This document was archived on 8/8/2023. The new rolling agenda is HERE
Jul 25 at 8:19 AM Slack motion channel
Motion to approve Senior Project for Riley Shear. Two videos, one on JY rigging and sailing, and one on Toura and Venture rigging, both emphasizing the differences between them and Quests. The JY video will also talk about banging the hulls on docking.
Yeah
██████████████████████████████ | 100% (12)
@Mariya - she/her, @Ted DeBonis, @Camille, @Birk, @Christina, @Sofi, @Peter, @min, @Nicho, @Memo, @Ryan A, @James Clarkson
Total votes: 12
July 13, 2023 (Zoom) Excomm meeting to resolve Curt Lanyi and Ming Hua incident:
Met on Zoom. Present: Mariya, John B, Sofien, Randi, Ted DeBonis, Birk, Min, David G, Memo (first part), Ryan, James C.
Agenda: https://docs.google.com/document/d/19WvUEQp4Qm3Z1nWqHsIX13hcN_oEwFOweAzG7cTmFY8/edit?usp=sharing
Incident report: https://docs.google.com/document/d/1__A6FZ5cBoXRCZlI-uO7zeZBSLFY0-rm9f1cO5R3Xjc/edit?usp=sharing
Resolution noted in incident report. Excomm will follow up by proposing solution to both members, and continue with disciplinary hearing if they request otherwise or dispute resolution.
Briefly discussed sexual harassment and de-escaltion training for Excomm. We are requiring SH trainings for excom. Mariya is working on a list of trainings and a welcome message to new excom members informing them of requirement. De-escalation trainings are recommended but optional, voluntary and self-reported. Mariya also has started a list of trainings for this, too. Camille will create a link to self-reporting form for excom members.
June 24, 2023 - Slack Motion channel
Motion to drop Sections L1.7 and M.1.7 from the ORs
Section L.1.7 of the ORs
All new Senior Skippers are required to have a CA Boater Card to obtain the rating. All current Senior Skippers are required to have a CA Boater Card to use CSC keelboats according to the age requirements in California Harbors and Navigation Code Section 678.11(b).
Section M.1.7 of the ORs
All new Cruising Skippers are required to have a CA Boater Card to obtain the rating. All current Cruising Skippers are required to have a CA Boater Card to use CSC keelboats according to the age requirements in California Harbors and Navigation Code Section 678.11(b).
██████████████████████████████ | 100% (9)
@Mariya - she/her, @James Clarkson, @George Posner, @Christina, @Sofi, @Marco Falcioni, @Peter, @Ryan A, @Nicho
Total Votes: 9
June 22, 2023 - Slack Motion channel
Motion to approve Yiheng Xie's senior rating
██████████████████████████████ | 100%
@Peter, @Nicho, @Sofi, @Mariya - she/her, @Marco Falcioni, @Christina, @John Bongiovanni, @James Clarkson, @George Posner, @Ryan A, @min
Total Votes: 11
June 10, 2023 - Slack Motion channel
Approve Senior Project for David Flores - video on keelboat launch in West Wind (new technique)
██████████████████████████████ | 100%
@Christina, @James Clarkson, @Memo, @Peter, @Mariya - she/her, @min, @Sofi, @Ryan A, @Nicho, @Marco Falcioni, @George Posner
Total Votes: 11
May 23, 2023 - Slack Motion channel:
Motion Change the ORs regarding testing requirements for Novice and Junior Sailor to specify that testing must be done by Dinghy Senior as follows. Section G.3 from
- Administered by: Senior Skipper for Rigging and Novice Sailing test (as part of lesson), online for written test
to
- Administered by: Senior Dinghy Skipper for Rigging and Novice Sailing test (as part of lesson), online for written test
Section H.3 from
- Administered by: Senior Skipper for Rigging and Sailing tests, online for written test
to
- Administered by: Senior Dinghy Skipper for Rigging and Sailing tests, online for written test
Yay
██████████████████████████████ | 100%
@Camille, @Peter, @Sofi, @James Clarkson, @min, @Marco Falcioni, @Jack C, @Mariya - she/her, @Nicho, @Memo, @George Posner, @Ryan A
May 22, 2023 - Slack Motion channel:
Motion to grant James Clarkson, Mark Playsted, Seamus Vanecko, Joshua Leihe, Jennifer Kroon, Dan Z permission to organize dinghy cruises beyond the standard dinghy cruising boundaries for 2023.
Yay
██████████████████████████████ | 100%
@Sofi, @John Bongiovanni, @Peter, @Ryan A, @Marco Falcioni, @Jack C, @Memo, @min, @Nicho, @James Clarkson, @George Posner
May 7, 2023 - Slack motion channel:
Approve Randi Shapiro Sr Windsurfing Project. Update CSC website content related to windsurfing program and submit structured revisions for Novice, Junior, and J+ Written Tests. Implicit in the latter is surfacing the largely implied frameworks for ratings and making them explicit.
Yup
██████████████████████████████ | 100% (13)
@Christina, @min, @Peter, @Sofi, @Birk, @Marco Falcioni, @Camille, @John Bongiovanni, @Mariya - she/her, @Nicho, @Memo, @Ryan A, @George Posner
May 4, 2023 - Slack motion channel:
Motion to approve all of the spending listed in the Treasurer's reports for May 1, 2022 through April 30, 2023 and in the Annual Statement of Financial Condition May 1 2023
Uh huh
██████████████████████████████ | 100% (10)
@Mariya - she/her, @Ryan A, @John Bongiovanni, @Birk, @Sofi, @Marco Falcioni, @Christina, @Nicho, @Memo, @Peter
May 1, 2023 - Slack motion channel:
Motion to waive Senior Dinghy test requirement for Sarah Herbelin to get a Senior Keelboat only rating. She will need to take 2 keelboat tests, the second to be done by a tester named by Excom after she passes the first one.
