ZCom Finances2008...Projections Total: $450,000 |
We have a staff of five. Each employee earns the same take home monthly salary of $2800. But staff costs for an operation like ZCom go well beyond that because of diverse taxes, health insurance, and upkeep costs associated with staff, accounting, materials, etc. as well as electricity, heat, etc. Salary with all taxes and health insurance plus various bank charges and accounting are $365,000 a year Rent and utilities and associated housing and diverse other upkeep related costs are about $60,000 In this box we also include computer maintanence and purchase - which is way more than it ought to be - at about $10,000 Diverse additional office supply costs are $15,000 The total "basic expenses," very rough and rounded off, are $450,000. |
2008...Projections Total: $305,000 |
Another set of costs correlates largely to product output. There is paying creators (writers and artists), costs of printing and video manufacturing, costs of delivery and all kinds of mail and promotion. This sums to roughly $200,000 There are ZMI deficits and ancillary trips and events we relate to, $30,000 There are costs of the online operations including bandwidth, servers, and programming as well as online fees for materials, etc.: $100,000 A rough total figure is: $330,000 |
2008...Projections |
Sales revenues from Z subscriptions $230,000 From Videos and other sales: $35,000 A rough total figure is: $265,000 |
2008...Projections |
Sustainer revenues are from the online sustainer program. They are always a guess as they grow and decline due to people's choices and credit card situations... as well as continuing gains from the upgrade... Our current best guess for the next year is $540,000 |
Desires Current proj. surplus: $50,000 Need to grow donations... |
So, current projections for 2008 are Total Costs: $780,000 Total Revenues:$805,000 Projected surplus as of now: $25,000 Desires/Plans: Initiate ZSchool on a large scale, ZBooks, much enlarged use of online video and audio, improved social networking features, improvements in print ZMag and online ZMag, staff expansion... Should additional Sustainer donation gains be as high we hope, these and other major new innovations will be added... |