Line 1: |
Line 1: |
| == Sponsor == | | == Sponsor == |
| | | |
− | * [[User:dearle|David Earle]] | + | * [[User:dearl|David Earl]] |
| * [[User:aushra| Aushra Abouzeid]] | | * [[User:aushra| Aushra Abouzeid]] |
| * [[User:whosmollyk| Molly Adamski]] | | * [[User:whosmollyk| Molly Adamski]] |
Line 20: |
Line 20: |
| | | |
| * Make sure there is savings set aside for 10 full months of operating expenses. | | * Make sure there is savings set aside for 10 full months of operating expenses. |
− | * Set aside funds for other emergency expenses such as health and safety, building maintenance/improvements/code complaince, and city occupancy. | + | * Set aside funds for other emergency expenses such as health and safety, building maintenance/improvements/code compliance, and city occupancy. |
| * Authorize the Board to spend money on normal administrative expenses not already authorized by the bylaws. | | * Authorize the Board to spend money on normal administrative expenses not already authorized by the bylaws. |
| * Predict expenditures based on a conservative membership model that shows 0% growth based on January 2019 membership and income calculations. | | * Predict expenditures based on a conservative membership model that shows 0% growth based on January 2019 membership and income calculations. |
Line 28: |
Line 28: |
| ! Account !! Annual !! Description | | ! Account !! Annual !! Description |
| |- | | |- |
− | |Current Bank Balance || $179,570.84 || | + | |Current Bank Balance || $184,305.13 || |
| |- | | |- |
− | |Projected Income || $284,160.00 || From member dues | + | |Projected Income || $263,880 || From member dues |
| |- | | |- |
− | |Operational Budget || -$151,358.46 || | + | |Operational Budget || -$157,258.04 || |
| |- | | |- |
− | |Administrative Expenses || -$43,458.00 || For membership approval | + | |Administrative Expenses || -$37,047.00 || For membership approval |
| |- | | |- |
− | |Area Budgets || -$73,795.00 || For membership approval | + | |Area Budgets || -$77,391.00 || For membership approval |
| |- | | |- |
− | |Outstanding Votes || -$26,000.00 || Votes not yet expired and voted on by the membership - not included in "Savings Requirement" calculation | + | |Outstanding Votes || -$24,932.39 || Votes not yet expired and voted on by the membership - not included in "Savings Requirement" calculation |
| |- | | |- |
− | |Discretionary funds available for votes || $40,119.38 || | + | |Discretionary funds available for votes || $18,556.70 || |
| |} | | |} |
| | | |