Yeah
██████████████████████████████ | 100% (10)
@Marco Falcioni, @Mariya - she/her, @Peter, @min, @Ryan A, @Sofi, @Nicho, @George Posner, @Birk, @Memo
Link on Slack to resume:
https://calsailingclub.slack.com/files/U92JHVAUA/F055DHX81LN/sarah_h_2023_boating_resume.pdf?origin_team=T88SLK0DP&origin_channel=GGPBY6Q2V
April 29, 2023 - Slack motion channel:
motion to approve Penny Wieser sr project
hell yea
██████████████████████████████ | 100% (13)
@Marco Falcioni, @Peter, @Mariya - she/her, @George Posner, @Sofi, @John Bongiovanni, @Camille, @James Clarkson, @Christina, @min, @Birk, @Ryan A, @Nicho
Link on Slack to senior project:
https://calsailingclub.slack.com/files/U03S2T6QF0B/F055KF20UTC/senior_project_pw.docx
April 28, 2023 - Slack motion channel:
Motion to adopt Excom statement of intent:
In exceptional cases, Excom may decide to waive the Senior dinghy test requirement for Keelboat Senior and require an additional keelboat test by a different tester, one of the tests to be administered by a tester specified by Excom. Exceptions will be based on the following factors:
- Keelboat instructing experience
- Overall sailing experience
- Commitment to the Club keelboat instruction program.
When an exception is granted, the member will not have Senior Dinghy privileges.
Yeah
██████████████████████████████ | 100% (9)
@Peter, @Sofi, @min, @Mariya - she/her, @Birk, @Ryan A, @Memo, @George Posner, @Nicho
April 11, 2023 - Slack motion channel:
Approve Senior Project for John Freitas and Tim Garcia as Fast Track Co-Coordinators
Yeah
█████████████████████████ | 100% (11)
@Adam Rinder, @Camille, @Sofi + 8
April 11, 2023 - Slack motion channel:
move to approve the Proposed Budget for fiscal year 5/1/2023 through 4/30/2024, and to authorize spending for each of the individual budgets up to the amounts listed
1: Yes
█████████████████████████ | 100% (10)
@Adam Rinder, @Mariya - she/her, @Birk + 7 more
2: No
| 0% (0)
3: Abstain
| 0% (0)
4: Proposed Budget for CSC 5/1/23 - 4/30/24
Proposed FY Budget
Expected Income
Memberships (Regular and windsurf locker) $229,000
DBW reimbursement $45,550
UC Work-Study Reimbursement $25,000
Donations, surplus sales, interest, etc. $6,000
Total Income $305,550
Authorized Spending
Club activities $17,500
Dinghies and rescue skiffs $37,000
Windsurfing $25,000
Keelboats $27,000
Dayleaders $78,000
Clubhouse and Yard $18,000
General Overhead $84,000
Total Spending $286,500
April 7, 2023 - Slack motion channel:
Approve Senior project for Fast Track Coordinators: James Peroulas, Mike Sohn, Olaf Faaland, Jean-Luc Watson
This polly is closed.
Yeah
█████████████████████████ | 100% (11)
@Camille, @Peter, @Nicho + 8 more
Nay
| 0% (0)
Total Votes: 11
April 3, 2023 - Slack motion channel:
Peter Kuhn: Authorize Treasurer to start a money market account?
█████████████████████████ | 100% (10)
@Camille, @Christina, @Sofi + 7 more
Total Votes: 10
March 13, 2023 - Slack motion channel:
Peter Kuhn: Increase dinghy, keelboat, and windsurf budgets to buy equipment this fiscal year that DBW will reimburse us for next year
Yep
█████████████████████████ | 100% (11)
@Sofi, @Nicho, @Christina + 8 more
March 9, 2023 - Slack motion channel:
Peter Kuhn: Motion to increase general overhead budget by $10,000 for the current fiscal year.
Yes
█████████████████████████ | 100% (10)
@Jack C, @George Posner, @Sofi + 7 more
March 1, 2023 - Slack motion channel:
Sofien: Motion to increase the windsurfing budget by $5,000 for the current fiscal year.
Yes
█████████████████████████ | 100% (12)
@Christina, @min, @Peter + 9 more
Motion approved.
Feb 24, 2023 - Slack motion channel:
Approve Advanced Dinghy Coordinator as Senior Project for Giles Hinchliff
Yay
Nay
Abstain
Yay
█████████████████████████ | 100% (12)
@Adam Rinder, @Jack C, @Christina + 9 more
Motion approved.
Feb 4, 2023 - Slack motion channel:
increase keelboat budget by $5k for remaining fiscal year
This polly is closed.
Yay
█████████████████████████ | 100% (12)
@Mariya - she/her, @Nicho, @min + 9 more
Nay
| 0% (0)
Total Votes: 12
Motion approved.
