| Écart budgétaire |
|
|
|
|
|
|
|
|
|
| OIAA, Inc. |
|
|
|
|
|
|
|
|
|
| Pour le mois se terminant le 31 décembre 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compte |
Déc 2023 |
Budget global déc 2023 |
Écart |
Écart % |
2023 |
Budget global 2023 |
Écart |
Écart % |
|
|
|
|
|
|
|
|
|
|
| Revenu |
|
|
|
|
|
|
|
|
|
|
7e tradition – groupe |
9,294.02 |
1,540.00 |
7,754.02 |
503.51% |
72,161.69 |
19,025.00 |
53,136.69 |
279.30% |
|
7e tradition – individuel |
718.00 |
1,034.00 |
(316.00) |
-30.56% |
14,310.62 |
12,685.00 |
1,625.62 |
12.82% |
| Revenu total |
|
10,012.02 |
2,574.00 |
7,438.02 |
288.97% |
86,472.31 |
31,710.00 |
54,762.31 |
172.70% |
|
|
|
|
|
|
|
|
|
|
|
Bénéfice brut |
10,012.02 |
2,574.00 |
7,438.02 |
288.97% |
86,472.31 |
31,710.00 |
54,762.31 |
172.70% |
|
|
|
|
|
|
|
|
|
|
| Frais de fonctionnement |
|
|
|
|
|
|
|
|
|
|
Administratif |
|
|
|
|
|
|
|
|
|
Frais de services bancaires |
0.00 |
12.00 |
(12.00) |
-100.00% |
8.00 |
100.00 |
(92.00) |
-92.00% |
|
Cotisations et abonnements |
0.00 |
40.00 |
(40.00) |
-100.00% |
200.00 |
480.00 |
(280.00) |
-58.33% |
|
Assurance |
0.00 |
56.00 |
(56.00) |
-100.00% |
549.00 |
650.00 |
(101.00) |
-15.54% |
|
Envoi/affranchissement/impression |
0.00 |
0.00 |
0.00 |
0.00% |
75.31 |
150.00 |
(74.69) |
-49.79% |
|
Frais organisationnels |
0.00 |
38.00 |
(38.00) |
-100.00% |
153.25 |
500.00 |
(346.75) |
-69.35% |
|
Frais Paypal |
255.98 |
79.00 |
176.98 |
224.03% |
2,350.80 |
926.00 |
1,424.80 |
153.87% |
|
Perfectionnement/formation professionnels |
0.00 |
38.00 |
(38.00) |
-100.00% |
30.00 |
500.00 |
(470.00) |
-94.00% |
|
Honoraires professionnels |
42.00 |
57.00 |
(15.00) |
-26.32% |
637.03 |
945.00 |
(307.97) |
-32.59% |
|
Fournitures |
0.00 |
0.00 |
0.00 |
0.00% |
56.60 |
0.00 |
56.60 |
0.00% |
|
Total des frais administratifs |
297.98 |
320.00 |
(22.02) |
-6.88% |
4,059.99 |
4,251.00 |
(191.01) |
-4.49% |
|
Événements |
|
|
|
|
|
|
|
|
|
Frais de conférence |
0.00 |
500.00 |
(500.00) |
-100.00% |
6,460.14 |
8,000.00 |
(1,539.86) |
-19.25% |
|
Coûts du congrès international 2025 |
145.83 |
144.00 |
1.83 |
1.27% |
1,749.96 |
1,750.00 |
(0.04) |
0.00% |
|
Total des événements |
145.83 |
644.00 |
(498.17) |
-77.36% |
8,210.10 |
9,750.00 |
(1,539.90) |
-15.79% |
|
Travailleurs spéciaux |
|
|
|
|
|
|
|
|
|
Comptabilité/tenue de livres |
0.00 |
200.00 |
(200.00) |
-100.00% |
700.00 |
2,400.00 |
(1,700.00) |
-70.83% |
|
Maintenance de la base de données |
0.00 |
200.00 |
(200.00) |
-100.00% |
1,600.00 |
2,400.00 |
(800.00) |
-33.33% |
|
Services de traduction/LSA |
745.02 |
663.00 |
82.02 |
12.37% |
6,397.47 |
13,430.00 |
(7,032.53) |
-52.36% |
|
Total des travailleurs spéciaux |
745.02 |
1,063.00 |
(317.98) |
-29.91% |
8,697.47 |
18,230.00 |
(9,532.53) |
-52.29% |
|
Technologie |
|
|
|
|
|
|
|
|
|
Courriel et collaboration |
0.00 |
100.00 |
(100.00) |
-100.00% |
0.00 |
1,200.00 |
(1,200.00) |
-100.00% |
|
Autres technologies |
501.69 |
100.00 |
401.69 |
401.69% |
3,446.64 |
1,200.00 |
2,246.64 |
187.22% |
|
Visioconférence |
50.00 |
87.00 |
(37.00) |
-42.53% |
649.90 |
1,150.00 |
(500.10) |
-43.49% |
|
Hébergement/gestion de site Web |
3,094.29 |
2,673.00 |
421.29 |
15.76% |
23,502.66 |
12,690.00 |
10,812.66 |
85.21% |
|
Total des technologies |
3,645.98 |
2,960.00 |
685.98 |
23.18% |
27,599.20 |
16,240.00 |
11,359.20 |
69.95% |
| Total des frais de fonctionnement |
|
4,834.81 |
4,987.00 |
(152.19) |
-3.05% |
48,566.76 |
48,471.00 |
95.76 |
0.20% |
|
|
|
|
|
|
|
|
|
|
|
Revenu d’exploitation / (perte) |
5,177.21 |
(2,413.00) |
7,590.21 |
314.55% |
37,905.55 |
(16,761.00) |
54,666.55 |
326.15% |
|
|
|
|
|
|
|
|
|
|
| Autres revenus et dépenses |
|
|
|
|
|
|
|
|
|
|
Autres revenus |
0.05 |
0.00 |
0.05 |
0.00% |
0.49 |
0.00 |
0.49 |
0.00% |
|
Distributions |
|
|
|
|
|
|
|
|
|
Contribution – atelier technique AA n’tl |
0.00 |
0.00 |
0.00 |
0.00% |
0.00 |
(2,357.00) |
2,357.00 |
100.00% |
|
Contributions – AA GSO |
0.00 |
0.00 |
0.00 |
0.00% |
(7,070.00) |
(7,070.00) |
0.00 |
0.00% |
|
Contributions – GV Carry the message |
0.00 |
0.00 |
0.00 |
0.00% |
(4,713.00) |
(4,713.00) |
0.00 |
0.00% |
|
Contributions – fonds de littérature int’l |
0.00 |
0.00 |
0.00 |
0.00% |
(4,713.00) |
(4,713.00) |
0.00 |
0.00% |
|
Contributions – TIAA |
0.00 |
0.00 |
0.00 |
0.00% |
(4,713.00) |
(4,713.00) |
0.00 |
0.00% |
|
Total des distributions |
0.00 |
0.00 |
0.00 |
0.00% |
(21,209.00) |
(23,566.00) |
2,357.00 |
10.00% |
| Total des autres revenus et dépenses |
|
0.05 |
0.00 |
0.05 |
0.00% |
(21,208.51) |
(23,566.00) |
2,357.49 |
10.00% |
|
|
|
|
|
|
|
|
|
|
|
Revenu net / (perte) |
5,177.26 |
(2,413.00) |
7,590.26 |
314.56% |
16,697.04 |
(40,327.00) |
57,024.04 |
141.40% |
