Difference between revisions of "2015 Budget Vote"

From Pumping Station One
Jump to navigation Jump to search
Line 128: Line 128:
 
== Language ==
 
== Language ==
  
* The following expenditures are approved by the membership provided that executing the purchase would not bring the cash assets of the hackerpsace below 4 month operating expenses, currently $30,500. These authorizations will be valid through December 31st, 2015.
 
* All previous budget authorizations not made in the past 90 days are expired.
 
  
 
+
* All previous spending authorizations are expired.
=== Departments, including Area Hosts ===
+
* Account balances:
 
+
** The checking account must have a balance of 2 months full operating expenses ($14,546) at all times.
The Area hosts are authorized to spend the following amounts for tools, consumables, supply and maintenance for their respective areas. Capital purchases over $500 that replace or repair existing tooling and machinery are valid under this authorization.
+
** The savings account must have a balance consisting of:
 
+
*** 5 months minimum operating expenses ($46,664.95)
{| class="wikitable"
+
*** Funds to cover the spaces tax deficit ($10,000)
! Area
+
*** By the end of the FY it should also contain a contribution of $5,000 towards the cost of moving the space in FY16
! Amount
+
* The Area host spending:
|-
+
** Area hosts are authorized to spend up to the budgeted amount listed in the table below. The spending of this amount should be prorated over the year to allow the space collect the required income to fund the spending.
| Electronics
+
** Area hosts are authorized to spend up to $750 for a single item on tools, consumables, supplies and maintenance for their respective areas.  
| $8,380
+
** Area hosts may spend over $750 on a single item to replace or repair existing tooling or machinery.
|-
+
** Area hosts will be issued a expense card with an initial value of $500.
| Woodworking
+
*** Area hosts must complete an itemized expense report after spending any money on an expense card.
| $
+
*** Area hosts expense cards will only be replenished after the board has processed the expense reports.
|-
+
* Reporting
| CNC
+
** The treasurer must produce a monthly report showing spending/income against all budgets.
| $4,420
+
** The treasurer must produce a report showing spending/income against all budgets when requested by any member. Members that propose votes should request a report and include this with there vote proposal.
|-
 
| Cold Metals
 
| $8,875
 
|-
 
| Hot Metals
 
| $5,820
 
|-
 
| Arts & Crafts
 
| $4,888
 
|-
 
| Kitchen
 
| $6,299
 
|-
 
| Tool Cage
 
| $4,348
 
|-
 
| General
 
| $7,515.01
 
|-
 
| Office of the CTO
 
| $8,307
 
|-
 
| SEM
 
| $1,330
 
|-
 
|}
 
 
 
=== Office of the CTO ===
 
Further breakdown of Office of the CTO expenses, Office Expenses account. The Office of the CTO falls under G & A.  
 
{| class="wikitable"
 
! Item Name
 
! Description
 
! Annual Cost
 
! Monthly Cost
 
|-
 
| Quickbooks
 
| Accounting Software.
 
|
 
| $42.45
 
|-
 
| Zoho
 
| Member Management Software.
 
| $1,167
 
|
 
|-
 
| Pagely
 
| Blog Platform (the main website is hosted by this).
 
| $1,440
 
|
 
|-
 
| Creative Cloud
 
| Adobe Software.
 
|
 
| $55
 
|-
 
| Concur
 
| Addon to Accounting software.
 
|
 
| $80
 
|-
 
| Quickbooks Upgrades
 
| Other Addons to Accounting Software.
 
|
 
| $40
 
|-
 
| SSL Certificates
 
| To make connections to our web site secure and trusted.
 
| $200
 
|
 
|-
 
| Domain renewal
 
|
 
| $100
 
|
 
|-
 
| 3rd Party Hosting
 
| To move some of our web services off site.
 
|
 
| $50
 
|-
 
|}
 
 
 
=== General and Administrative ===
 
 
 
The following expenditures are authorized.  
 