January 8 Excomm meeting 5:00 PM on Zoom
2022
December 11 Excomm meeting 5:00 PM on Zoom
December 6 Excomm meeting 6:00 PM on Zoom
JB: Motion to approve Senior Project for Sara Zimmerman - editor of major revisions to the Dinghy and Keelboat sailing manuals
Voted on Slack : 100%
November 22 Excomm meeting 6:00 PM on Zoom
November 8 Excomm meeting 6:00 PM on Zoom
JB: Motion to Approve Senior Project for Yiheng Xie - Conduct 4 workshops on Junior skills including COB and docking. Workshops will include detailed prework, land drills, and on the water exercises.
Voted on Slack : 100%
October 25 Excomm meeting 6:00 PM on Zoom
JB: Motion to approve 2023 Senior Study Group Coordinator as Senior Project for George Posner
Voted on Slack : 100%
JB: Motion to approve Christian Bauer as Senior Dinghy Sailor. He has met all of the requirements.
Voted on Slack : 100%
October 11 Excomm meeting 6:00 PM on Zoom
BH: Motion to approve Annalise Hoopes as a Dinghy Senior. She has successfully completed all of the senior requirements!
Voted on Zoom, majority of positions present
October 4 Excomm meeting 6:00 PM on Zoom
JB: Motion to approve Senior Project for Lucian Beebe. Organize a program to provide one on one instruction over several weeks to students who are close to Junior but need work on advanced maneuvers.
Voted on Slack : 100%
September 20 Excomm meeting 6:00PM on Zoom
PK: Motion to approve Senior Skipper project for Sarah Herbelin to coordinate grant application to the CA Department of Parks and Recreation, Division of Boating and Waterways, and to approve her appointment as chair of the DBW grant application committee
Voted on Slack : 100%
CH: Motion to approve Lifetime Membership for Deepti Karandur for her service to the club as Youth Ride Chair 2018-2022
Voted on Slack : 100%
CH Motion to approve Lifetime Membership for Caryl Woulfe who served as Women's Sailing Chair the past several years up until 2022 and for her service to the club?
Voted on Slack : 100%
October 25
September 6 Excomm meeting 6:00PM on Zoom
August 23 Excomm meeting 6:00PM on Zoom
August 9 Excomm meeting 6:00PM on Zoom
JB: Approve Senior Project for Christian Bauer - Co-Fast Track Coordinator for August 2022
Voted on Slack : 100%
July 26 Excomm meeting 6:00PM on Zoom
RA: Motion to approve Memo as cruising skipper
Voted on Slack : 100%
AR: Motion to approve Lifetime Membership for Matt Hess who served as Rear Commodore during the 2018-19 season for his service to the club?
Voted on Slack : 100%
July 12 Excomm meeting 6:00PM on Zoom
JB: Proposal to change CSC ORs as follows (Polly motion to follow)
From
M.1. Cruising Skipper Rating
- Required Tests: Sr Skipper, Cruising written test, Standard First Aid Course, 3 qualifying cruises, approval by ExComm based on reports from skippers who administered the qualifying cruises
M.2. Qualifying Cruises
- Candidate must administer at least 3 Lottery Signup Cruises, only one cruise may be in dinghies.
----------------------
To
M.1. Cruising Skipper Rating
- Required Tests: Sr Skipper, Cruising written test, Standard First Aid Course, 3 keelboat qualifying cruises, approval by ExComm based on reports from skippers who administered the qualifying cruises
M.2. Qualifying Cruises
- Candidate must administer at least 3 Lottery Signup Cruises. One dinghy cruise, within the Cruising Dinghy Area, is required to also gain Dinghy Cruising privileges.
Any Senior Skipper who has passed the Cruise Written and has completed at least one supervised cruise with a favorable evaluation since Jan 1, 2021 is exempt from this change. The exemption expires at the end of 2022.
Voted on Slack : 100%
JB: Motion to approve Alan Champion as Dinghy Cruise Skipper based on his considerable dinghy experience before the requirement was in place
Voted on Slack 100%
June 28 Excomm meeting 6:00PM on Zoom
PK Invest $10k in US Treasury I bond?
Voted on Slack 100%
JB: Motion to approve Andy Hacket as Cruise Skipper for Keelboat and Dinghy
Voted on Slack 100%
June 14 Excomm meeting 6:00PM on Zoom
SS: Motion to amend the OR section D 1. By adding “Equipment Inspection” test to the junior windsurfer white card.
Voted on Slack 100%
May 30 Excomm meeting 6:00PM on Zoom
May 16 Excomm meeting 6:00PM on Zoom
JB: Motion to approve Brian Nishi's Senior Project - Fast Track Co-Coordinator
Voted on Slack 100%
SS: Motion to Approve Eric Ams Senior Rationg. Eric completed all the requirements to become a senior windsurfer.
Voted on Slack 100%
JB: Motion to approve Senior Project for 2022 Fast Track Coordinators: Audrey Yen, Madison Jewell, Sven Junkergard, Ahn Bui, Jesse Homchand, Justin Adamson
Voted on Slack 100%
May 2 Excomm meeting 6:00PM on Zoom
April 18 Excomm meeting 6:00PM on Zoom
NW: Motion to approve lifetime membership to Eric Lee for his work on Ex Comm, and his contributions during the reopening, and the windsurfing educational program
Voted on Slack 100%
PK: Motion to adopt following budget and to authorize spending up to the amounts listed in the budget, for the fiscal year 5/1/2022 through 4/30/2023
Voted on Slack 100%
JB: Motion to approve Senior Project for Lisa Dinh: Diversity Outreach Intro to Sailing
Voted on Slack 100%
PK: Increase dinghy budget by $10k to allow making deposit on 2 new dinghies to be delivered next fiscal year and partially reimbursed by DBW ($5k from CSC)
Voted on Slack 100%
April 4 Excomm meeting 6:00PM on Zoom
PK: Motion to Authorize Treasurer to open a business checking account at US Bank and to be the only officer signing on this account
Voted on Slack 100%
MG: Move to increase the authorized spending for keelboats by $10k and for general overhead by $25k
Voted on Slack 100%
March 22 Excomm meeting 6:00PM on Zoom
March 8 Ecomm meeting 6:00PM on Zoom
CH Motion to change potential September Open House dates to 9/18 and 9/11.
