revenue |
116,803 |
106,900 |
101,600 |
|
| Career Development Revenue |
60,788 |
65,000 |
69,700 |
static thru FY12 rebounds 2.5% in FY13+ |
| Events Revenue |
46,915 |
9,720 |
1,720 |
|
| Other Revenue |
3,108 |
300 |
300 |
|
| Total Income |
443,802 |
392,920 |
413,633 |
|
| Expenses |
|
|
|
|
| Management Service Contract |
239,789 |
239,141 |
228,572 |
|
| Publications Fee Based Expense |
1,132 |
0 |
12,567 |
Jobline and revenue survey |
| Executive Board Expense |
11,022 |
6,600 |
4,200 |
meet at no-cost sites |
| Chapter Support Expense |
2,675 |
5,000 |
5,500 |
mirrors membership growth |
| Other Contracts and Services |
28,092 |
25,967 |
28,225 |
|
| Annual Conference Expense |
76,349 |
58,000 |
58,310 |
expenses inc 2.5% each year |
| Career Development Expense |
29,446 |
36,000 |
32,400 |
expenses inc 2.5% each year |
| Committee Expense |
6,540 |
11,100 |
13,550 |
|
| Events Expense |
34,410 |
5,460 |
1,290 |
|
| Total Expenses |
429,455 |
387,268 |
384,614 |
|
| Net Income |
14,348 |
5,652 |
29,019 |
|
| |
|
|
|
|
| Beginning balance |
188,726 |
203,074 |
208,726 |
|
| Ending balance |
203,074 |
208,726 |
237,744 |
|
| reserve 50% of assoc mgmgt contract cost |
119,731 |
118,571 |
112,786 |
|
| Unreserved balance |
83,342 |
90,155 |
124,958 |
|
| % of revenue |
19% |
23% |
30% |
|
FY2010 continued to challenge the association as local governments struggle with the economy. T he Executive Board adopted a very conservative budget and plans to pursue several new revenue sources in FY10.
- offer IGFOA Revenue Survey on a subscription basis
- deliver select training through video conferencing
- upgrade IGFOA Jobline to allow 24/7 posting and resume posting
- increase administrative charge for contract services to capture full cost of overhead
- move to smaller office for staff
- restore legislative consultant services to FY09 level
- overhaul website combining separate public and members only sections
- eliminate reception at national GFOA Conference beginning in 2011
- hold Board & Committee meetings at "no cost" sites
- hold in-person training at "no cost" sites
These measures are expected to save the association $21,431 and reduce expenses by 6%.
2008 BUDGET
The 2008 Budget follows a year of transition for the IGFOA. The Association staff officially became staff of Northern Illinois University’s (NIU) Center for Governmental Studies in 2007, and the Association office moved to the NIU Naperville Campus. The proposed 2008 Budget focuses on strengthening the Association’s finances and recognizing the benefits of the NIU move. In 2008, the IGFOA plans to raise $414,981 in revenue (3% increase from 2007) and have $416,294 in expenditures (3% decrease from 2007). The 2008 Budget anticipates a $1,313 operating deficit. Review the 2008 budget and report at
The IGFOA expects to raise an additional $24,697 in public sector and associate dues in 2008.
• The Membership committee recommended dues increases that will account for a 15% increase in public sector dues to defray Association costs for office space rental, the addition of health and retirement benefits for staff, and incremental increases in expenses since the last dues increase in 2004. This is the second public sector dues increase in the last ten years. Public sector dues continue to follow a sliding scale based on member’s salary.
• Associate member dues increases, as recommended by the Associate Forum, raise the Individual member rate to $475 and the Sponsoring Firm dues increased to $1575, with additional Sponsoring member fee upped to $200, to make those dues comparable to other in-state associations relative to membership size and benefits offered. This change also returns Associate dues to the 1:3 ratio of Individual to Sponsoring dues initially developed with this dues structure.
2008 Budget as adopted by the Executive Board on November 30, 2007
2008 Budget Report
IGFOA 990 Reports to the IRS
|