2014 Budget Vote
From Pumping Station One
Revision as of 02:57, 2 April 2014 by Bry (talk | contribs) (→Big Picture: changing wording to be more descriptive)
Sponsor
- Bry
- Hef
- Derek
- Everett
- Noony
History
- 2014-03-15 - Sponsor Meeting 1
- 2014-03-29 - Sponsor Meeting 2
- 2014-04-01 - Wide Release to Announcement
- 2014-04-08 - Budget Lockdown (Official Announcement)
- 2014-04-15 - Intended Vote Day
Background
Big Picture
"Account" | Amount | Remaining |
---|---|---|
Member dues income from PayPal | $105,894 | $105,894 |
Amount Currently in Bank | $67,767 | $173,661 |
Fixed Monthly Expenses | -$53,245 | $120,416 |
8 months rent buffer | -$30,072 | $90,344 |
Area hosts | -$27,047 | $63,297 |
General and Administrative | -$8,500 | $54,797 |
Area Host
Area | Amount |
---|---|
Electronics | $4,250 |
Woodworking | $3,850 |
CNC | $3,000 |
Cold Metals | $3,000 |
Hot Metals | $3,447 |
Arts | $3,000 |
Kitchen | $3,000 |
Tool Cage | $3,000 |
General | $500 |
Grand total: $27,047
Monthly and fixed expenses
Expense | Yearly | April-December |
---|---|---|
Rent | $45,108 | $26,313 |
Zoho | $1,167 | $0 |
Gas | $8,592 | $6,444 |
Laser Loan | $2,292 | $1,719 |
Zapier | $165 | $0 |
Chase Fees | $300 | $225 |
Quickbooks | $504 | $378 |
Waste Management | $1,776 | $1,332 |
Atmosphere | $1,560 | $0 |
Comcast | $2,304 | $1,728 |
Pagely | $1,440 | $1,080 |
Comed | $7,920 | $5,940 |
Member Points | $7,200 | $5,400 |
Insurance | $2,686 | $2,686 |
- Yearly Total: $83,014
- April-December Total: $53,245
General and Administrative
Item | Annual |
---|---|
Cleaning | $1,000 |
Parties | $1,000 |
Office Parties | $500 |
Soda/Coffee | $0 |
Safety Equipment | $1,000 |
Legal | $3,000 |
Space Maintenance | $1,000 |
Business Fees | $300 |
Swag | $200 |
Meals and Entertainment | $500 |
Annual $8,500
Planning sheet
The following is the sheet used to plan the budget. Please be advised that it is poorly formatted and not written for viewing, it was written for planning.