Voted on Slack 100%
February 22 Excomm meeting 6:00PM on Zoom
MG Motion to support Diversity Outreach
This program would a) provide statistics to measure the current diversity of the club and b) seek ways to promote diversity at the club. Key activities would be to add survey questions to the current signup page, to report on responses, and to form a committee that can try out educational materials, active outreach, mentoring, and other possible further improvements.
Voted on Slack 100%
February 8 Excomm meeting 6:00PM on Zoom
January 25 Excomm meeting 6:00PM on Zoom
JB Motion to approve Nicole Faghihi's Senior Project - Advanced Dinghy Coordinator 2022
Voted on Slack 100%
January 11 Excomm meeting 6:00PM on Zoom
2021
December 7 Excomm meeting 6:00PM on Zoom
November 23 Excomm meeting 6:00PM on Zoom
Report from camile on weta/dredging/etc.
November 16 Excomm meeting 6:00PM on Zoom
PK Motion to Authorize Treasurer to open a business checking account at Union Bank and to be the only officer signing on this account
- Voted on Slack 100%
CH-P Motion to approve lifetime membership to Carolyn Brown and Tony To for their work on ex comm as well as the countless hours they dedicate to the club.
- Voted on Slack 100%
October 31 Excomm meeting 6:00PM on Zoom
JB Motion to approve Emmi Lee's Senior Project - Senior Study Group Coordinator
- Voted on Slack 100%
October 17 Excomm meeting 6:00PM on Zoom
AR Motion to approve Windsurfing Senior Project Proposal for Alexandre de Chaumont Quitry
- Voted on Slack 100%
October 3 Excomm meeting 6:00PM on Zoom
6:00-6:37 Birk H, John B, Min V., Andy H., Carolyn B., Christina P-H.
Discuss action on serial assault incident
- Ideas suggested:
- Better lighting
- We have lighting, should make it exist.
- Do a survey after sunset.
- Possibly add more solar lighting.
- Suggest a general call for a volunteer to take this on.
- Foghorns in changing rooms
- (min will take care of adding these and putting up a note)
- Security cameras
- Suggestion as a senior project, but also need XS some more careful investigation of how to set it up. Follow up with sofien as he did mention on slack that he could set one up easily.
- DL conflict intervention training
- train dayleaders on how to call for help and prepare them so they can make that call efficiently ( e.g. have the numbers on their phone ready to go).
- Possibly have foghorn or even a siren in the club house.
- Question about pepper spray? General consensus in room is not comfy with it. Possibly ask port captain or survey day leaders. It would have to be made clear that they are not expected to use it, it is just available in case they find it necessary.
- Question: what should be announced & when. Probably should announce along with the changes. Nicho should also coordinate with the person this happened to before we announce anything, and make sure they are o.k. With whatever level of description is added.
September 29 Special Session at 7:00PM on Zoom
7:04-7:10 Birk H, Christina P-H, Min V, Sofien, Nicho W.
- Motion to approve the senior rating of @Nicho. He’s fulfilled all of the requirements including on the water tests on back to back days
- Motion approved
- Discuss when ratings should expire because of membership lapse and whether this should be different for different ratings.
- 5 years for all
- After that a senior with the appropriate rating Dinghy,Keel, Cruising, Windsurfing can sign off.
- John B. will put up proposal on Slack.
September 19 Excomm meeting 6:00PM on Zoom
6:05-6:28 John B, Nick W, Sofien, Andy H, Ryan A, James C, Birk H
- What to do about return members returning after 2 years with expired ratings.
- Ratings suspended pending review (if a member hasn’t been actively sailing)
- Need check off by a senior to resume rating or sign off at a lower level until they are happy.
- JB will write this up and propose.
- What about rating committee:
- Proposal: Rating committee should be keeping committee staffed and make sure that active people are easier to find.
- NW will take on the job of having that conversation.
MG/?? Motion to approve Sr Skipper project for Umair Khokhar: Hold repair clinics to fix all outstanding issues on Quests & Ventures, educate members on boat repair. Voted on Slack 100%
Treasurer’s Report (Slack, in response to John’s meeting info, also in separate post to Slack) move to approve all the spending listed in the Treasurer’s reports from 9/19/21, 9/5/21, 8/22/21, 8/8/21, and 7/25/21.
September 5 Excomm meeting 6:00PM on Zoom
August 22 Excomm meeting 6:00PM on Zoom
- Discuss expiration of ratings
- Discuss ratings committee
August 8 Excomm meeting 6:00PM on Zoom
July 25 Excomm meeting 6:00PM on Zoom
SS/?? Motion to approve Senior Project for Pierre Nedelec: co-coordinate Fast Track week of Aug 30. Voted on Slack 100%
PfS/BH Motion to approve Sr Skipper project for Max Lawall: construct unkeyed switches to replace the key switches on the Whaler rescue skiffs, because the existing key switches fail repeatedly due to keys snapping off inside the switches, causing skiff outages. Voted on Slack 100%.
