Finances: Difference between revisions

From Noisebridge
Jump to navigation Jump to search
(retotal)
(add link to rent table for 272 Capp)
 
(177 intermediate revisions by 55 users not shown)
Line 1: Line 1:
=== Start-Up Costs ===
{{finances}}


This section is for estimates of start-up costs. Story so far:
{{headerbox}}<font size=5>Noisebridge needs money to run. Quite a lot, actually. Its about $11,649.30/mo.</font>
*'''[[Treasury|TREASURER]]:''' [[User:Mcint|Loren]]
*'''UNDERTREASURERS:''' more wanted (Past: [[User:Lizzard|Liz]], [[User:E_mln_e|emeline]])
*'''EVENTS:''' Financial reports during [[Meetings]].
{{boxend}}
{{updateneeded}}


* Move-in cost for space (assume 3x month's rent) : $6000 assuming $2000/mo rent
<big>'''[[Donate or Pay Dues| Click here for info on how to pay your Membership Dues]].'''</big>
* Three months' rent reserve : $6000 assuming $2000/mo rent
* Cost of incorporation as non-profit/LLC/whatever (if we do that) : $444
    - The Company Corporation quotes $444 for their "complete" package for a California corp/LLC/nonprofit, use that for now
    - Note: nonprofit incorporation does not automatically imply we are tax deductible!
* Initial insurance cost : ??
* Initial cost for drinks to sell : ?? (May be zero due to Club Mate donations?)
* Initial cost for space improvements, making keys, etc. : ??
* Noisebridge Costco card (if desired vs. some members buying on their own) : $50
* Initial equipment costs (not including donations) : ??


Estimate so far for start-up cost: $12494 + ??.
=== Monthly Expenses and Dues (Last Updated: 2024-02-01)===


[[DavidMolnar]] ideally would like to see 2x whatever this estimated number is as
{| border="0" class="wikitable col1right"
starting capital, but that may be overkill.
! Typical monthly amount
! Expense category
! Notes
|-
|style="text-align:right"|$10,129.58
|[[Finances/Rent|Rent]]
|Increases 3% annually, stands in 2024 at $10,129.58 ''(from 2023 at $9,834.54, from 2022 at $9,548.10, from ...$9,300...(?)..., $9000 in 2021)''. This has increased from $6500 before the move and $3960 several years ago 
|-
|style="text-align:right"|$700
|Club Mate
|Purchased in bulk and made available for donation in the space, self-supporting
|-
|style="text-align:right"|$900
|Other snacks and drinks
|Purchased in bulk and made available for donation in the space, self-supporting
|-
|style="text-align:right"|$550
|PG&E Electric Utility
|Watch our power usage in real time here: https://grafana.noisebridge.net/d/MzEBCziik/power
|-
|style="text-align:right"|$235.35
|Accounting
|Mostly CPA fees for dealing with the state
|-
|style="text-align:right"|$547.69
|Garbage & Recycling
|Twice weekly pickup is more expensive
|-
|style="text-align:right"|$189.29
|Printing
|T-shirts and stickers
|-
|style="text-align:right"|$208.00
|Insurance
|An annual expense (currently ~$2500/year)
|-
|style="text-align:right"|$75
|Internet
|Monkeybrains
|-
|style="text-align:right"|$150
|Water
|SFPUC
|-
|style="text-align:right"|$40.33
|Misc
|PO box, misc 2169 repair supplies
|}
 
= Financial Reports =
<!-- overflow:auto; to fix collapsed display, because the toggle link has float:right; -->
<div class="toccolours mw-collapsible mw-collapsed" style="width:400px; overflow:auto;">
<div style="font-weight:bold;line-height:1.6;">2022</div>
<div class="mw-collapsible-content">
== 2022 ==
'''Financial Report - October 3, 2022'''
 
Paypal Last 30 days:
- In $2,269.26
- Out $4,106.04
 
Estimated $728 / month in Patreon
 
TBA from Stripe
 
 
</div></div>
 
<!-- overflow:auto; to fix collapsed display, because the toggle link has float:right; -->
<div class="toccolours mw-collapsible mw-collapsed" style="width:400px; overflow:auto;">
<div style="font-weight:bold;line-height:1.6;">2021</div>
<div class="mw-collapsible-content">
 
== 2021 ==
 
Financial reports are updated here and shared during [[meetings]] as well.
*[https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0 Laser Cutter Finances]
*
'''Financial Report - Jan 4, 2021'''
*Cash: 309,106.45
*Crypto: 148,740.48
*Total: 457,846.93
*Fund Allocations:
**Building Improvement:?
**Accessibility Improvement (>20% of building improvement):?
*Equipment:?
EXPENSES
*Recent consensed expenditures:
**Laser Cutter Fume Hood:
*Recent member expenditures to reimburse:
**$250: COVID masks & tests for the space, bought by Liz.
INCOME
*Interest-bearing accounts update: Plan is to move 10-20K at first and then more into [https://blockfi.com/rates/ BlockFi] for $8-9K per year interest.
 
'''Financial Report - Dec 7, 2021'''
Being updated.
As of 2021 11 16:
*Cash: $325,736.19
*Crypto: $145,016.08
*Total: $470,752.27
 
Some Bitcoin remains left in the Noisetor fund that can be given back to us when we figure out how much it was.
 
We want to put some of our funds in an interest bearing ETF or something to produce rent-paying income.
 
 
</div></div>
 
<!-- overflow:auto; to fix collapsed display, because the toggle link has float:right; -->
<div class="toccolours mw-collapsible mw-collapsed" style="width:400px; overflow:auto;">
<div style="font-weight:bold;line-height:1.6;">2021 and before</div>
<div class="mw-collapsible-content">
 
== 2021 and before ==
 
=== Financial reports August 2018-Dec 2021 ===
Reports were made in [[meetings]] and could be gathered here again from those archives.
 
 
'''Financial Report - July 10, 2018'''
 
Noisebridge has $92,658.03 in the bank.
 
_Breakdown:_
 
$64,519.34 in the General Fund


=== Monthly Expenses and Dues ===
$8,732.66 for Noisetor (SEE NOISETOR NOTE)


SWAG at monthly expenses:
$5,351.38 in the Equipment Fund


* $2k rent (nets ~1k sq ft)
$3,271.28 in the Laser Maintenance Fund
* $300 utilities (I'm TOTALLY making this up just to have a number, not even sure what all I mean it to include)
** PG&E, Water? (shared w/ NoStarch?), trash/recycling, insurance split over a year, ISP (I recommend sonic.net)
* $100 misc (toilet paper, juice, resistors)


Expected Costs for buying drinks: ? (Check CostCo prices)
$200 in the Accessibility Fund
Expected Revenue from selling drinks: ? (Next number tells us what this is ; )
Expected Profit from selling drinks: ~300-800$


'''Q.''' (by [[DavidMolnar]] editing w/o logged in): Is this realistic? metalab clears this much, but assuming we can come out of the gate and obtain the same revenue seems optimistic.<br/>
$10,177.45 in the Elevator Repair Fund
'''A.''' Yeah, 300$ is very realistic - that's like 8 drinks per day sold at a $1.2 profit. Our initial calculations were without drinks too because we didn't believe it. But we had huge sales really quickly. People tend to drink a lot while hanging around at a Hacker Space. --[[User:Enki|Enki]] 12:33, 18 January 2008 (PST)


total $2100
$358.92 in the Sewing Fund


{| border="1" cellspacing="0" cellpadding="5"
$47 in the Electronics Fund
! number of members
 
! monthly dues
0.1626 BTC in the HODL Fund
|-  
 
| 10
 
| $210
Notes:
|-  
 
| 20
We renewed our lease through August 2019!
| $105
 
|-
Noisetor Note:
| 40
noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
| $52
 
|-
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
| 60
 
| $35
 
|-
'''Financial Report - June 24, 2018'''
| 80
 
| $30
Noisebridge has $94,694.45 in the bank.
|-
 
| 100
_Breakdown:_
| $21
 
|}
$79,679.5 in the General Fund
 
$10,704.66 for Noisetor (SEE NOISETOR NOTE)
 
$437.64 in the Equipment Fund
 
$3,094.28 in the Laser Maintenance Fund
 
$200 in the Accessibility Fund
 
$177.45 in the Elevator Repair Fund
 
$358.92 in the Sewing Fund
 
$42 in the Electronics Fund
 
0.1626 BTC in the HODL Fund
 
 
Notes:
 
The equipment fund is nearly exhausted, but there is a consensus proposal to refill it with $5,000 from the general fund. It was a huge success and should probably be refilled, in the treasurer's opinion. https://www.noisebridge.net/wiki/Equipment_fund
 
The snack program is gradually being automated.
 
