Abort73.com > 2012 Operating Budget

2012 Operating Budget

An overview of what was given and accomplished in 2012.

>

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 2012.

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 Sales Expenses Shirts Sold (online) Shirts Sold (offline) Facebook Likes Twitter Follows YouTube Views Email Adds Web Visits
JAN '12 $5,711 $13,497 $7,812 $7,951 423 5 1,117 125 8,799 122 95,555
FEB '12 $6,303 $7,953 $6,131 $5,515 277 22 376 85 15,092 100 106,730
MAR '12 $6,290 $7,475 $7,982 $7,264 441 7 501 -30 8,499 73 101,175
APR '12 $4,277 $8,478 $3,818 $3,022 204 28 626 -1 7,925 54 103,014
MAY '12 $6,263 $7,481 $8,720 $6,095 720 0 154 36 7,157 80 84,968
JUN '12 $4,309 $9,928 $3,452 $2,258 225 3 83 -35 5,271 49 53,456
JUL '12 $5,270 $7,744 $5,955 $4,033 405 68 193 8 4,132 72 54,264
AUG '12 $4,608 $7,084 $6,246 $3,256 273 8 264 -23 3,758 72 60,049
SEP '12 $5,436 $8,364 $5,457 $3,911 312 22 992 -36 5,598 79 71,417
OCT '12 $9,074 $9,633 $4,026 $2,478 232 0 1,235 -19 10,136 71 105,775
NOV '12 $7,735 $7,646 $3,119 $4,496 197 0 1,059 26 11,775 67 116,343
DEC '12 $10,625 $7,569 $3,273 $970 181 0 736 2 9,508 57 102,705
TOTALS $75,901* $102,852 $65,991 $51,249 3,890 163 7,336 138 97,650 849 1,055,451
2011 $74,149* $104,630 $82,443 $84,408 4,444 324 NA NA 60,573 1,182 814,234
2010 $99,721* $90,604 $72,362 $68,212 3,495 584 NA NA 23,635 426 510,974
*does not include grant money

FIXED EXPENSES (General Ministry)

Salaries & Labor
Executive Director 60,000
Accounting / Bookkeeping 7,330
Payroll Taxes 4,428
  $71,758
Facilities
Internet 720
Phone/Data 600
PO Box (Donations) 72
Office Supplies, Stamps 1,200
Utilities 600
  $3,192
Web Services
Web Hosting 3,600
Online Merchant Account w/ Subscriptions (Donations) 588
Email Management 71
Domain Registration 120
Secure Certificate (SSL) 90
  $4,469
Licensing
Nucleus Medical Images 1,540
  $1,540
FIXED EXPENSES TOTAL $80,959

VARIABLE EXPENSES (General Ministry)

Travel
Airfare 1,200
Gas 600
Lodging 500
Vehicle Rental 300
Food 300
  $2,900
Marketing / Advertising
Google Ad Words 3,650
Facebook Ads 3,650
Relevant Magazine 6,334
Conference Exhibit Fees 1,200
  $14,834
Software
Adobe CS 5.5 Upgrade 949
Apple OS Upgrades (3 machines) 120
  $120
Hardware
Wi-Fi base station HD 300
iPad 500
  $300
Research & Development
Music Licensing 240
Video/Image Licensing 500
Research Books 180
  $920
VARIABLE EXPENSES TOTAL $19,074
TOTAL 2012 GENERAL MINISTRY EXPENSES $100,033
GRANT (MARCH 2012) $-15,000
MONTHLY GIVING NEED $7,086

FIXED EXPENSES (Sales)

Salaries & Labor
Merchandise Coordinator 6,000
Payroll Taxes 438
  $6,438
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 $8,543

VARIABLE EXPENSES (Sales)

Marketing / Advertising
Facebook Ads (Sales) 3,650
  $3,650
VARIABLE / ONE-TIME EXPENSES TOTAL $3,650
TOTAL 2012 SALES EXPENSES** $12,193
REQUIRED MONTHLY SALES PROFIT $1,016
**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:

Love Life

Social Media Graphics:

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

Educate. Activate.

Abort73 Shirts:

Be a walking billboard for Abort73.com.

Every Child is a Work of Art

Abort73 Promo Cards:

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

Not All is Golden

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.