|
Voting season begins -- Budget
|
|
|
|
The Guild voting season is upon us.
First up is the 2027 Budget. This Budget was introduced and explained during our 11/04/26 General Membership meeting. It will be included in the vote, but is being included below as well for review.
The vote opens at noon today and will continue until noon on 11/20/26.
Please get your vote in!
| BPOG Budget |
|
|
| 2027 |
|
|
|
|
|
| Income |
|
|
|
|
|
| Regular Membership Dues |
|
$205,632.00 |
| ($112 per member; 153 members as of 8/19/26) |
|
|
| *using 2025 dues rate as 2027's is unknown* |
|
|
|
|
|
| Total Income |
|
$205,632.00 |
|
|
|
| Expenses |
|
|
|
|
|
| Legal Expense |
|
|
|
|
|
| Guild Attorney ($35 member at 156 members) |
|
$65,520.00 |
| Negotiations/Arbitration |
|
$9,000.00 |
| PORAC LDF ($10 per member at 153) |
|
$18,360.00 |
|
|
|
|
Total |
$92,880.00 |
|
|
|
| Operating Expense |
|
|
|
|
|
| Accounting |
|
$1,840.00 |
| QuickBooks |
|
$2,157.40 |
| Parking Fees |
|
$4,650.00 |
| President Salary |
|
$12,000.00 |
| Vice President Salary |
|
$3,600.00 |
| Secretary Salary |
|
$3,600.00 |
| Treasurer Salary |
|
$3,600.00 |
| Web Site (Unions of America) |
|
$947.97 |
| Magen Privacy Protection |
|
$3,960.00 |
| Zoom |
|
$528.63 |
| P O Box |
|
$276.00 |
| Supplies |
|
$200.00 |
| Postage |
|
$25.00 |
| Microsoft Office |
|
$343.80 |
|
|
|
|
Total |
$37,728.80 |
|
|
|
|
|
|
| Committee and Board Expense |
|
|
|
|
|
| Misc Costs |
|
$1,000.00 |
| Board Member Training |
|
$7,500.00 |
|
|
|
|
Total |
$8,500.00 |
|
|
|
| Promotion and Entertainment |
|
|
|
|
|
| Guild Social Function(s) |
|
$20,000.00 |
| Retirement Gifts/Awards |
|
$2,500.00 |
| Officer of Year Celebration |
|
$750.00 |
|
|
|
|
Total |
$23,250.00 |
|
|
|
| WACOPS |
|
|
|
|
|
| Wacops dues |
|
$24,450.00 |
| WACOPS Events Costs |
|
$4,500.00 |
|
|
|
|
Total |
$28,950.00 |
|
|
|
| Gifts/Donations |
|
|
|
|
|
| Bellevue Police Foundation Golf Tournament |
|
$1,500.00 |
| NAMOA |
|
$1,000.00 |
| Wellness Support |
|
$4,650.00 |
|
|
|
|
Total |
$7,150.00 |
|
|
|
| Investments |
|
|
|
|
|
|
Total |
$0.00 |
|
|
|
|
|
|
| Total Expenses |
|
$198,458.80 |
|
|
|
|
|
|
|
|
|
|
|
|
| Total Income |
$205,632.00 |
|
| Total Expense |
($198,458.80) |
|
| Profit/Loss |
$7,173.20 |
|
|
|
|