July 11 Excomm meeting 6:00PM on Zoom
CPH/JC Motion to amend ORs to include kayaking an SUPing to the list of activities that require use of the PFD. 5. Secondary flotation (PFD) must be worn when sailing, windsurfing, kayaking or SUPing. A windsurfer rated Junior or above may use a long-leg wetsuit and windsurf harness without a PFD while windsurfing voted on Slack 100%
JB/MG Motion to amend ORs to require CA Boating Cards for new Senior and Cruise keelboat skippers and for existing Senior and Cruise skippers according to CA age phase-in. Specifics here voted on Slack 100%
AR/?? Motion to approve @Eric Lee as a Senior windsurfer. Eric had successfully completed all of the senior requirements!!! voted on Slack 100%
June 27 Excomm meeting 6:00PM on Zoom
JB/RA Approve Fast Track coordination as Senior Projects for Kevin Corcoran & Brenden Kallaby (July 19), Mike Jones (Aug 9) and Ronan Potage (August 30) voted on Slack 100%
June 13 Excomm meeting 6:00PM on Zoom
JB/MG adopt Reopen Committee for Implementation on June 15 voted on Slack 100%
JB/RA approve Luis Rangel's Senior Project - Fast Track Coordinator week of June 21 voted on Slack 100%
May 30 Excomm meeting 6:00PM on Zoom
CPH/PK Lifetime family membership for Mary and her family voted on Slack 100%
JB/MG adopt Reopen Committee for Implementation on June 15 voted on Slack 100%
May 16 Excomm meeting 6:00PM on Zoom
EL/BH update mask requirements/yard limit requirements based on new CDC guidance voted on Slack 100%
AR/NW approve Eric Lee for meeting the Senior Project requirement for his windsurfing rating. voted on Slack 100%
SS/RA approve Adam Rinder as a Senior windsurfer. Adam successfully fulfilled all the requirements to become a senior windsurfer!!! voted on Slack 100%
EL/JB Remove daily reservation system for CSC equipment. voted on Slack 100%
May 2 Excomm meeting 6:00PM on Zoom
JB/MG Approve Senior Project for Marco Falcioni - Coordinate May 3 Fast Track voted on Slack 100%
PK/MG Approve budget and spending for next fiscal year 5/1/21 - 4/30/22 voted on Slack 100%
April 18 Excomm meeting 6:00PM on Zoom
JB/RA Motion to no longer require the Reopen Procedures Test in order to take lessons and reserve equipment voted on Slack 100%
April 4 Excomm meeting 6:00PM on Zoom
Slack approved
RA/NW to modify covid protocols now that berkeley has entered orange tier voted on Slack 100%
For discussion:
Review current reservation limits and increasing capacity for 2021 season
March 21 Excomm meeting 6:00PM on Zoom
Slack approved:
RA/MG adopt Mark's re-open changes voted on Slack 100%
- allow 2 person non-household non-vaccinated keelboating classified as "outdoor moderate contact sport/recreation" per https://www.cdph.ca.gov/Programs/CID/DCDC/Pages/COVID-19/outdoor-indoor-recreational-sports.aspx and allow club keelboats to be used as such (limit 2 people) subject to the mitigations/recommendations in the above link. Masks required on water.
- allow groups of 2 or more fully vaccinated (per CDC definition - final dose + 2 weeks) to dinghy (or keelboat) sail together - masks not required when on water
JB/EL Approve Camille Antinori as Senior Dinghy Sailor voted on Slack 100%
March 7 Excomm meeting 6:00PM on Zoom
Slack approved:
CB/RA approve senior WS rating for Weisa Kolbein Wang voted on Slack 100%
JB/RA Approve Proposed Reopen Changes starting 3/1 voted on Slack 100%
- Open changing rooms (4)
- Relocate WS booms (Who is asking?)
- Open porta potties
- Allow members to use club wetsuits and foulies - wash/hang after use - no requiring 3 day quarantine but requiring dunking in solution and drying (nor for PFDs)
- Increase yard capacity WS 6-8 & Dinghy 4-6 (to accommodate people in changing rooms)
- Update signage, protocols, website to match changes and announce.
February 21 Excomm meeting 5:30PM on Zoom
RA/NW Bring Andy Hacket on as co-3rd? voted on Slack 100%
February 7 Excomm meeting 6:00PM on Zoom
January 24 Excomm meeting 6:00PM on Zoom
CB/MG Proposed 2021 GMM dates Feb. 21, May 23, Aug 22, Nov 14 voted on Slack 100%
January 10 Excomm meeting 6:00PM on Zoom
AR/RA senior project for Adam Rinder, Eric Ams and Weisa Wang It's a comprehensive project to tackle the sail storage, organization and inventory all at once. For the longest time we had sails stored all over the place and after losing the "shop" as our main storage area we need to build a new home for our sails. voted on Slack 100%
2020
December 27 Excomm meeting 6:00PM on Zoom
December 20 Excomm meeting 6:00PM on Zoom
MG I propose that we do not implement any policy on decoration. If we get a complaint in the future, vice commodore position can have a vote amongst the co's to remove or not if it is deemed offensive (if even number of co's, a tied vote is no action)
MLF Amended version: Propose that we do not implement any formal policy on decoration. If we get a complaint in the future, Vice Commodore position will decide what is appropriate. If Vice Commodores are unable to decide (tie) they will bring the decision to ExComm for vote.
