60 likes | 112 Views
Project: IEEE P802.15 Working Group for Wireless Personal Area Networks (WPANs) Submission Title: Treasurer Report Sept 2012 Date Submitted: 16 Sept 2012 Source: Benjamin A. Rolfe , Jon Rosdahl Company: Blind Creek Associates, CSR Address: PO Box 798 Los Gatos CA 95031
E N D
Ben Rolfe (BCA), Jon Rosdahl(CSR) Project: IEEE P802.15 Working Group for Wireless Personal Area Networks (WPANs) Submission Title:Treasurer Report Sept 2012 Date Submitted: 16 Sept 2012 Source:Benjamin A. Rolfe, Jon Rosdahl 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 Sept 2012 for the Joint 802.11/.15 Wireless funds 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 Treasurer Report Sept 2012 Authors: • Date: 2012-9-16 Ben Rolfe , BCA Slide 2 Jon Rosdahl, CSR
Jon Rosdahl, CSR May 2012 Abstract • Treasurer report for Sept 2012 for the Joint 802.11/.15 Wireless funds Ben Rolfe , BCA Slide 3 Jon Rosdahl, CSR
Jon Rosdahl, CSR Treasury Net Worth(Unaudited) July 1, 2012 – $433,424.66 IEEE account: $391,948.68 + $462.69 = $392,411.37 Face-to-Face: $194,868.70+$45,300-$30,209.32+$2,400.09-$171,346.18 = $41,013.29 Sept 1, 2012 – $562,733.66 IEEE account: $392,411.37 + $266.67 = $ 392,678.04 Face-to-Face: $41,013.29+$52,500-$7,816.99 +$106,650 -$22,290 = $170,055.62 Ben Rolfe , BCA Slide 4
Jon Rosdahl, CSR Indian Wells– Sept 2012 Current estimate Budget Sept 16 Proposed Budget June 19 • Registration Income: $207,900 203,550 • Hotel Credits $0 903.00 • Registrations 325 309 • Meeting Expense Estimate: $215,565 $202,733 • AV $15,600 $12,400 • Financial Fees $11,995 $11,508 • Meeting Planner $39,525 $39,025 • Food & Beverage $82,750 $82,750 • Network Services $42,000 $37,700 • Social $14,095 $13,500 • Shipping $ 7,250 $ 4,750 • Misc $ 1,350 $ 1,100 • Surplus/(Deficit) $(7,665) $1,721 Ben Rolfe , BCA Slide 5
Jon Rosdahl, CSR 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) 313– Indian Wells (7,665 - $1,721) Ben Rolfe , BCA Slide 6