HAL-PC Treasurer's Report -- May 1997 (unaudited)
TREASURER'S REPORT
PERIOD: May 31, 1997 PREPARED: June 24, 1997
PREPARED BY: Lou Ann Coy REVIEWED/APPROVED BY Mike Novominsky, Treasurer
This TREASURER'S REPORT with the Balance Sheet & Statement of Revenues and Expenses
is posted monthly on the BBS in the HAL Politics Section in a message from the
treasurer attached in uncompressed format at the time that it's submitted for
inclusion in the monthly Board of Directors (BOD) meeting packet. The entire report
with all attachments is posted on the BBS in the HAL BOD Section in text format.
The report is included in the Agenda sent to the BOD and the full report with all
statements is included in the Minutes of the Meetings of the Board of Directors
maintained in the HAL-PC Offices.
====================================================================================
== OVERVIEW == I DO NOT REVIEW ALL CKS, INVOICES, ETC., IMPERATIVE WE ALL REVIEW ===
1. Revenue deferrals to be calculated monthly, now affecting (ouch!) both annual dues
and Internet monthly fees.
2. In spite of revenue deferrals, YTD revenues top the one million mark!!
3. Internet monthly/setup fees constitute 52.7% of total YTD revenues.
4. Cash increasing, T-Bills purchases halted to build up cash reserve.
MUST INCREASE MEMBERSHIP IMMEDIATELY.
5. Dues $89,400 behind budget, Internet setup fees $23,000 behind budget.
6. Accounts Receivable for Caere 4/95 $1500 real old. Should we write off?
7. Should revise By-Laws to have Treasurer's Report at General Meeting in August.
=====================================================================================
BUDGET-------------------------------------------------------------------------------
All references to budget are to final budget. THE BUDGET: $1,076,773 Revenues,
$715,271 Expenses, $2,000 Scholarship, $322,702 Cap. Addns.
Non-Internet Loss $-20,000, Internet Profit $56,800, Total Profit $36,800
BALANCE SHEET (Comparative, Year to Year) -------------------------------------------
1. Cash - Up $77,687 from a year ago & up $33,843 from last month.
2. Fund Balance - Down $8,670 from a year ago & up $27,412 from last month.
3. Fixed Assets - Budgeted equipment purchases of $10,608 were made this month
to bring total purchases YTD to $458,933.
STATEMENT OF REVENUES AND EXPENSES (YTD vs. Annual Budget) --------------------------
1. Gain this month: $27,412 ($6,505 GAIN non internet, $20,907 GAIN internet)
YTD: $8,670 LOSS ($43,892 LOSS non internet, $35,221 GAIN internet)
2. Presentation Fees, Gen. Mtg. - Annual budget $48,000, vs. $70,865 YTD.
3. Annual Dues - ($33,288) this month vs. annual Budget of $469,567 vs. $380,167 YTD.
This year dues: $30,416-Jun 96, $32,976-Jul 96, $35,103-Aug 96, $39,493-Sep 96,
$37,095-Oct 96, $31,506-Nov 96 [-$6,155]-Nov Def Adj., $28,715-Dec 96.
$54,342-Jan 97, $43,301-Feb 97, $41,793-Mar 97, $34,776-Apr 97, [-$57,243]-Def.
Adj., $33,288-May 97
YE 5-31-96 dues: $22,460-Jun 95, $21,687-Jul 95, $28,583-Aug 95, $41,326-Sep 95,
$27,111-Oct 95, $32,719-Nov 95 [-$6,471]-Nov Def Adj, $27,665-Dec 95,
$36,587-Jan 96, $40,133-Feb 96, $28,390-March 96,
$26,765-Apr 96, $27,780-May 96, [-$32,445]-May 96 Def. Adj.
STATEMENT OF SOURCE AND USE OF FUNDS (Month vs. Same Mo. Last Yr - NO COMMENTS THIS MONTH.