We signed a lease renewal through August 2019, but are waiting on the landlord's signature. Our rent will go up to $6,500 per month, and we will be responsible for up to $10,000 in elevator repair costs per year, with cost-splitting with the landlord after that.
 
We paid Scandiuzzi Krebs $2,000 for delivery of the discovery document.
 
 
'''Financial Report - May 29, 2018'''
 
Noisebridge has $100,161.75 in the bank.
 
''_Breakdown:_''
 
$81,920.98 in the general fund
 
$12,278.66 for Noisetor (SEE NOISETOR NOTE)
 
$2,432.14 in the equipment fund
 
$2,791.28 in the laser maintenance fund
 
$200 in the Accessibility Fund
 
$179.77 in the Elevator Repair Fund
 
$358.92 in the Sewing Fund
 
0.1626 BTC in the HODL Fund
 
''Notes:''
 
The broadcast fund was exhausted. Great work everyone! It helped fund NGALAC, a new USB conference microphone, a new projector, coax cables, and A/V and lighting equipment for the 10th Anniversary Party which is still useful for other events.
 
We passed $100,000 in the bank, which is 1.4% of the way to our goal of $7,000,000. We also passed $80,000 in the general fund for the first time, not counting the HODL Fund, which belongs to the general fund but has wildly fluctuating prices that are not worth recording until we sell our crypto.
 
The fridge has snacks and drinks now. We seem to be getting enough in donations to cover costs, but not much extra for the general fund. Please donate when you take drinks and snacks from the fridge so that we can continue to keep Noisebridge stocked!
 
We've brought in $13,151.63 so far this month, so my estimate for the month as a whole is $13,500. This is $6,500 shy of our monthly goal of $20,000 per month.
 
Noisetor Note:
noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
 
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
 
 
'''Financial Report - May 7, 2018'''
 
Noisebridge has $97,722.91 in the bank.
 
''Breakdown:''
 
$77,956 in the general fund
 
$12,826.66 for Noisetor (SEE NOISETOR NOTE)
 
$3,075.07 in the equipment fund
 
$392.21 in the broadcast fund
 
$2,791.28 in the laser maintenance fund
 
$200 in the Accessibility Fund
 
$179.77 in the Elevator Repair Fund
 
$301.92 in the Sewing Fund
 
Notes:
Our regular recurring income looks like $12,700 per month, based on April. That's a big jump! We need to get to $20,000 to be sustainable.
 
We briefly passed $100,000 in the bank for the first time on April 25th, and again early in May. We dropped back down with spending on food, drinks, t-shirts, stickers, etc. Investments for the future!
 
I think we should hit $100 in profit per day from food and drinks alone. We'll see!
 
We paid our rent for May, and paid Scandiuzzi Krebs $2,000 for the first installment for their discovery document. They're professional fundraisers who will help us develop a strategy to get grants and more recurring donations.
 
We've begun purchasing snacks and drinks in bulk for the space, available for suggested donations. We want to buy another pallet of Club Mate soon. We put in an order for more stickers and t-shirts, which should hopefully arrive in time for Maker Faire.
 
Noisetor Note:
noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
 
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
 
 
 
'''Financial Report - April 10, 2018'''
 
Noisebridge has $94,512.02 in the bank.
 
''Breakdown:''
 
$73,091.11 in the general fund
 
$14,798.66 for Noisetor (SEE NOISETOR NOTE)
 
$3,075.07 in the equipment fund
 
$392.21 in the broadcast fund
 
$2,473.28 in the laser maintenance fund
 
$200 in the Accessibility Fund
 
$179.77 in the Elevator Repair Fund
 
$301.92 in the Sewing Fund
 
Notes:
The NGALAC payments have been taken out of the bank account now, which is reflected in the lower total since the 7th. Noisetor paid $1,547 for hosting yesterday.
 
Noisetor Note:
noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
 
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
 
'''Financial Report - April 7, 2018'''
 
Noisebridge has $96,221.55 in the bank.
 
''Breakdown:''
$73,226.64 in the general fund
 
$16,372.66 for Noisetor (SEE NOISETOR NOTE)
 
$3,075.07 in the equipment fund
 
$392.21 in the broadcast fund
 
$2,473.28 in the laser maintenance fund
 
$200 in the Accessibility Fund
 
$179.77 in the Elevator Repair Fund
 
$301.92 in the Sewing Fund
 
Notes:
 
Noisetor Note:
noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
 
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
 
'''Financial Report - March 28, 2018'''
 
Noisebridge has $88,534.41 in the bank.
 
_Breakdown:_
$64,986.18 in the general fund, which about the same as last month's benchmark, after correcting for the Club Mate purchase
$15,872.66 for Noisetor (SEE NOISETOR NOTE)
$3,825.70 in the equipment fund
$764.82 in the broadcast fund
$2,473.28 in the laser maintenance fund
$200 in the Accessibility Fund
$179.77 in the Elevator Repair Fund
$232 in the Sewing Fund
 
Notes:
 
We have paid our rent for April. We spent $1,965.79 on a pallet of Club Mate, which should make back a significant profit over time.
 
Noisetor Note:
noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
 
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
 
 
'''Financial Report - February 28, 2018'''
 
Noisebridge has $90,445.97 in the bank.
 
_Breakdown:_
$66,835.74 in the general fund, which is over 10 months of critical expenses. (SEE NOISETOR NOTE)
$16,270.66 for Noisetor (SEE NOISETOR NOTE)
$3,825.70 in the equipment fund
$764.82 in the broadcast fund
$2,137.28 in the laser maintenance fund
$200 in the Accessibility Fund
$179.77 in the Elevator Repair Fund
$232 in the Sewing Fund
 
Notes:
 
We have paid our rent for March.
 
The Thomas J. Shutt Memorial Foundation has been registered as an independent nonprofit in Pennsylvania and obtained independent 501(c)(3) nonprofit status. Now that its status is confirmed and it has an independent checking account, I have transferred its funds from Noisebridge to the new organization. I confirmed the deposit is complete, so it will no longer be in the financial reports. Our first grant will be a small competitive scholarship given to a senior graduating from Thomas’ high school this spring with an interest in creative writing.
 
Circuit Hacking Mondays has also been removed from the financial reports since the reimbursements have been made. I'm no longer tracking the Roguelike Celebration as a placeholder since I don't believe there is any more action there. Everything is rolled into the general fund.
 
Looks like noisetor.net/finances is down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
 
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
 
 
'''Financial Report - January 12, 2018'''
 
Noisebridge has $86,379.08 in the bank.
 
_Breakdown:_
$43,957.03 in the general fund, which is over 7 months of critical expenses. (SEE NOISETOR NOTE)
$20,364.66 for Noisetor (SEE NOISETOR NOTE)
$4,498.74 in the equipment fund
$3,021.64 in the Thomas J. Shutt Memorial Foundation
$1,412.96 in the broadcast fund
$2,137.28 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
$200 in the Accessibility Fund
$179.77 in the Elevator Repair Fund
$232 in the Sewing Fund
$XXX in the Roguelike Celebration fund (placeholder—all roguelike moneys treated as general fund until we reconcile numbers)
 
Notes:
 
The Thomas J. Shutt Memorial Foundation has been registered as an independent nonprofit in Pennsylvania and obtained independent 501(c)(3) nonprofit status. Now that its status is confirmed and it has an independent checking account, I will be transferring its funds from Noisebridge to the new organization. Our first grant will be a small competitive scholarship given to a senior graduating from Thomas’ high school this spring with an interest in creative writing.
 