December 13 Excomm meeting 6:00PM on Zoom
November 29 Excomm meeting 6:00PM on Zoom
MLF/RA Motion to approve the ExComm officers as presented in GMM voted on Slack 100%
November 15 Excomm meeting 5:30PM on Zoom
PK/NW Allow one night of dinghy racing in Jr area supervised by First Vice, with DL on duty, and all boats lit by taped on glowsticks and carrying working waterproof flashlights and other USCG-required gear. voted on Slack 100%
November 1 Excom meeting 6:00PM on Zoom
Adam Rinder: Introduction to Professional Background (5-10 mins)
October 18 Excomm meeting 6:00PM Zoom
SS/CB Motion to add Adam Rinder at co-2nd Vice voted on Slack 100%
PK/CB Motion to replace the current budget with the one in the Treasurer's report 10/4/20, and to authorize spending up to the amounts listed for the purposes listed in that budget, copied below. Proposed FY Budget for 5/1/20 to 4/30/21 Expected Income Memberships (Regular and windsurf locker) $107,000 DBW reimbursement $44,000 UC Work-Study Reimbursement $9,000 Donations, surplus sales, interest, etc. $6,000 Total Income $166,000 Authorized Spending Club activities $0 Dinghies and rescue skiffs $30,700 Windsurfing $21,000 Keelboats $9,800 Dayleaders $62,500 Clubhouse and Yard $8,000 General Overhead $55,000 Total Spending $187,000 voted on Slack 100%
October 4 Excomm meeting 6:00PM Zoom
JB/MG Lifetime membership for Mark Elgood voted on Slack 100%
September 20 Excomm meeting 6:00PM Zoom
September 6 Excomm meeting 6:00PM zoom
PK/CPH Lifetime membership for Kevin Corcoran voted on Slack 100%
August 23 GMM meeting 7:00PM zoom
August 23 Excomm meeting 6:30PM zoom
Privacy of names on reservation list and equipment sign outs.
CB/JB Motion to add Birk Huber as co-secretary voted on Slack 100%
MLF/RA Motion to add Nicholas Waton as co-commodore voted on Slack 100%
CB/JB Motion to add Eric Lee as co-rear commodore WS voted on Slack 100%
JB/MG Lifetime membership for JJ voted online 100%
RA/CPH Lifetime membership for Brenden voted online 100%
August 9 Excomm meeting 6:00PM zoom
Disciplinary hearing
Motion to add white card option for 3-day suspension
Motion to nominate Adelaide Cahill and Heather Breaux for Port Captain
July 26 Excomm meeting 6:00PM
July 12 Excomm meeting 6:00PM
MG/JC Motion to add white card option for 7-day suspension voted on Slack 100%
June 28 Excomm meeting 6:00PM
June 14 Excomm meeting 6:00PM
PK/MG reopen the club with the reopening protocol voted on Slack 100%
SS/RA approve Seniors taking boards and dinghies out on closed days with reservations. Must have passed the online reopen test and conform to club procedures for this period. voted on Slack 100%
Treasurer’s Report 6/14/20
As of 6/14/20 we have $80,477 in cash, up $1,462 from last report 5/17/20.
Income 5/18 - 6/14/20 |
|
Regular memberships |
$4,260 |
Donations: Huge Thanks! |
$1,268 |
Windsurf locker memberships |
$783 |
Total Income |
$6,311 |
Spending 5/18 - 6/14/20 |
|
Dinghies-Venture mast |
$1,780 |
Dayleaders: payroll processing |
$50 |
Clubhouse and Yard--DSL service for clubhouse computer, portapotty rental (no cleaning), power switches for windmeter computer |
$102 |
Keelboats--Dr Who haulout |
$1,616 |
City of Berkeley--rent (lease expired, on extension) |
$1,064 |
Credit card processing charge |
$129 |
Communications--change of address, website software subscriptions |
$108 |
Total Spending |
$4,848 |
We’re on an interim budget until we get a better idea of the next stages of reopening. We still have $9,391 to spend on the purchase of two JY15’s on our 2019 DBW grant, and another
$19,995 to spend on our 2020 DBW grant, but will need to revise the budget to accommodate all the purchases.