CHECK REGISTER (All May 1997 Checks, Sorted by Check Number,)---
1. Last check reported prior month: 6949
2. Checks reported this month, w/missing numbers 6953 and 6954:
NationsBank - 1074 through 1127; 6950 through 6970
3. Checks Voided - 1074, 1090, 1092, 1097, 1106, 1120, 1123, 6955, 6961, 6963 and 6967
INVOICE DISTRIBUTION LIST (All Current Invoices, Showing Account & Department Charged. -
Everything paid through A/P is included. report doesn't generate a total, but when
added up, matches the total "Original Balance" of the accounts payable detail report.)
NO COMMENTS THIS MONTH.
SPECIAL REPORT - STATEMENT OF REV. AND EXP. (YTD vs. Budget), DEPT 21, INTERNET------
Gain this month: $20,907 vs YTD gain of $35,221 vs. annual budget of $56,800.
Equipment purchases -month $6,217 -YTD $384,701 vs annual budget of $227,000.
Monthly fee revenue of $401,796 YTD vs. annual budget of $330,000
Setup fees of $169,140 YTD vs. annual budget of $192,000.
BUDGETED EQUIPMENT PURCHASES - See next page-----------------------------------------
DEPARTMENT NUMBER LISTING - Included in this report for reference purposes -
Use in conjunction with reading the INVOICE DISTRIBUTION LIST.
10 General & Adm. 20 Bulletin bd. 32 Member Services 40 User Journal
11 Headquarters 21 InterNet 33 Scholarship 41 Software Lib.
12 Board of Dir. 22 Sig coord. 34 Special events 43 Press Relations
13 Treasurer 30 General meet. 35 Texas Tech. Fair 50 Membership
14 Recording Sec. 31 Exh. sales 52 Election 60 Daytime classes
DEPOSIT ACCTS. Nations oper - $150,065; Pru MM $189,299, Pru T-Bills 2@ $50,000,
In Dec (12th) the first of the T-bills reached maturity, now monthly through July
A/R STATUS 5-31 Balance $21,857 (Ask Me 4/97 $1,500, AskSam 10/97 $1,249, Caere 4/95
$1,500, ComputerExpo 12/96 $25, Corel 4/97 $2,917, Diskettes 2/97 $780, Inter-Tel
5/97 $2,917, Lee 6/97 $40, Microtek 6/97 $1,458, Telescan 5/97 $1,667, TI 3/97 $991,
TRI 3/97 $3,333, U of H 5/97 $355, Wall 6/97 $1,667, Xerox 3/97 $1,458)
In June, Corel and Xerox paid.
REFERENCE -------------------------------------------------------------------------
Phones: HAL-PC office (713)993-3300, fax (713)623-4251.
Lou Ann Coy (713)697-7241, pgr (281)262-9173, louann@hal-pc.org
Mike Novominsky (H) (713)771-2772 (W) (713)621-3022, mikejn@halpc.org,
fax (713)621-1099
Ray Shasteen (H/W) (713)465-7084
CPA-Phil Salchli, (281) 496-3020
Mel Babb (H) (713)952-3374 (W) (713)785-6550
Ray Morris (281)447-1616
Milt Eberhardt (281)376-3975
Larry Dillard pgr (713)909-6734
Pru a/c 021-969508, John Hinman (713)650-4702 e-mail john541@aol.com
Nations a/c 60782-4231-3, C Hunter (713)247-6547, Lockbox - K Wilder (214)508-7262
Insurance - Deborah Foster (713)984-1988, fax (713)984-2295
Jack Safley (713)666-2122
State Tax Kim Bridges, (713)868-9112
TREASURER'S REPORT
The purpose of this schedule is to compare NEW BUDGETED EQUIPMENT PURCHASES
to actual expenditures. Note that the Total Actual and Total Budget amounts
for internet and total agree to the amount shown on the income statement for
Budgeted equipment purchases under Other Income & Expense.