@patrickod looks like noisetor.net/finances is down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.
 
The sewing fund was seeded by a donation from Vice for shooting a documentary interview in our space. It’s always existed, but is being tracked in the financial report for the first time after a reminder from the sewing crew.
 
What’s up with the Roguelike Celebration? I haven’t heard from anyone involved in that for quite some time.
 
The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0
 
'''Financial Report - November 08, 2017'''
 
Noisebridge has $80,315.65 in the bank.
 
_Breakdown:_
$42,364.28 in the general fund, which is just over 7 months of critical expenses.
$26,092.66 for Noisetor
$5,622.15 in the equipment fund
$2,947.48 in the Thomas J. Shutt Memorial Foundation
$1,412.96 in the broadcast fund
$1121.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
$200 in the Accessibility Fund
$179.77 in the Elevator Repair Fund
$XXX in the Roguelike Celebration fund (placeholder—all roguelike moneys treated as general fund until we reconcile numbers)
 
Notes:
 
We’ve paid our rent for November. Our lease is up at the end of August 2018, and not getting renewed. We probably need to raise a bunch of money to move somewhere else.
 
Some major general fund purchases: We paid to renew our PO box ($490) and our board directors insurance ($1,009). We also paid a $50 fine to the state of California for some paperwork snafu.
 
This running total takes into account Noisetor’s donations since October 5 and their 5% contribution to the general fund for fiscal sponsorship, as well as any hosting payments since then.
 
Royalty payments were added to the Thomas J. Shutt Memorial Foundation, and $125 was spent to file articles of incorporation for an independent nonprofit registered in the state Pennsylvania. Those papers were accepted, so we’re getting an EIN and applying for a 501(c)(3) federal tax exemption.
 
$358 in cash donations were added to the laser maintenance fund.
 
The Elevator Repair Fund was created and seeded with $200 by consensus. Some call button light replacements were ordered with a matching grant from the Equipment Fund.
 
The Accessibility Fund was created and seeded with $200 by a city requirement to spend an additional 20% of the cost of any new construction on accessibility improvements. These funds will be allocated by recommendation of the accessibility working group (TBD), which will prioritize the voices of people who are most affected by accessibility problems with the space.
 
The Roguelike Celebration has spent $2,062.50 on socks and $531 on metal pins. This event used to be hosted at Noisebridge and still raises money through Noisebridge’s financial infrastructure in exchange for a big donation. We will need to account for all roguelike income and expenses at some point; right now it’s all clumped into the general fund.
 
We have a $1,737 payment to Jakprints on October 26, possibly for stickers and t-shirts, but maybe for the Roguelike Celebration. I think this is our usual printer for t-shirts. @patrickod or @maltman23 may be able to confirm if these printing costs are for Noisebridge (general fund) or the Roguelike Celebration (which will be accounted for separately).
 
One caveat about the numbers in this report: It’s possible that Noisetor revenue since October 9 is missing, and their regularly scheduled hosting payment didn’t go through. If some revenue is reallocated to Noisetor, that would decrease the general fund total and increase the Noisetor total, without changing our overall bank balance. When their hosting payment goes through, that will decrease the Noisetor total and our overall bank balance by $1,547.
 
'''Financial Report - October 05, 2017'''
 
Noisebridge has $83,299.38 in the bank.
 
_Breakdown:_
$45,058.43 in the general fund, which is about 7-1/2 months of critical expenses.
$26,822.04 for Noisetor
$5,830.12 in the equipment fund
$3,037.48 in the Thomas J. Shutt Memorial Foundation
$1,412.96 in the broadcast fund
$763.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
$XXX in the Roguelike Celebration fund (placeholder—all roguelike moneys treated as general fund until we reconcile numbers)
 
Notes:
 
“Critical expenses” include rent, utilities, Internet, trash collection, insurance, accounting fees, legal fees, bank fees, and state business registration fees, but does not include drink purchases, t-shirt or sticker printing, or payments for repairs and consumables. Critical expenses add up to around $6,000 per month.
 
This running total takes into account Noisetor’s donations since October 2 and their 5% contribution to the general fund for fiscal sponsorship, as well as their most recent payment for hosting.
 
$439.53 in book royalties were added to the Thomas J. Shutt Memorial Foundation.
 
Some equipment fund money got spent on guitars, audio mixing rack infrastructure, and PS4 controller.
 
Eventbrite is starting to send us money for the next Roguelike Celebration, which we’re fiscally sponsoring again this year. They’ll be making a 5% donation of their revenue to Noisebridge’s general fund, which they estimate will be around $500, but that may be higher or lower. If they have a surplus when it’s all said and done, we’ll keep it in the bank as the “Roguelike Celebration fund,” for use at the next event. All of the expenses and revenue will be forwarded to treasurer@noisebridge.net for me to crunch the numbers. Until I actually crunch those numbers, though, I’m going to just treat all suspected Roguelike revenue (like mysterious Eventbrite deposits) as “general fund” for the purposes of these financial reports.
 
'''Financial Report - October 02, 2017'''
 
Noisebridge has $83,145.56 in the bank.
 
_Breakdown:_
$43,725.28 in the general fund, which is about nearly 9 months of regular expenses.
$28,348.54 for Noisetor
$5,922.48 in the equipment fund
$2,597.95 in the Thomas J. Shutt Memorial Foundation
$1,412.96 in the broadcast fund
$763.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since September 19th and their 5% contribution to the general fund for fiscal sponsorship. $288 was added to the laser maintenance fund from the laser maintenance cash donation box.
 
By my accounting, we have 37 dues-paying members and philanthropists kicking in $2,331.80 each month. It’s possible more people are paying dues in cash, which is harder to trace. I’m following up individually with some people. We have only 14 members who I know to be current on their dues, 2 members on hiatus, and 13 members who may or may not be paying dues or on hiatus but aren’t paying dues with the email address I have on file. We have 23 philanthropists I know to be currently paying dues.
 
'''Financial Report - September 28, 2017'''
 
Noisebridge has $81,642.30 in the bank.
 
_Breakdown:_
$42,552 in the general fund, which is about 8-1/2 months of regular expenses.
$28,305.79 for Noisetor
$5,922.48 in the equipment fund
$2,597.95 in the Thomas J. Shutt Memorial Foundation
$1,412.96 in the broadcast fund
$475.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since September 19th and their 5% contribution to the general fund for fiscal sponsorship.
 
We recently spent $379.74 from the equipment fund and $379.73 from the project-specific donations to the general fund to purchase a MakerBot Ultimate 3D Printer. There is currently a fundraiser for a Prusa I3.
 
We just paid our rent for October, so our new post-rent baseline is $42,552. Our previous baseline (September 1st) was $40,054.28, which means that the general fund grew by nearly $2,000 this month.
 
That gain is even more impressive considering we took a dip of $2,500 to buy all of that Club Mate near the beginning of the month and still have about 2/5 of it left.
 
The expected return on the remaining Club Mate is about $1,200-$1,300.
 
So if we count our chickens before they hatch, our general fund grew by $3,200 - $3,300 this month.
 
'''Financial Report - September 19, 2017'''
 
Noisebridge has $84,761.46 in the bank.
 
_Breakdown:_
$45,343.19 in the general fund, which is just over nine months of regular expenses.
$28,220.29 for Noisetor
$6,336.72 in the equipment fund
$2,597.95 in the Thomas J. Shutt Memorial Foundation
$1,412.96 in the broadcast fund
$475.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since September 16th and their 5% contribution to the general fund for fiscal sponsorship.
 
'''Financial Report - September 16, 2017 - Including Breakdown of #NB10!'''
 
Noisebridge has $84,486.38 in the bank.
 