 
 
{| class="wikitable"
 
! Item
 
! Annual
 
|-
 
| Account Transfer
 
| $19,100
 
|-
 
| Advertising
 
| $1,000
 
|-
 
| Bank Charges
 
| $7,304.16
 
|-
 
| Meals and Entertainment
 
| $1,200
 
|-
 
| Insurance
 
| $2,686
 
|-
 
| Office Expenses
 
| $700
 
|-
 
| Professional Services
 
| $2,700
 
|-
 
| Rent
 
| $47,787.48
 
|-
 
| Utilities
 
| $22,464
 
|}
 
  
 
== Account Transfer ==
 
== Account Transfer ==

Revision as of 20:50, 6 January 2015


  • Tom
  • Justin
  • Jenny

History

  • 2014-11-05 - Sponsor Meeting 1
  • 2014-12-04 - Sponsor Meeting 2
  • 2014-12-11 - Sponsor Meeting 3

Background

Aims

This budget is designed with the following goals:

  • Make sure there is a real operating slush based on actual spending (2 months full, 5 months min operating expenses)
  • Make sure that there are enough funds available to cover our upcoming tax bill
  • Make sure that there is an emergency cash pile available for other emergency expenses other than operating
  • Provide area hosts with more spending power to provide better service to the membership without the hassle of passing a vote
  • Start saving for the upcoming move in FY16

Big Picture

"Account" Amount
Member dues income from PayPal $186,960
Amount Currently in Bank $
Operating Expenses -$92,381.96
5 months minimal operating expenses -$46,664.95
2 months full operating expenses -$14,546
Tax Savings -$10,000
FY16 Move savings -$5,000
Area budgets -$47,500
Votes budget -$27,900

Accounts

The following is a list of accounts. They are explained in detail in the linked sheets below.

Account Yearly
Equipment $50,319
Furniture $5,834
Insurance $2,686
Job Materials $3,460
Meals and Entertainment $1,200
Office Expenses $6,085
Professional Services $2,700
Regs., Licenses, and Fees $0
Rent $47,787.48
Repair & Maintenance $4,410
Safety Equipment $1,840
Supplies $16,414
Tools $4,091
Utilities $22,464
  • Yearly Total: $


Planning sheets

The following are the sheets used to plan the budget. Please be advised that it is poorly formatted and not written for viewing as it was written for planning.

Link here

Language

  • All previous spending authorizations are expired.
  • Account balances:
    • The checking account must have a balance of 2 months full operating expenses ($14,546) at all times.
    • The savings account must have a balance consisting of:
      • 5 months minimum operating expenses ($46,664.95)
      • Funds to cover the spaces tax deficit ($10,000)
      • By the end of the FY it should also contain a contribution of $5,000 towards the cost of moving the space in FY16
  • The Area host spending:
    • Area hosts are authorized to spend up to the budgeted amount listed in the table below. The spending of this amount should be prorated over the year to allow the space collect the required income to fund the spending.
    • Area hosts are authorized to spend up to $750 for a single item on tools, consumables, supplies and maintenance for their respective areas.
    • Area hosts may spend over $750 on a single item to replace or repair existing tooling or machinery.
    • Area hosts will be issued a expense card with an initial value of $500.
      • Area hosts must complete an itemized expense report after spending any money on an expense card.
      • Area hosts expense cards will only be replenished after the board has processed the expense reports.
  • Reporting
    • The treasurer must produce a monthly report showing spending/income against all budgets.
    • The treasurer must produce a report showing spending/income against all budgets when requested by any member. Members that propose votes should request a report and include this with there vote proposal.

Account Transfer

A breakdown of the "Account Transfer" account in G & A.

Item Description Annual
Op-ex Coverage Operating expenses for x months $8000
Taxes Rough estimate of tax liability for previous & current year $6,100
Moving Allocation for future moving expenses $5,000

Utilities and Rent

A breakdown of the "Rent" and "Utilities" accounts in G & A.

Item Annual Monthly
Monthly rent $3,872.29
Rent adjustment for 2015 $110
Gas $4,578
ComEd $10,058
Comcast $1,934
Trash $3,216
Cleaning $2,678