Budget for Fiscal Year 2020-2021 vs actual 5/1/20 - 6/14/20
Authorized FY Budget |
DBW included |
Actual thru 6/14/20 (12% of FY) |
Percentage of Budget |
DBW remaining |
non-DBW remaining |
|
Expected Income |
$40,424 |
|||||
Memberships (Regular and windsurf locker) |
$130,600 |
$11,931 |
9% |
$118,669 |
||
DBW reimbursement |
$40,424 |
$3,758 |
9% |
$36,666 |
$0 |
|
UC Work-Study Reimbursement |
$18,700 |
$0 |
0% |
$18,700 |
||
Donations, surplus sales, interest, etc. |
$6,000 |
$1,575 |
26% |
$4,425 |
Total Income |
$195,724 |
$40,000 |
$17,264 |
9% |
$36,666 |
$141,794 |
Authorized Spending |
||||||
Club activities |
$11,200 |
$0 |
0% |
$11,200 |
||
Dinghies and rescue skiffs |
$30,700 |
$11,854 |
$1,926 |
6% |
$10,074 |
$18,700 |
Windsurfing |
$35,400 |
$0 |
$175 |
0% |
$0 |
$35,225 |
Keelboats |
$22,000 |
$0 |
$1,926 |
9% |
$20,074 |
|
Dayleaders |
$74,100 |
$50 |
0% |
$74,050 |
||
Clubhouse and Yard |
$10,800 |
$166 |
2% |
$10,634 |
||
General Overhead |
$46,000 |
$10,086 |
$2,486 |
5% |
$10,086 |
$33,429 |
Total Spending |
$230,200 |
$21,940 |
$6,729 |
3% |
$20,160 |
$223,311 |
May 29 GMM meeting 6:00PM @ virtual
May 29 Excomm meeting 5:30PM @ virtual
- Discuss club reopen protocols and timeline
- Discuss adding a waiver for all club participants (US sailing template https://www.sailingscuttlebutt.com/wp-content/uploads/2020/05/Organizational-Liability-and-Release-Waiver-template.pdf)
Motions
PK/MG approve changes to the currently authorized spending for the remainder of this fiscal year, and to approve spending for next year, as shown in the attached Budget Proposal voted on Slack 100%
JB/MG change ORs to correct GPS coordinates of X buoy. Change coordinates in Section I.1 from 37°52.0' N 122°19.08' W to 37° 52.34' N 122° 21.51'W voted on Slack 100%
CB/MG Change the May GMM date from May 17 to May 31 voted on Slack 100%
May 17 Excomm meeting 6PM @ virtual
May 3 Excomm meeting 6PM @ virtual
April 19 Excomm meeting 6PM @ virtual
- Discuss membership status of Josh and Dmitry
April 5 Excomm meeting 6PM @ virtual
March 22 Excomm meeting 6PM @ virtual
March 8 Excomm meeting 6PM @ CSC clubhouse
Treasurer’s Report 3/8/20
As of 3/8/20 we have $7,998 in cash, up $444 from last report 2/9/20. DBW is sitting on $8,953 in reimbursements for the 6 novice windsurf boards and 8 Quest mainsails we bought (accounting section is frozen). When we get it, we’ll need to pay the remainder of of $8,268 for buying two new JY15 sailboats to complete the purchases under last year’s grant. No word yet on this year’s grant award. We finally got $729 back from Fedex for their screw up on customs duties for windsurf sails we imported in April 2019.
Income 2/10 - 3/8/20 |
|
Regular memberships |
$11,787 |
Donations: thanks for getting employers matching donations! |
$665 |
UC workstudy reimbursement |
$1,384 |
Total Income |
$13,836 |
Spending 2/10 - 3/8/20 |
|
Dinghies--deposit 2 JY15's with dollies, dinghy oil, pipes, sail repairs |
$8,482 |
Dayleaders: wages, employer-paid taxes, payroll tax liabilities, food for dayleaders meeting |
$2,525 |
Windsurf--used windsurf board, board nose protectors |
$351 |
Clubhouse and Yard--DSL service for clubhouse computer, used computer to replace busted clubhouse computer, dump fee |
$131 |
Insurance--workers comp installment |
$848 |
Activities--dock fees Angel Is. Cruise, coffee, snax, software for keelboat lessons coordination |
$166 |
Keelboats--starter for J80 motor, fasteners, screwdrivers |
$88 |
City of Berkeley--rent on clubhouse and yard |
$1,064 |
Credit card processing charges |
$290 |
Rescue Skiff: propeller, oil, keys |
$216 |
Communications--credit for refund on customs duties on windsurf sails and masts and for shipping returned skiff engine parts |
-$768 |
Total Spending |
$13,392 |
The budget numbers below reflect the recent changes, and the funds remaining in the dinghies and general budgets are separated into funds earmarked for DBW spending and not earmarked. The dinghies budget has less than $1k of non-DBW funds after paying off the JY’s and Quest mainsails, while the general budget has $1,523 for sales tax on the DBW purchases.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 3/8/20 |
|||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 3/8/20 (85% of FY) |
Percentage of Budget |
DBW remaining |
non-DBW remaining |
Expected Income |
|
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$195,000 |
|
$165,536 |
85% |
|
$29,464 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
$0 |
|
UC Work-Study Reimbursement |
$16,000 |
|
$12,686 |
79% |
|
$3,314 |
|
Donations, surplus sales, interest, etc. |
$9,000 |
|
$8,968 |
100% |
|
$32 |
|
Total Income |
$260,000 |
$40,000 |
$199,812 |
77% |
$27,378 |
$32,811 |
Authorized Spending |
|
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$12,429 |
83% |
|
$2,571 |
|
Dinghies and rescue skiffs |
$54,000 |
$20,305 |
$43,086 |
80% |
$9,988 |
$926 |
|
Windsurfing |
$40,000 |
$16,309 |
$26,757 |
67% |
|
$13,243 |
|
Keelboats |
$21,000 |
|
$19,831 |
94% |
|
$1,169 |
|
Dayleaders |
$61,000 |
|
$55,257 |
91% |
|
$5,743 |
|
Clubhouse and Yard |
$12,000 |
|
$10,286 |
86% |
|
$1,714 |
|
General Overhead |
$66,000 |
$3,387 |
$45,144 |
68% |
$1,523 |
$19,333 |
|
Total Spending |
$269,000 |
$40,000 |
$212,790 |
79% |
$11,511 |
$44,699 |
In February, we took in a hell of a lot of money, prolly because of heavenly weather.