_Breakdown:_
$45,115.61 in the general fund, which is just over nine months of regular expenses.
$28,172.79 for Noisetor
$6,336.72 in the equipment fund
$2,597.95 in the Thomas J. Shutt Memorial Fund
$1,412.96 in the broadcast fund
$475.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since September 12th and their 5% contribution to the general fund for fiscal sponsorship. It also takes into account new royalty payments to Thomas’ foundation.
 
We got another big deposit ($1,037.53) into our checking account from Eventbrite. We don’t know why they keep giving us money, but it’s great!
 
We spent $587.04 from the broadcast fund for A/V, staging, and lighting equipment for the Noisebridge 10th Anniversary Exhibition & Ball (#NB10). Each of the five performers for #NB10 were paid $200 from door and drinks donations, for a total of $1,000. We made several reimbursements from the equipment fund as well related to #NB10. Drinks and other remaining expenses were paid for out of the general fund. The event was extremely net revenue positive for the space.
 
Miscellaneous #NB10 expenses are described here: https://noisebridge.net/wiki/NB10-Misc-Expenses-Tally
 
Reimbursed drink expenses were $929.96, mostly reflected in totals from previous financial reports. Total expenses from the event add up to $3,639.24, not counting Club Mate consumed. The bartenders estimated 5 boxes, or 100 bottles, of Club Mate were consumed, previously purchased with general fund money at an estimated total cost of $315. $587.04 of that came from the broadcast fund. $638.01 of that came from the equipment fund. $2,729.19 came from the general fund, inclusive of the estimated cost of Club Mate consumed.
 
Our total revenue over the long weekend was $4,988.60. Subtracting expenses that were reimbursed from the general fund, the general fund increased by $2,259.41 over the weekend. Subtracting all expenses, our overall total accounts increased by $1,034.36. But spending money from the equipment fund and broadcast fund is a good thing! That money is meant to be spent.
 
(Note: Because this takes into account the estimated cost of Club Mate consumed, technically our cash accounts increased by $1,359.36, and the cash in our general fund increased by $2,574.41. But I think the cost of Club Mate should be included in the accounting for the event, the same way we deducted the cost of purchasing alcohol. The fact that Club Mate was pre-purchased in bulk is immaterial for our purposes of analyzing the event.)
 
'''Financial Report - September 12, 2017'''
 
Noisebridge has $84,486.38 in the bank.
 
_Breakdown:_
$42,965.56 in the general fund, which is just under 9 months of regular expenses.
$28,172.79 for Noisetor
$6,974.73 in the equipment fund
$2,522.95 in the Thomas J. Shutt Memorial Foundation
$2,000 in the broadcast fund
$1,000 to reimburse performers at #NB10
$475.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since September 6th, their 5% contribution to the general fund for fiscal sponsorship, their subscription payment for their second hosting set-up, and a bunch of little one-off purchases and fees.
 
'''Financial Report - September 6, 2017'''
 
Noisebridge has $79,618.40 in the bank.
 
_Breakdown:_
$38,601.54 in the general fund, which is under 8 months of regular expenses.
$28,668.83 for Noisetor
$6,974.73 in the equipment fund
$2,522.95 in the Thomas J. Shutt Memorial Fund
$2,000 in the broadcast fund
$475.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
The general fund is below its typical level because of thousands of dollars of reimbursements for Club Mate, alcohol, and t-shirts for the Noisebridge 10th Anniversary Exhibition & Ball. Expect that to flood back in over the weekend.
 
This running total takes into account Noisetor’s donations since September 1st, their 5% contribution to the general fund for fiscal sponsorship, and their recent $841.20 purchase of a server. It also includes several reimbursements for items available for donation during NB10:
 
$404.16 to Ruth for the purchase of Bulleit and beer
$460.80 to Jarrod for the purchase of custom t-shirts
 
This total does not separate out project-specific donations for the new 3D printer, but those donations are being recorded appropriately by donate.noisebridge.net. When the project hits the magic number, we will direct money from the general fund and a matching grant from the equipment fund to purchase the new 3D printer.
'''
Financial Report - September 1, 2017'''
 
Noisebridge has $81,810.10 in the bank.
 
_Breakdown:_
$40,054.28 in the general fund, which is just over 8 months of regular expenses.
$29,457.78 for Noisetor
$6,974.73 in the equipment fund
$2,472.95 in the Thomas J. Shutt Memorial Fund
$2,000 in the broadcast fund
$475.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since August 22nd, their 5% contribution to the general fund for fiscal sponsorship, and their most recent payment for hosting. We have paid our rent for September.
 
'''Financial Report - August 22, 2017'''
 
Noisebridge has $84,809.04 in the bank.
 
_Breakdown:_
$41,598.87 in the general fund, which is over 8 months of regular expenses.
$30,946.28 for Noisetor
$6,974.73 in the equipment fund
$2,438.81 in the Thomas J. Shutt Memorial Fund
$2,000 in the broadcast fund
$475.35 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since August 17th and their 5% contribution to the general fund for fiscal sponsorship.
 
Today we reimbursed Mitch $2,500 for the purchase of a pallet of Club Mate for the space, which will be available to everyone at the regular $4/bottle donation rate. The expected delta between donation revenue and cost of purchase is around $700 for the pallet. We also reimbursed Lady Red $53 from the equipment fund for the purchase of a dress form for the sewing area.
 
We recently got a $1,956.49 deposit in our checking account from Eventbrite, and your treasurer does not know why. If anyone knows why, let him know for the record.
 
'''Financial Report - August 17, 2017'''
 
Noisebridge has $86,771.69 in the bank.
 
_Breakdown:_
$43,903 in the general fund, which is nearly 9 months of regular expenses.
$30,884.53 for Noisetor
$7,027.73 in the equipment fund
$2,438.81 in the Thomas J. Shutt Memorial Fund
$2,000 in the broadcast fund
$142.62 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Notes:
 
This running total takes into account Noisetor’s donations since August 8th and their 5% contribution to the general fund for fiscal sponsorship.
 
Today we reimbursed the laser working group $1,205.67 from the laser maintenance fund for purchases of wood and cardboard.
 
'''Financial Report - August 8, 2017'''
 
Noisebridge has $84,008.11 in the bank.
 
_Breakdown:_
$40,633.25 in the general fund, which is just over 8 months of regular expenses.
$30,761.03 for Noisetor
$7,027.73 in the equipment fund
$2,093.81 in the Thomas J. Shutt Memorial Fund
$2,000 in the broadcast fund
$1,117.29 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Note: This running total takes into account Noisetor’s donations since August 3rd and their 5% contribution to the general fund for fiscal sponsorship.
 
'''*August 3, 2017*'''
 
Noisebridge has $83,545.47 in the bank.
 
_Breakdown:_
$40,220.01 in the general fund, which is just over 8 months of regular expenses.
$30,711.63 for Noisetor
$7,027.73 in the equipment fund
$2,093.81 in the Thomas J. Shutt Memorial Fund
$2,000 in the broadcast fund
$1,117.29 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
Note: This running total takes into account Noisetor’s donations since July 28, 2017, their 5% contribution to the general fund for fiscal sponsorship, and their most recent payment for hosting.
 
The running total for Noisetor is not official and for general reference purposes only. The official total will be calculated manually at least once every two months until we have a more automated process.
 
'''*August 2, 2017*'''
 
Noisebridge has $84,585.91 in the bank.
 
_Breakdown:_
$39,738.70 in the general fund, which is just shy of 8 months of regular expenses.
$32,233.38 for Noisetor
$7,027.73 in the equipment fund
$2,093.81 in the Thomas J. Shutt Memorial Fund
$2,000 in the broadcast fund
$1,117.29 in the laser maintenance fund
$375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits
 
'''*July 31, 2017*'''
 
Noisebridge has $83,933.09 in the bank. Here’s the breakdown of that money: $32,233.38 for Noisetor, $1,117.29 in the laser maintenance fund, $2,093.81 in the Thomas J. Shutt Memorial Fund, $7,139 for the equipment fund, $2,000 for the broadcast fund, $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits, leaving around $38,974.61 for the general fund, which is nearly 8 months of regular expenses. August rent was paid.
 
