Difference between revisions of "Budget"

From Splatspace
Jump to: navigation, search
(Removing tons of link spam.)
(0.3)
Line 1: Line 1:
−
==Budget==
+
. http://www.youthcabinet.org/profiles/blogs/top-10-craps-casinocity-online top 10 poker casinocity online poker http://www.deenr.net/profiles/blogs/bet365-european-online-play bet365 european online play roulette http://www.atlanticstreet.com/profiles/blogs/free-slots-machines-to-play-1 free slots machines to play http://www.405ent.com/profiles/blogs/play-free-slots-with-chat-play play free slots with chat http://www.nashville.net/profiles/blogs/slots-onlineplay-play-free onlinevideopoker slots on-line-poker http://community.essence.com/profiles/blogs/free-online-slot-game-free free monopoly online slot machines http://losangelesslam.com/profiles/blogs/online-casino-20-usa-online usa casino online http://abcpreachers.ning.com/profiles/blogs/casino-online-ranked-top casino online ranked top http://www.whostheblacksheep.com/profiles/blogs/play-free-slots-and-win-prizes play free slots and win prizes http://abcpreachers.ning.com/profiles/blogs/gambling-online-casino-las-1 casino gambling games play baccarat online
−
*Note: This is currently assuming 0 fundraising and 0 donations. I don't expect that to be the case. These numbers are geared towards finding out if complete dependence on member-only contributions is sustainable. Member recruitment, fundraising, and donation (solicitation) are all aspects which figure into this budget as well, and will need to be discussed by the group. [ashley]
+
−
 
+
−
*All numbers are in reference to the Snow Building space in Downtown Durham.
+
−
 
+
−
*Current report: [https://spreadsheets.google.com/pub?key=0Am-Ep4fPMP14dHZ3dGFaZ2d3MUx6Zl9KVUlFclVZTlE&single=true&gid=0&output=html Financial Summary as of 9/30/10]
+
−
 
+
−
===Expenses===
+
−
{| border="1" cellspacing="0" cellpadding="5"
+
−
! Expense
+
−
! Monthly
+
−
! Yearly
+
−
 
+
−
|-  
+
−
| Rent
+
−
| $895*
+
−
| $10740*
+
−
|-  
+
−
| Internet
+
−
| $130
+
−
| $1560
+
−
|-
+
−
| Insurance
+
−
| $50?
+
−
| $600
+
−
|-
+
−
| MISC
+
−
| $100
+
−
| $1200
+
−
|-
+
−
| Bank Charges (Paypal, checking, etc.)
+
−
|
+
−
|
+
−
|-
+
−
| Accountant Fees
+
−
|
+
−
|
+
−
|-
+
−
| Annual Org Fees (NC state incorp, FED 501c3 fee)
+
−
|
+
−
|
+
−
|-
+
−
| Office Supplies (paper, drinks, coffee, etc)
+
−
|
+
−
|
+
−
|-
+
−
| Startup Costs (Equipment, furniture, Events, etc)
+
−
|
+
−
|
+
−
|-  
+
−
| Marketing (flyers, stickers, etc.)
+
−
|
+
−
|
+
−
|-
+
−
| TOTAL
+
−
| $1175
+
−
| $14,100
+
−
|}
+
−
 
+
−
*First month rent free with 12 months paid rent gives us time to get start-up donations from prospective founding members ($100-200 donations get you immediate 24/7 access and voting rights in the initial month? TBD) for first month's rent, gather equipment donations, and get bylaws and "messy" stuff into place (member access, how we run the space, etc) before beginning serious member recruitment.
+
−
 
+
−
*Lease length: 13 months
+
−
 
+
−
*Expenses included in rent: janitorial, electric (heating/cooling), common area
+
−
 
+
−
*Count everything that costs money. Even if you think you can get it for free. Much better to over estimate than under estimate.
+
−
 
+
−
 
+
−
 
+
−
===Dues Analysis===
+
−
{| border="1" cellspacing="0" cellpadding="5"
+
−
! number of members
+
−
! monthly to cover
+
−
|-  
+
−
| 10
+
−
| $117.50
+
−
|-  
+
−
| 15
+
−
| $78.30
+
−
|-
+
−
| 20
+
−
| $58.75
+
−
|-
+
−
| 30
+
−
| $39.16
+
−
|-
+
−
| 40
+
−
| $29.38
+
−
|}             
+
−
 
+
−
 
+
−
 
+
−
===Income/Expense Summary===
+
−
(assuming 30 members @ $50/month or 15 members (start-up mode) @ $100/month)
+
−
{| border="1" cellspacing="0" cellpadding="5"
+
−
! Source
+
−
! Monthly
+
−
! Yearly
+
−
|-  
+
−
| Dues
+
−
| $1500
+
−
| $18000
+
−
|-  
+
−
| Fundraising
+
−
| $0
+
−
| $0
+
−
|-
+
−
| Donations
+
−
| $0
+
−
| $0
+
−
|-
+
−
| Total Income
+
−
| $1500
+
−
| $18000
+
−
|-
+
−
| Total Expenses
+
−
| $1175
+
−
| $14,100
+
−
|-
+
−
| Balance
+
−
| $325
+
−
| $3900
+
−
|}
+

Revision as of 20:13, 3 November 2010

. http://www.youthcabinet.org/profiles/blogs/top-10-craps-casinocity-online top 10 poker casinocity online poker http://www.deenr.net/profiles/blogs/bet365-european-online-play bet365 european online play roulette http://www.atlanticstreet.com/profiles/blogs/free-slots-machines-to-play-1 free slots machines to play http://www.405ent.com/profiles/blogs/play-free-slots-with-chat-play play free slots with chat http://www.nashville.net/profiles/blogs/slots-onlineplay-play-free onlinevideopoker slots on-line-poker http://community.essence.com/profiles/blogs/free-online-slot-game-free free monopoly online slot machines http://losangelesslam.com/profiles/blogs/online-casino-20-usa-online usa casino online http://abcpreachers.ning.com/profiles/blogs/casino-online-ranked-top casino online ranked top http://www.whostheblacksheep.com/profiles/blogs/play-free-slots-and-win-prizes play free slots and win prizes http://abcpreachers.ning.com/profiles/blogs/gambling-online-casino-las-1 casino gambling games play baccarat online

Retrieved from "https://wiki.splatspace.org/index.php?title=Budget&oldid=205"