Abort73.com > 2010 Operating Budget

2010 Operating Budget

An overview of what was given and accomplished in 2010.

>

Page Summary:

Abort73 is a resource of Loxafamosity Ministries, a non-profit 501(c)3, education corporation. This page provides a month by month snapshot of our financial situation and an itemized budget for 2010.

The maintenance and promotion of Abort73.com is almost entirely funded through tax-deductible donations. As you examine the information below, please consider giving to this work. You can also support Abort73 financially by using this link when you make a purchase from Amazon.com, or designating Abort73 to receive 10%-100% of the proceeds you receive from items sold on Ebay.

MONTHLY OVERVIEW

  Donations Received Operating Expenses Gross Sales/Ship Merchandise Costs Shipping Costs CC/Store Fees Shirts Sold (online) Shirts Sold (offline) Web Visits
JAN '10 $8,573 $4,845 $7,353 $3,267 $1,335 $302 270 147 38,492†
FEB '10 $19,027 $5,604 $4,467 $4,925 $859 $233 261 42 34,741†
MAR '10 $4,352 $7,143 $7,029 $3,269 $969 $244 234 124 36,174†
APR '10 $5,416 $8,553 $6,998 $3,065 $1,521 $411 382 28 37,491†
MAY '10 $6,567 $7,053 $4,348 $6,422 $1,019 $254 293 5 37,684†
JUN '10 $3,612 $8,069 $4,078 $4,808 $908 $206 139 64 29,742†
JUL '10 $6,888 $7,241 $5,108 $774 $1,354 $289 252 7 33,344†
AUG '10 $5,625 $11,399 $5,190 $0 $868 $280 244 19 33,193†
SEP '10 $5,586 $8,728 $6,378 $8,726 $1,674 $333 429 14 44,775†
OCT '10 $19,785 $8,859 $7,946 $6,105 $1,003 $439 258 33 58,239†
NOV '10 $4,850 $7,080 $6,132 $5,258 $1,014 $297 320 90 74,653
DEC '10 $9,439 $6,030 $7,334 $3,933 $1,469 $376 413 11 52,446
TOTALS $99,721* $90,604 $72,362 $50,554 $13,994 $3,664 3,495 584 510,974
2009  $86,263* $134,527 $182,469 $141,365 $28,927 $5,809 10,466 8,763** 327,132
2008 $75,987* $114,797 $140,833 $100,682 $22,037 $4,554 7,848 6,000** 506,090
*does not include grant money **calculated estimate †does not include visits to Abort73 web store

FIXED EXPENSES (General Ministry)

Salaries & Labor
Executive Director 36,000
Accounting / Bookkeeping 9,600
Payroll Taxes 3,000
  $48,600
Facilities
Phone 680
Internet 600
Mobile Phone/Data 600
PO Box (Donations) 72
Office Supplies, Stamps 1,200
Utilities 600
  $3,752
Web Services
Web Hosting 2,660
Online Merchant Account w/ Subscriptions (Donations) 720
Email List Management 900
Domain Registration 120
  $4,400
Licensing
Nucleus Medical Images 780
  $780
FIXED EXPENSES TOTAL $57,532

VARIABLE EXPENSES (General Ministry)

Travel
Airfare 1200
Gas 700
Lodging 700
Vehicle Rental 300
Food 500
  $3,400
Marketing / Advertising
Abort73 Intro Pamphlets (10K) 2,000
Life Stories Booklets (10K) 1,500
Facebook (General / Fundraising) 3,650
Neue Magazine 5,000
CareNet Conference Sponsorship/Distribution 1,000
College Newspaper Ads 1,300
Digital Billboard Advertising 800
Conference Exhibit Fees 640
  $15,890
Equipment
Refurbished 27" iMac 1,500
Refurbished 15" MacBook Pro 1,900
Used HP Laptop (to test Windows compatibility) 335
  $3,735
Research & Development
Music Licensing 240
Research Books 180
  $420
VARIABLE EXPENSES TOTAL $23,445
TOTAL 2010 GENERAL MINISTRY EXPENSES $80,977
INHERITED 2009 DEFICIT $12,500
GRANT (MAY 2010) $-15,000
GRANT (SEP 2010) $-15,000
MONTHLY GIVING NEED $5,290

FIXED EXPENSES (Sales)

Salaries & Labor
Merchandise Coordinator 6,000
Payroll Taxes 480
  $6,480
Facilities
Workers' Comp 420
Property Insurance 504
PO Box (Sales) 72
  $996
Web Services
Shopping Cart Fees (Foxycart) 180
Online Merchant Account (Sales) 360
Wireless Data Plan 420
USBSwiper Monthly Fees 59
Secure Certificate (SSL) 90
  $1,109
FIXED EXPENSES TOTAL $8,585

VARIABLE EXPENSES (Sales)

Marketing / Advertising
Facebook (Sales) 3,650
Relevant Magazine 5,000
  $8,650

ONE-TIME EXPENSES (Sales)

Dymo Label Printer 100
Shipping Scale 30
USBSwiper Software License 197
USBSwiper Magnetic Stripe Credit Card Reader 50
Wireless Data Plan Activation Fee 36
  $413
VARIABLE / ONE-TIME EXPENSES TOTAL $9,063
TOTAL 2010 SALES EXPENSES*** $17,648
REQUIRED MONTHLY SALES PROFIT $1,471
***Does not include inventory production or shipping costs

Get Help

If you’re pregnant and contemplating abortion, what a mercy that you’ve found this website! Abortion is not the answer—no matter what anyone is telling you.

Click here to find local help.

Click here for hundreds of real-life abortion stories.

Click here if you've already had an abortion.

Get Involved

Abortion persists because of ignorance, apathy and confusion. Abort73 is working to change that; you can help! Get started below:

The More Helpless the Victim, The More Hideous the Assault.

Social Media Graphics:

Post them online to introduce your friends, fans or followers to Abort73.com.

Every Act of Violence Starts with a “Choice”

Abort73 Shirts:

Be a walking billboard for Abort73.com.

Love Your Unborn Neighbor

Abort73 Promo Cards:

Stash some in your wallet or purse and be ready to hand them out or strategically leave them behind.

Life Is Not an Accident

Support Abort73

Abort73 is part of Loxafamosity Ministries, a 501(c)3 nonprofit. We are almost entirely supported by private donations—all of which are tax-deductible. Click here to make a contribution.

Giving Assistant is another way to raise money for Abort73 at thousands of online retailers. Use this link to get started.