</div></div>
 
= Bookkeeping =
 
It's important for Noisebridge to keep accurate financial records, and report them publicly and regularly, to give confidence to donors. It's also important to reimburse community members from the appropriate fund as soon as possible when they make a valid reimbursement request, ideally within 3 days.
 
Cash collected from the space for deposit in the bank should be counted, photographed, and reported in #finance-wg on Slack, for transparency and logging. You should identify the source of the cash (which cash box?) and where the cash is going. If the cash is going to an earmarked fund, rather than the general fund, record that in your running financial totals immediately. Don't count cash, do reimbursements, or make any other financial transfer if you don't have enough time to update your running totals. You are bound to forget, and it's too much mental burden to try to remember every little detail. Write it down, then forget.


=== Committed So Far ===
Learn double entry bookkeeping. Use whatever system makes the most sense for you. Maybe that's a spreadsheet, or maybe it's a .txt file. Keep it simple. It's for your own purposes of creating financial reports to post to this wiki page. It doesn't need to be a complicated SaaS solution, unless you have a specific purpose in mind for that software, and are willing to put the extra time in to make the solution work.


We have collected the following money:
Noisebridge has a wide variety of income sources and expenses. It might be easier to use .txt files than a pre-built SaaS solution. The author of this piece (John) used .txt files almost exclusively, because it was easier.


* $221 at meeting, held by Mitch Altman
If someone wants to donate money for a specific, earmarked fund, create that fund without question. The treasurer is the executor of Noisebridge funds, not the decider of which funds should exist.


Total in hand: $221
The general fund pays for rent, utilities, regulatory fees (like tax filing fees, permit fees, etc.), revenue-generating items like t-shirts, stickers, snacks, and drinks, and critical sanitary consumables like cleaning supplies, toilet paper, paper towels, and tampons. Guard the general fund with your life. Don't worry if it seems to be piling up money. It is Noisebridge's cushion against major financial shocks.


We have the following pledges:
If the general fund dips below 10 months of regular expenses, be worried. If it dips below 4 months of regular expenses, panic.


* [[DavidMolnar]] up to $150/mo and $1500 start-up
{{ManualPage}}
* [[User:Arcanology | Al Billings]] up to $150/mo and $500 start-up.
* [[User:Matt | Matt]] up to $100/mo and $500 start-up.
* [[User:Adi | adi]] up to $500/mo for 6 months, $300/mo ongoing, and $1000 start-up.
* [[User:Ioerror| JakeAppelbaum]] up to $500/mo for 6 months, $300/mo ongoing, and $1000 start-up.
* [[NateLawson]] at least $100/mo and $500 start-up
* [[User:Marc | marc]] up to $250/mo and $500 start-up
Total pledged: $1750/mo, $5500 start-up

Latest revision as of 21:09, 6 February 2024

Noisebridge | About | Visit | 272 | Manual | Contact | Guilds | Resources | Events | Projects | 5MoF | Meetings | Donate | (Edit)
Manual | Visitors | Participation | Excellence | Do-ocracy | Consensus | Standards | Outreach | Operations | Cleaning | (Edit) | Category
Operations | Safety | Secretariat | Board | Housekeeping | Access | SecWG | Finances | Utilities | Mailbox | Bylaws | Roles | Edit
Finances | Treasury | Electricity | Annual Report | Edit
Noisebridge needs money to run. Quite a lot, actually. Its about $11,649.30/mo.
OUTDATED: This page's contents are outdated and need some edits by maintainers or maybe you. Edit

Click here for info on how to pay your Membership Dues.

Monthly Expenses and Dues (Last Updated: 2024-02-01)

Typical monthly amount Expense category Notes
$10,129.58 Rent Increases 3% annually, stands in 2024 at $10,129.58 (from 2023 at $9,834.54, from 2022 at $9,548.10, from ...$9,300...(?)..., $9000 in 2021). This has increased from $6500 before the move and $3960 several years ago
$700 Club Mate Purchased in bulk and made available for donation in the space, self-supporting
$900 Other snacks and drinks Purchased in bulk and made available for donation in the space, self-supporting
$550 PG&E Electric Utility Watch our power usage in real time here: https://grafana.noisebridge.net/d/MzEBCziik/power
$235.35 Accounting Mostly CPA fees for dealing with the state
$547.69 Garbage & Recycling Twice weekly pickup is more expensive
$189.29 Printing T-shirts and stickers
$208.00 Insurance An annual expense (currently ~$2500/year)
$75 Internet Monkeybrains
$150 Water SFPUC
$40.33 Misc PO box, misc 2169 repair supplies

Financial Reports

2022

2022

Financial Report - October 3, 2022

Paypal Last 30 days: - In $2,269.26 - Out $4,106.04

Estimated $728 / month in Patreon

TBA from Stripe


2021

2021

Financial reports are updated here and shared during meetings as well.

Financial Report - Jan 4, 2021

  • Cash: 309,106.45
  • Crypto: 148,740.48
  • Total: 457,846.93
  • Fund Allocations:
    • Building Improvement:?
    • Accessibility Improvement (>20% of building improvement):?
  • Equipment:?

EXPENSES

  • Recent consensed expenditures:
    • Laser Cutter Fume Hood:
  • Recent member expenditures to reimburse:
    • $250: COVID masks & tests for the space, bought by Liz.

INCOME

  • Interest-bearing accounts update: Plan is to move 10-20K at first and then more into BlockFi for $8-9K per year interest.

Financial Report - Dec 7, 2021 Being updated. As of 2021 11 16:

  • Cash: $325,736.19
  • Crypto: $145,016.08
  • Total: $470,752.27

Some Bitcoin remains left in the Noisetor fund that can be given back to us when we figure out how much it was.

We want to put some of our funds in an interest bearing ETF or something to produce rent-paying income.


2021 and before

2021 and before

Financial reports August 2018-Dec 2021

Reports were made in meetings and could be gathered here again from those archives.


Financial Report - July 10, 2018

Noisebridge has $92,658.03 in the bank.

_Breakdown:_

$64,519.34 in the General Fund

$8,732.66 for Noisetor (SEE NOISETOR NOTE)

$5,351.38 in the Equipment Fund

$3,271.28 in the Laser Maintenance Fund

$200 in the Accessibility Fund

$10,177.45 in the Elevator Repair Fund

$358.92 in the Sewing Fund

$47 in the Electronics Fund

0.1626 BTC in the HODL Fund


Notes:

We renewed our lease through August 2019!

Noisetor Note: noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0


Financial Report - June 24, 2018

Noisebridge has $94,694.45 in the bank.

_Breakdown:_

$79,679.5 in the General Fund

$10,704.66 for Noisetor (SEE NOISETOR NOTE)

$437.64 in the Equipment Fund

$3,094.28 in the Laser Maintenance Fund

$200 in the Accessibility Fund

$177.45 in the Elevator Repair Fund

$358.92 in the Sewing Fund

$42 in the Electronics Fund

0.1626 BTC in the HODL Fund


Notes:

The equipment fund is nearly exhausted, but there is a consensus proposal to refill it with $5,000 from the general fund. It was a huge success and should probably be refilled, in the treasurer's opinion. https://www.noisebridge.net/wiki/Equipment_fund

The snack program is gradually being automated.

We signed a lease renewal through August 2019, but are waiting on the landlord's signature. Our rent will go up to $6,500 per month, and we will be responsible for up to $10,000 in elevator repair costs per year, with cost-splitting with the landlord after that.

We paid Scandiuzzi Krebs $2,000 for delivery of the discovery document.


Financial Report - May 29, 2018

Noisebridge has $100,161.75 in the bank.