BUDGETED EQUIPMENT PURCHASES
Ck Date Payee For Actual Budgeted Area Comments
---- ----- ---------- ----------------- --------- ---------- ----- -------
INTERNET
Budget 227,000.00
6242 06-04 NATIONSB Tape Backup 1,338.00
6257 06-07 U.S. Stolen Modem 262.50
6268 06-20 Joel Rubin Ethernet Cards 207.00
6288 06-25 U.S. Robo 30 Courier to 180 7,920.00
6276 06-30 OMNI-TEQ 486 cooling fan 5.00
6322 06-30 CAPELLA Portmaster #7 2,951.00
6317 07-03 BASS 30 Courier to 210 12,700.00
6321 07-11 BOYD swap to E.D.O. Ram 32.00
6329 07-16 CABLE & Cables 95.00
6346 07-17 PC Coax Hub + 1,844.00
6363 07-30 INFOMAX Server cases 350.00
6384 07-31 CAPELLA Portmaster #8 2,911.00
6389 08-08 HUPP used ISDN B/U Box 700.00
6400 08-22 CAPELLA 30 Courier to 240 10,178.00
6401 08-22 DASKO Cables 210.00
6405 08-22 OMNI-TEQ 2 Pent, Mon, Ram 8,449.00
6418 08-29 OMNI-TEQ 16 meg Ram 220.00
6440 08-31 OMNI-TEQ SCSI 8x CD 320.00
6434 09-06 NATIONSB Cabinet Rack 2,750.00
6457 09-13 TEXASNET Transformers 1,023.60
6470 09-20 CAPELLA Exp Server 2,904.00
6474 09-27 LEIMER Network card 106.09
6480 09-30 CAPELLA 32 Couriers to 270 7,761.00
6490 09-30 OMNI-TEQ Video Card 345.00
6494 09-30 TEXASNET Modem Racks 8,506.40
6507 09-30 ELECTORT BNC"T" 2 Fem 95.55
6515 09-30 OMNITEQ Parts 308.00
6499 10-07 RESOURCE Tape drive 1,626.00
6502 10-10 TEXASNET 2 Portmasters 4,300.00
6514 10-12 MOORE 2 SCSI Hard Drives 1,708.00
6535 10-25 MOORE Hardware, Cables, 142.06
6536 10-31 PI 6 ft molded 232.22
6583 11-14 INSYNC ADC Kentrox CSU 3,350.00
6622 12-04 CABLE Cables/connectors 1,775.00
6636 12-31 STERLING 13,525.00
6657 12-31 OMNI-TEQ News Array/Server 5,885.00
6674 12-31 CAPELLA 30 Courier 7,273.00
6697 12-31 CAPELLA 2 Courier I-modem 645.00
6700 01-17 CURRENT 3" conduit 1,057.46
6708 01-17 MOORE 2 4-Gig 2,013.45
6714 01-21 STERLING Start Up of EPE 8,876.00
101 02-06 ASCEND Digital System 209,162.56
6780 02-14 DILLARD UPS Switch 1,367.50
6786 02-14 CURRENT ®" conduit 826.38
6816 02-28 STERLING Grounding System 1,177.49
6874 03-17 LEGGETT BayNetworks 2,599.00
6891 03-18 STERLING Install Ground Bar 2,400.00
6892 03-19 DILLARD Baystack 301 swtch 2,451.00
6904 03-24 MOORE Dlink Combo Lan Crds 120.00
03-24 Modem Sales (496.29)
1008 03-31 CABLE & Micro 10base Trnscvr 173.00
1020 03-31 ASCEND P25-PX BRI (U) Systm 739.58
1053 04-28 OMNI-TEQ Diamond Stealth 64/4M 195.00
6930 04-01 AMERICAN ® Generator 12,175.00
1031 04-28 ASCEND Pipeline 75 BRI 4,874.40
1053 04-28 OMNI-TEQ 4 SCSIs, Pentiums 12,342.00
