2015 Budget Vote/FY2015 Master Budget
Revision as of 05:49, 15 January 2015 by Hef (talk | contribs) (→Pumping Station One Master Budget)
Pumping Station One Master Budget
General & Administrative | Office Of The CTO | General Area | CNC | Electronics | Cold Metals | Hot Metals | Kitchen | Tool Cage | Arts & Crafts | Woodshop | Votes | Total | |
Account Transfers | -$19,100.00 | -$19,100.00 | |||||||||||
Advertising | -$1,000.00 | -$144.00 | -$1,144.00 | ||||||||||
Bank Charges | -$7,304.16 | -$7,304.16 | |||||||||||
Disposal Fees | -$100.00 | -$100.00 | |||||||||||
Education | -$350.00 | -$400.00 | -$360.00 | -$20.00 | -$350.00 | -$550.00 | -$2,030.00 | ||||||
Equipment | -$1,600.00 | -$550.00 | -$2,500.00 | -$920.00 | -$1,400.00 | -$2,580.00 | -$1,046.00 | -$1,309.00 | -$450.00 | -$2,900.00 | -$26,900.00 | -$42,155.00 | |
Furniture | -$300.00 | -$100.00 | -$700.00 | -$200.00 | -$634.00 | -$700.00 | -$2,634.00 | ||||||
Insurance | -$2,686.00 | -$2,686.00 | |||||||||||
Job Materials | -$1,700.00 | -$600.00 | -$250.00 | -$110.00 | -$600.00 | -$3,260.00 | |||||||
Meals & Entertainment | -$1,200.00 | -$1,200.00 | |||||||||||
Members Dues | $186,960.00 | $186,960.00 | |||||||||||
Office Expenses | -$100.00 | -$4,440.00 | -$378.00 | -$4,918.00 | |||||||||
Professional Services | -$2,700.00 | -$2,700.00 | |||||||||||
Regs., Licenses, and Fees | $0.00 | ||||||||||||
Rent | -$47,787.48 | -$47,787.48 | |||||||||||
Repair & Maintenance | -$500.00 | -$1,020.00 | -$1,200.00 | -$250.00 | -$1,000.00 | -$300.00 | -$300.00 | -$152.00 | -$260.00 | -$500.00 | -$5,482.00 | ||
Safety Equipment | -$250.00 | -$40.00 | -$175.00 | -$450.00 | -$705.00 | -$100.00 | -$1,720.00 | ||||||
Supplies | -$2,880.00 | -$2,730.00 | -$3,330.00 | -$1,005.00 | -$1,560.00 | -$1,119.00 | -$1,250.00 | -$1,862.00 | -$648.00 | -$16,384.00 | |||
Tools | -$20.00 | -$1,460.00 | -$720.00 | -$550.00 | -$121.00 | -$340.00 | -$602.00 | -$3,813.00 | |||||
Utilities | -$22,464.00 | -$22,464.00 | |||||||||||
Total | $82,618.36 | -$6,540.00 | -$6,700.00 | -$6,900.00 | -$6,000.00 | -$6,000.00 | -$6,000.00 | -$3,000.00 | -$4,500.00 | -$4,000.00 | -$6,000.00 | -$26,900.00 | $78.36 |
Left Over: $78.36
Current Account Balances
Bank | Account Name | Account Balance | Bank Total |
Chase | Checking | $6,439.86 | $57,056.57 |
Savings | $50,616.71 | ||
Paypal | PayPal | $5,095.47 | $5,095.47 |
Pex Cards | General | $98.36 | $1,648.68 |
Kitchen | $0.00 | ||
Hot Metals | $326.74 | ||
CNC | $0.00 | ||
Arts | $118.35 | ||
Tool Cage | $348.34 | ||
Wood Shop | $53.00 | ||
Cold Metals | $370.72 | ||
Electronics | $333.17 | ||
Total | $63,800.72 |
Cash on Hand Requirements
Name | Amount |
Op-ex Emergency Fund | $46,178.70 |
Moving | $5,000.00 |
Taxes | $10,000.00 |
Two Months Full Op-ex | $14,546.00 |
Total | $75,724.70 |
Deficit
Name | Amount |
Op-ex Emergency Fund | $46,178.70 |
Moving | $5,000.00 |
Taxes | $10,000.00 |
Two Months Full Op-ex | $14,546.00 |
Total | $75,724.70 |