_Breakdown:_

$81,920.98 in the general fund

$12,278.66 for Noisetor (SEE NOISETOR NOTE)

$2,432.14 in the equipment fund

$2,791.28 in the laser maintenance fund

$200 in the Accessibility Fund

$179.77 in the Elevator Repair Fund

$358.92 in the Sewing Fund

0.1626 BTC in the HODL Fund

Notes:

The broadcast fund was exhausted. Great work everyone! It helped fund NGALAC, a new USB conference microphone, a new projector, coax cables, and A/V and lighting equipment for the 10th Anniversary Party which is still useful for other events.

We passed $100,000 in the bank, which is 1.4% of the way to our goal of $7,000,000. We also passed $80,000 in the general fund for the first time, not counting the HODL Fund, which belongs to the general fund but has wildly fluctuating prices that are not worth recording until we sell our crypto.

The fridge has snacks and drinks now. We seem to be getting enough in donations to cover costs, but not much extra for the general fund. Please donate when you take drinks and snacks from the fridge so that we can continue to keep Noisebridge stocked!

We've brought in $13,151.63 so far this month, so my estimate for the month as a whole is $13,500. This is $6,500 shy of our monthly goal of $20,000 per month.

Noisetor Note: noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0


Financial Report - May 7, 2018

Noisebridge has $97,722.91 in the bank.

Breakdown:

$77,956 in the general fund

$12,826.66 for Noisetor (SEE NOISETOR NOTE)

$3,075.07 in the equipment fund

$392.21 in the broadcast fund

$2,791.28 in the laser maintenance fund

$200 in the Accessibility Fund

$179.77 in the Elevator Repair Fund

$301.92 in the Sewing Fund

Notes: Our regular recurring income looks like $12,700 per month, based on April. That's a big jump! We need to get to $20,000 to be sustainable.

We briefly passed $100,000 in the bank for the first time on April 25th, and again early in May. We dropped back down with spending on food, drinks, t-shirts, stickers, etc. Investments for the future!

I think we should hit $100 in profit per day from food and drinks alone. We'll see!

We paid our rent for May, and paid Scandiuzzi Krebs $2,000 for the first installment for their discovery document. They're professional fundraisers who will help us develop a strategy to get grants and more recurring donations.

We've begun purchasing snacks and drinks in bulk for the space, available for suggested donations. We want to buy another pallet of Club Mate soon. We put in an order for more stickers and t-shirts, which should hopefully arrive in time for Maker Faire.

Noisetor Note: noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0


Financial Report - April 10, 2018

Noisebridge has $94,512.02 in the bank.

Breakdown:

$73,091.11 in the general fund

$14,798.66 for Noisetor (SEE NOISETOR NOTE)

$3,075.07 in the equipment fund

$392.21 in the broadcast fund

$2,473.28 in the laser maintenance fund

$200 in the Accessibility Fund

$179.77 in the Elevator Repair Fund

$301.92 in the Sewing Fund

Notes: The NGALAC payments have been taken out of the bank account now, which is reflected in the lower total since the 7th. Noisetor paid $1,547 for hosting yesterday.

Noisetor Note: noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0

Financial Report - April 7, 2018

Noisebridge has $96,221.55 in the bank.

Breakdown: $73,226.64 in the general fund

$16,372.66 for Noisetor (SEE NOISETOR NOTE)

$3,075.07 in the equipment fund

$392.21 in the broadcast fund

$2,473.28 in the laser maintenance fund

$200 in the Accessibility Fund

$179.77 in the Elevator Repair Fund

$301.92 in the Sewing Fund

Notes:

Noisetor Note: noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0

Financial Report - March 28, 2018

Noisebridge has $88,534.41 in the bank.

_Breakdown:_ $64,986.18 in the general fund, which about the same as last month's benchmark, after correcting for the Club Mate purchase $15,872.66 for Noisetor (SEE NOISETOR NOTE) $3,825.70 in the equipment fund $764.82 in the broadcast fund $2,473.28 in the laser maintenance fund $200 in the Accessibility Fund $179.77 in the Elevator Repair Fund $232 in the Sewing Fund

Notes:

We have paid our rent for April. We spent $1,965.79 on a pallet of Club Mate, which should make back a significant profit over time.

Noisetor Note: noisetor.net/finances is still down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0


Financial Report - February 28, 2018

Noisebridge has $90,445.97 in the bank.

_Breakdown:_ $66,835.74 in the general fund, which is over 10 months of critical expenses. (SEE NOISETOR NOTE) $16,270.66 for Noisetor (SEE NOISETOR NOTE) $3,825.70 in the equipment fund $764.82 in the broadcast fund $2,137.28 in the laser maintenance fund $200 in the Accessibility Fund $179.77 in the Elevator Repair Fund $232 in the Sewing Fund

Notes:

We have paid our rent for March.

The Thomas J. Shutt Memorial Foundation has been registered as an independent nonprofit in Pennsylvania and obtained independent 501(c)(3) nonprofit status. Now that its status is confirmed and it has an independent checking account, I have transferred its funds from Noisebridge to the new organization. I confirmed the deposit is complete, so it will no longer be in the financial reports. Our first grant will be a small competitive scholarship given to a senior graduating from Thomas’ high school this spring with an interest in creative writing.

Circuit Hacking Mondays has also been removed from the financial reports since the reimbursements have been made. I'm no longer tracking the Roguelike Celebration as a placeholder since I don't believe there is any more action there. Everything is rolled into the general fund.

Looks like noisetor.net/finances is down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0


Financial Report - January 12, 2018

Noisebridge has $86,379.08 in the bank.

_Breakdown:_ $43,957.03 in the general fund, which is over 7 months of critical expenses. (SEE NOISETOR NOTE) $20,364.66 for Noisetor (SEE NOISETOR NOTE) $4,498.74 in the equipment fund $3,021.64 in the Thomas J. Shutt Memorial Foundation $1,412.96 in the broadcast fund $2,137.28 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits $200 in the Accessibility Fund $179.77 in the Elevator Repair Fund $232 in the Sewing Fund $XXX in the Roguelike Celebration fund (placeholder—all roguelike moneys treated as general fund until we reconcile numbers)

Notes:

The Thomas J. Shutt Memorial Foundation has been registered as an independent nonprofit in Pennsylvania and obtained independent 501(c)(3) nonprofit status. Now that its status is confirmed and it has an independent checking account, I will be transferring its funds from Noisebridge to the new organization. Our first grant will be a small competitive scholarship given to a senior graduating from Thomas’ high school this spring with an interest in creative writing.

@patrickod looks like noisetor.net/finances is down, so I can’t calculate Noisetor’s recent revenue, only expenses. The total in this report is therefore lower than the real total. The most recent Noisetor donation I have recorded in my notes is from October 9, 2017, so any donations past that date have not been included in my calculations here.

The sewing fund was seeded by a donation from Vice for shooting a documentary interview in our space. It’s always existed, but is being tracked in the financial report for the first time after a reminder from the sewing crew.

What’s up with the Roguelike Celebration? I haven’t heard from anyone involved in that for quite some time.

The laser maintenance fund revenue and expenses are being tracked here: https://docs.google.com/spreadsheets/d/1c3LHJ4RYClrEC-8m4VBMEjJU_KorokSuVbW3CiaB84A/edit#gid=0

Financial Report - November 08, 2017

Noisebridge has $80,315.65 in the bank.

_Breakdown:_ $42,364.28 in the general fund, which is just over 7 months of critical expenses. $26,092.66 for Noisetor $5,622.15 in the equipment fund $2,947.48 in the Thomas J. Shutt Memorial Foundation $1,412.96 in the broadcast fund $1121.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits $200 in the Accessibility Fund $179.77 in the Elevator Repair Fund $XXX in the Roguelike Celebration fund (placeholder—all roguelike moneys treated as general fund until we reconcile numbers)

Notes:

We’ve paid our rent for November. Our lease is up at the end of August 2018, and not getting renewed. We probably need to raise a bunch of money to move somewhere else.

Some major general fund purchases: We paid to renew our PO box ($490) and our board directors insurance ($1,009). We also paid a $50 fine to the state of California for some paperwork snafu.

This running total takes into account Noisetor’s donations since October 5 and their 5% contribution to the general fund for fiscal sponsorship, as well as any hosting payments since then.