1034 04-28 CAPELLA Courier I-modem 335.00
1070 04-30 OMNI-TEQ Dialup testing 4,434.00
1050 04-28 MOORE Controller card 303.00
1060 04-30 CABLE & 8p mod plugs 84.80
Modem sales (3,680.00)
1076 05-17 LEGGETT Bay Networks 3,055.00
1082 05-19 ASCEND Pipeline 75 BRI 1,223.70
1099 05-20 OMNI-TEQ spares 2,894.00
6956 05-10 EMERGING 4 Port T1 2,163.00
6962 05-10 ONE 800 Controller 1,643.24
Modem sales (5,719.54)
1139 06-10 OMNI-TEQ Giga-Byte; Jaz 958.00
--------- ----------
TOTAL FOR INTERNET 384,701.15 227,000.00
NON INTERNET
Budget 95,702.00
6286 06-25 BASS 4 Pentium cmptrs 5,548.00 60 Daytime
6345 07-17 OMNI-TEQ Pentium 586DX133 2,374.00 10 G&A
6319 07-05 BASS 4 USROBOTICS-28.8 580.00 22 SIGs
6315 07-03 OMNI-TEQ MONITOR/850HD/486 1,324.00 22 SIGs
6435 08-31 OMNI-TEQ 2 Mon, 2 surges 730.00 60 Daytime
6460 09-14 BASS Computer & 2,396.50 30 Gen. Mtg.
6495 10-03 MADEIRA UPS Systems 1,028.19 10 G & A
6514 10-12 MOORE Barracuda 2,820.00 20 BBS
6521 10-14 NATIONSB BBS Software 2,181.00 20 BBS
6522 10-14 OMNI-TEQ BBS Hardware 4,930.00 20 BBS
6587 11-14 MOORE SIG Room "D" 835.00 22 SIGs
6632 12-08 MOORE 5 Seagate 4.3GB 6,502.07 20 BBS
6671 01-08 LEGGETT Telephones 3,900.00 10 G&A
6702 01-17 FINGER Chairs 1,950.00 22 SIGs
6703 01-17 SURPLUS 50% office furn 3,500.00 10 G&A
6813 01-31 OMNI-TEQ Upgrade 1,545.00 60 Daytime
6749 02-01 SURPLUS balance office fur 4,004.80 10 G&A
6776 02-10 BASS ADI Monitors 1,200.00 22 SIGs
6814 02-27 MICRO CO Monitor repairs 219.75 22 SIGs
6839 02-28 FINGER Chairs 1,810.00 22 SIGs
6860 02-28 OMNI-TEQ 2 Pentiums 2,198.00 60 Daytime
6894 03-22 DMI Flooring 9,850.00 10 G&A
6908 03-24 OMNI-TEQ Parts for Inet mchns 860.00 22 SIGs
6916 03-27 OMNI-TEQ Upgrades 3,864.00 60 Daytime
03-31 Clear Lake assets 2,147.36 70 Clear Lake
1063 04-30 PC MAX AMD K5-133 CPU Chip 969.00 70 Clear Lake
1103 05-24 BASS AMD K5-166 CPU 124.50 30 GM
1104 05-24 BOYD Matrox Mil. 4MB VGA 225.00 30 GM
05-17 PETTY CASH Computer Network 149.95 70 Clear Lake
1094 05-19 OMNI-TEQ N 2 Pentium 133MHZ 850.00 60 Daytime
1105 05-24 OMNI-TEQ N Western Digital 1.6G 625.00 60 Daytime
1107 05-24 OMNI-TEQ N 2 Intel Pent 755.00 60 Daytime
1126 05-29 OMNI-TEQ N Pentium 133M 565.00 20 BBS
1103 05-24 BASS Matrox Mil. 4MB VGA (225.00) 30 Gen Mtg.
1141 06-10 PC MAX 2 AMD K5-133 1,671.00 70 Clear Lake
---------- ----------
TOTAL NON-INTERNET 74,232.12 95,702.00
---------- ----------
GRAND TOTAL 458,933.27 322,702.00
Return to Financial Reports index
Return to BOD Page
Return to HAL-PC Home Page