Royalty payments were added to the Thomas J. Shutt Memorial Foundation, and $125 was spent to file articles of incorporation for an independent nonprofit registered in the state Pennsylvania. Those papers were accepted, so we’re getting an EIN and applying for a 501(c)(3) federal tax exemption.

$358 in cash donations were added to the laser maintenance fund.

The Elevator Repair Fund was created and seeded with $200 by consensus. Some call button light replacements were ordered with a matching grant from the Equipment Fund.

The Accessibility Fund was created and seeded with $200 by a city requirement to spend an additional 20% of the cost of any new construction on accessibility improvements. These funds will be allocated by recommendation of the accessibility working group (TBD), which will prioritize the voices of people who are most affected by accessibility problems with the space.

The Roguelike Celebration has spent $2,062.50 on socks and $531 on metal pins. This event used to be hosted at Noisebridge and still raises money through Noisebridge’s financial infrastructure in exchange for a big donation. We will need to account for all roguelike income and expenses at some point; right now it’s all clumped into the general fund.

We have a $1,737 payment to Jakprints on October 26, possibly for stickers and t-shirts, but maybe for the Roguelike Celebration. I think this is our usual printer for t-shirts. @patrickod or @maltman23 may be able to confirm if these printing costs are for Noisebridge (general fund) or the Roguelike Celebration (which will be accounted for separately).

One caveat about the numbers in this report: It’s possible that Noisetor revenue since October 9 is missing, and their regularly scheduled hosting payment didn’t go through. If some revenue is reallocated to Noisetor, that would decrease the general fund total and increase the Noisetor total, without changing our overall bank balance. When their hosting payment goes through, that will decrease the Noisetor total and our overall bank balance by $1,547.

Financial Report - October 05, 2017

Noisebridge has $83,299.38 in the bank.

_Breakdown:_ $45,058.43 in the general fund, which is about 7-1/2 months of critical expenses. $26,822.04 for Noisetor $5,830.12 in the equipment fund $3,037.48 in the Thomas J. Shutt Memorial Foundation $1,412.96 in the broadcast fund $763.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits $XXX in the Roguelike Celebration fund (placeholder—all roguelike moneys treated as general fund until we reconcile numbers)

Notes:

“Critical expenses” include rent, utilities, Internet, trash collection, insurance, accounting fees, legal fees, bank fees, and state business registration fees, but does not include drink purchases, t-shirt or sticker printing, or payments for repairs and consumables. Critical expenses add up to around $6,000 per month.

This running total takes into account Noisetor’s donations since October 2 and their 5% contribution to the general fund for fiscal sponsorship, as well as their most recent payment for hosting.

$439.53 in book royalties were added to the Thomas J. Shutt Memorial Foundation.

Some equipment fund money got spent on guitars, audio mixing rack infrastructure, and PS4 controller.

Eventbrite is starting to send us money for the next Roguelike Celebration, which we’re fiscally sponsoring again this year. They’ll be making a 5% donation of their revenue to Noisebridge’s general fund, which they estimate will be around $500, but that may be higher or lower. If they have a surplus when it’s all said and done, we’ll keep it in the bank as the “Roguelike Celebration fund,” for use at the next event. All of the expenses and revenue will be forwarded to treasurer@noisebridge.net for me to crunch the numbers. Until I actually crunch those numbers, though, I’m going to just treat all suspected Roguelike revenue (like mysterious Eventbrite deposits) as “general fund” for the purposes of these financial reports.

Financial Report - October 02, 2017

Noisebridge has $83,145.56 in the bank.

_Breakdown:_ $43,725.28 in the general fund, which is about nearly 9 months of regular expenses. $28,348.54 for Noisetor $5,922.48 in the equipment fund $2,597.95 in the Thomas J. Shutt Memorial Foundation $1,412.96 in the broadcast fund $763.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since September 19th and their 5% contribution to the general fund for fiscal sponsorship. $288 was added to the laser maintenance fund from the laser maintenance cash donation box.

By my accounting, we have 37 dues-paying members and philanthropists kicking in $2,331.80 each month. It’s possible more people are paying dues in cash, which is harder to trace. I’m following up individually with some people. We have only 14 members who I know to be current on their dues, 2 members on hiatus, and 13 members who may or may not be paying dues or on hiatus but aren’t paying dues with the email address I have on file. We have 23 philanthropists I know to be currently paying dues.

Financial Report - September 28, 2017

Noisebridge has $81,642.30 in the bank.

_Breakdown:_ $42,552 in the general fund, which is about 8-1/2 months of regular expenses. $28,305.79 for Noisetor $5,922.48 in the equipment fund $2,597.95 in the Thomas J. Shutt Memorial Foundation $1,412.96 in the broadcast fund $475.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since September 19th and their 5% contribution to the general fund for fiscal sponsorship.

We recently spent $379.74 from the equipment fund and $379.73 from the project-specific donations to the general fund to purchase a MakerBot Ultimate 3D Printer. There is currently a fundraiser for a Prusa I3.

We just paid our rent for October, so our new post-rent baseline is $42,552. Our previous baseline (September 1st) was $40,054.28, which means that the general fund grew by nearly $2,000 this month.

That gain is even more impressive considering we took a dip of $2,500 to buy all of that Club Mate near the beginning of the month and still have about 2/5 of it left.

The expected return on the remaining Club Mate is about $1,200-$1,300.

So if we count our chickens before they hatch, our general fund grew by $3,200 - $3,300 this month.

Financial Report - September 19, 2017

Noisebridge has $84,761.46 in the bank.

_Breakdown:_ $45,343.19 in the general fund, which is just over nine months of regular expenses. $28,220.29 for Noisetor $6,336.72 in the equipment fund $2,597.95 in the Thomas J. Shutt Memorial Foundation $1,412.96 in the broadcast fund $475.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since September 16th and their 5% contribution to the general fund for fiscal sponsorship.

Financial Report - September 16, 2017 - Including Breakdown of #NB10!

Noisebridge has $84,486.38 in the bank.

_Breakdown:_ $45,115.61 in the general fund, which is just over nine months of regular expenses. $28,172.79 for Noisetor $6,336.72 in the equipment fund $2,597.95 in the Thomas J. Shutt Memorial Fund $1,412.96 in the broadcast fund $475.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since September 12th and their 5% contribution to the general fund for fiscal sponsorship. It also takes into account new royalty payments to Thomas’ foundation.

We got another big deposit ($1,037.53) into our checking account from Eventbrite. We don’t know why they keep giving us money, but it’s great!

We spent $587.04 from the broadcast fund for A/V, staging, and lighting equipment for the Noisebridge 10th Anniversary Exhibition & Ball (#NB10). Each of the five performers for #NB10 were paid $200 from door and drinks donations, for a total of $1,000. We made several reimbursements from the equipment fund as well related to #NB10. Drinks and other remaining expenses were paid for out of the general fund. The event was extremely net revenue positive for the space.

Miscellaneous #NB10 expenses are described here: https://noisebridge.net/wiki/NB10-Misc-Expenses-Tally

Reimbursed drink expenses were $929.96, mostly reflected in totals from previous financial reports. Total expenses from the event add up to $3,639.24, not counting Club Mate consumed. The bartenders estimated 5 boxes, or 100 bottles, of Club Mate were consumed, previously purchased with general fund money at an estimated total cost of $315. $587.04 of that came from the broadcast fund. $638.01 of that came from the equipment fund. $2,729.19 came from the general fund, inclusive of the estimated cost of Club Mate consumed.

Our total revenue over the long weekend was $4,988.60. Subtracting expenses that were reimbursed from the general fund, the general fund increased by $2,259.41 over the weekend. Subtracting all expenses, our overall total accounts increased by $1,034.36. But spending money from the equipment fund and broadcast fund is a good thing! That money is meant to be spent.

(Note: Because this takes into account the estimated cost of Club Mate consumed, technically our cash accounts increased by $1,359.36, and the cash in our general fund increased by $2,574.41. But I think the cost of Club Mate should be included in the accounting for the event, the same way we deducted the cost of purchasing alcohol. The fact that Club Mate was pre-purchased in bulk is immaterial for our purposes of analyzing the event.)

Financial Report - September 12, 2017

Noisebridge has $84,486.38 in the bank.

_Breakdown:_ $42,965.56 in the general fund, which is just under 9 months of regular expenses. $28,172.79 for Noisetor $6,974.73 in the equipment fund $2,522.95 in the Thomas J. Shutt Memorial Foundation $2,000 in the broadcast fund $1,000 to reimburse performers at #NB10 $475.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since September 6th, their 5% contribution to the general fund for fiscal sponsorship, their subscription payment for their second hosting set-up, and a bunch of little one-off purchases and fees.

Financial Report - September 6, 2017

Noisebridge has $79,618.40 in the bank.

_Breakdown:_ $38,601.54 in the general fund, which is under 8 months of regular expenses. $28,668.83 for Noisetor $6,974.73 in the equipment fund $2,522.95 in the Thomas J. Shutt Memorial Fund $2,000 in the broadcast fund $475.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

The general fund is below its typical level because of thousands of dollars of reimbursements for Club Mate, alcohol, and t-shirts for the Noisebridge 10th Anniversary Exhibition & Ball. Expect that to flood back in over the weekend.

This running total takes into account Noisetor’s donations since September 1st, their 5% contribution to the general fund for fiscal sponsorship, and their recent $841.20 purchase of a server. It also includes several reimbursements for items available for donation during NB10:

$404.16 to Ruth for the purchase of Bulleit and beer $460.80 to Jarrod for the purchase of custom t-shirts

This total does not separate out project-specific donations for the new 3D printer, but those donations are being recorded appropriately by donate.noisebridge.net. When the project hits the magic number, we will direct money from the general fund and a matching grant from the equipment fund to purchase the new 3D printer. Financial Report - September 1, 2017

Noisebridge has $81,810.10 in the bank.

_Breakdown:_ $40,054.28 in the general fund, which is just over 8 months of regular expenses. $29,457.78 for Noisetor $6,974.73 in the equipment fund $2,472.95 in the Thomas J. Shutt Memorial Fund $2,000 in the broadcast fund $475.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since August 22nd, their 5% contribution to the general fund for fiscal sponsorship, and their most recent payment for hosting. We have paid our rent for September.

Financial Report - August 22, 2017

Noisebridge has $84,809.04 in the bank.

_Breakdown:_ $41,598.87 in the general fund, which is over 8 months of regular expenses. $30,946.28 for Noisetor $6,974.73 in the equipment fund $2,438.81 in the Thomas J. Shutt Memorial Fund $2,000 in the broadcast fund $475.35 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since August 17th and their 5% contribution to the general fund for fiscal sponsorship.

Today we reimbursed Mitch $2,500 for the purchase of a pallet of Club Mate for the space, which will be available to everyone at the regular $4/bottle donation rate. The expected delta between donation revenue and cost of purchase is around $700 for the pallet. We also reimbursed Lady Red $53 from the equipment fund for the purchase of a dress form for the sewing area.

We recently got a $1,956.49 deposit in our checking account from Eventbrite, and your treasurer does not know why. If anyone knows why, let him know for the record.

Financial Report - August 17, 2017

Noisebridge has $86,771.69 in the bank.

_Breakdown:_ $43,903 in the general fund, which is nearly 9 months of regular expenses. $30,884.53 for Noisetor $7,027.73 in the equipment fund $2,438.81 in the Thomas J. Shutt Memorial Fund $2,000 in the broadcast fund $142.62 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Notes:

This running total takes into account Noisetor’s donations since August 8th and their 5% contribution to the general fund for fiscal sponsorship.

Today we reimbursed the laser working group $1,205.67 from the laser maintenance fund for purchases of wood and cardboard.

Financial Report - August 8, 2017

Noisebridge has $84,008.11 in the bank.

_Breakdown:_ $40,633.25 in the general fund, which is just over 8 months of regular expenses. $30,761.03 for Noisetor $7,027.73 in the equipment fund $2,093.81 in the Thomas J. Shutt Memorial Fund $2,000 in the broadcast fund $1,117.29 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Note: This running total takes into account Noisetor’s donations since August 3rd and their 5% contribution to the general fund for fiscal sponsorship.

*August 3, 2017*

Noisebridge has $83,545.47 in the bank.

_Breakdown:_ $40,220.01 in the general fund, which is just over 8 months of regular expenses. $30,711.63 for Noisetor $7,027.73 in the equipment fund $2,093.81 in the Thomas J. Shutt Memorial Fund $2,000 in the broadcast fund $1,117.29 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

Note: This running total takes into account Noisetor’s donations since July 28, 2017, their 5% contribution to the general fund for fiscal sponsorship, and their most recent payment for hosting.

The running total for Noisetor is not official and for general reference purposes only. The official total will be calculated manually at least once every two months until we have a more automated process.

*August 2, 2017*

Noisebridge has $84,585.91 in the bank.

_Breakdown:_ $39,738.70 in the general fund, which is just shy of 8 months of regular expenses. $32,233.38 for Noisetor $7,027.73 in the equipment fund $2,093.81 in the Thomas J. Shutt Memorial Fund $2,000 in the broadcast fund $1,117.29 in the laser maintenance fund $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits

*July 31, 2017*

Noisebridge has $83,933.09 in the bank. Here’s the breakdown of that money: $32,233.38 for Noisetor, $1,117.29 in the laser maintenance fund, $2,093.81 in the Thomas J. Shutt Memorial Fund, $7,139 for the equipment fund, $2,000 for the broadcast fund, $375 from Friends of the Public Library to reimburse Circuit Hacking Mondays for kits, leaving around $38,974.61 for the general fund, which is nearly 8 months of regular expenses. August rent was paid.

Bookkeeping

It's important for Noisebridge to keep accurate financial records, and report them publicly and regularly, to give confidence to donors. It's also important to reimburse community members from the appropriate fund as soon as possible when they make a valid reimbursement request, ideally within 3 days.

Cash collected from the space for deposit in the bank should be counted, photographed, and reported in #finance-wg on Slack, for transparency and logging. You should identify the source of the cash (which cash box?) and where the cash is going. If the cash is going to an earmarked fund, rather than the general fund, record that in your running financial totals immediately. Don't count cash, do reimbursements, or make any other financial transfer if you don't have enough time to update your running totals. You are bound to forget, and it's too much mental burden to try to remember every little detail. Write it down, then forget.

Learn double entry bookkeeping. Use whatever system makes the most sense for you. Maybe that's a spreadsheet, or maybe it's a .txt file. Keep it simple. It's for your own purposes of creating financial reports to post to this wiki page. It doesn't need to be a complicated SaaS solution, unless you have a specific purpose in mind for that software, and are willing to put the extra time in to make the solution work.

Noisebridge has a wide variety of income sources and expenses. It might be easier to use .txt files than a pre-built SaaS solution. The author of this piece (John) used .txt files almost exclusively, because it was easier.

If someone wants to donate money for a specific, earmarked fund, create that fund without question. The treasurer is the executor of Noisebridge funds, not the decider of which funds should exist.

The general fund pays for rent, utilities, regulatory fees (like tax filing fees, permit fees, etc.), revenue-generating items like t-shirts, stickers, snacks, and drinks, and critical sanitary consumables like cleaning supplies, toilet paper, paper towels, and tampons. Guard the general fund with your life. Don't worry if it seems to be piling up money. It is Noisebridge's cushion against major financial shocks.

If the general fund dips below 10 months of regular expenses, be worried. If it dips below 4 months of regular expenses, panic.


Noisebridge | About | Visit | 272 | Manual | Contact | Guilds | Resources | Events | Projects | 5MoF | Meetings | Donate | (Edit)
Manual | Visitors | Participation | Excellence | Do-ocracy | Consensus | Standards | Outreach | Operations | Cleaning | (Edit) | Category