February 23 Excomm meeting @ CSC clubhouse before GMM
Should we publish “minutes” more frequently than our actual F2F meetings? PK: that's up to you, the bylaws just say the actions taken without meeting have to be published with the minutes. CB: yeh, I realize that. I also realize that some members actually read and have been wondering where the minutes are.
February 9 Excomm meeting 5:00PM @ CSC clubhouse
Treasurer’s Report 2/9/20
As of 2/9/20 we have $$7,553 in cash, down $1,812 from last report 1/25/20. Still expecting a check for $5,195 from DBW for the 6 novice windsurf boards. Held up in China are the 8 Quest mainsails we ordered, for which we’ll need to pay $1720. Hopefully this month, with the DBW reimbursement and dues income, we’ll be able to pay a deposit of $8,269 for buying two new JY15 sailboats to complete the purchases under this year’s grant.
Income 1/26 - 2/9/20 |
|
Regular memberships |
$2,649 |
Donations |
$4 |
UC workstudy reimbursement |
$242 |
Total Income |
$2,895 |
Spending 1/26 - 2/9/20 |
|
Dinghies--sail repairs, universal joints for hiking sticks, cleat, oil, caulk, gloves, spraypaint, tap |
$455 |
Dayleaders: wages, employer-paid taxes, payroll tax liabilities |
$2,020 |
Windsurf--windsurf universals |
$891 |
Clubhouse and Yard--portapotty service, wheel for hand truck, gas can spout, anchor shackle, oil, nails, safety tread for clubhouse steps, propane, gloves, crayon, hose for J dock |
$472 |
Activities--apple juice for cruise |
$8 |
Keelboats--sail repairs, fasteners, calendar |
$309 |
Safety Equipment: used loaner foulies and wetsuits |
$174 |
Credit card processing charges |
$66 |
Rescue Skiff: gas for skiff |
$29 |
Communications--USSailing membership dues (required for insurance), software subscription, email service |
$283 |
Total Spending |
$4,707 |
The current budget remains in good shape overall, but needs some adjustments to individual budgets (see motion to change spending limits, passed on line).
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 2/9/20 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 2/9/20 (78% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$196,000 |
|
$153,749 |
78% |
$42,251 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
|
$11,302 |
57% |
$8,698 |
|
Donations, surplus sales, interest, etc. |
$4,000 |
|
$8,303 |
208% |
($4,303) |
|
Total Income |
$260,000 |
$40,000 |
$185,976 |
72% |
$74,024 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$12,263 |
82% |
$2,737 |
|
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$34,388 |
65% |
$18,612 |
|
Windsurfing |
$44,000 |
$18,000 |
$26,406 |
60% |
$17,594 |
|
Keelboats |
$20,000 |
|
$19,743 |
99% |
$257 |
|
Dayleaders |
$59,000 |
|
$52,732 |
89% |
$6,268 |
|
Clubhouse and Yard |
$16,000 |
|
$10,155 |
63% |
$5,845 |
|
General Overhead |
$56,000 |
|
$43,711 |
78% |
$12,289 |
|
Total Spending |
$263,000 |
$40,000 |
$199,398 |
76% |
$63,602 |
Regular membership dues income in January was about average, and also about same as last year which was the first month with the new dues (such as $120 for regular membership).
The weather score for January was better than last year, about same as January 2018. (Weather score gives more weight to temperature than wind, because warm weather attracts new sailors more than windy weather does).
Motion (passed on line): change the authorized spending for this fiscal year (5/1/19 to 4/30/20) to the amounts in this proposed budget 2/5/20 below:
Proposed Budget 2/5/20
|
|
Proposed Budget 2/5/20 |
DBW included in proposed budget |
change vs previous budget |
DBW remaining |
non-DBW remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$195,000 |
|
($1,000) |
|
$41,251 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
$27,378 |
$0 |
|
UC Work-Study Reimbursement |
$16,000 |
|
($4,000) |
|
$4,940 |
|
Donations, surplus sales, interest, etc. |
$9,000 |
|
$5,000 |
|
$697 |
|
Total Income |
$260,000 |
|
$0 |
$27,378 |
$46,889 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$0 |
|
$2,634 |
|
Dinghies and rescue skiffs |
$54,000 |
$20,305 |
$1,000 |
$18,585 |
$2,970 |
|
Windsurfing |
$40,000 |
$16,309 |
($4,000) |
$0 |
$14,491 |
|
Keelboats |
$21,000 |
|
$1,000 |
|
$1,509 |
|
Dayleaders |
$61,000 |
|
$2,000 |
|
$8,262 |
|
Clubhouse and Yard |
$12,000 |
|
($4,000) |
|
$2,317 |
|
General Overhead |
$66,000 |
$3,387 |
$10,000 |
$1,879 |
$20,801 |
|
Total Spending |
$269,000 |
$40,000 |
$6,000 |
$20,464 |
$52,984 |
January 25 Excomm meeting 10:00AM @ Mary’s house
Treasurer’s Report 1/25/20
As of 1/25/20 we have $9,366 in cash, down $5,085 from last report 12/29/19. Big thanks to our members who contributed big money to the club this past month, and to Alyssa Singer for publicizing employers’ gift-matching and volunteer support programs! Spending below includes $6,475 that will be reimbursed under our 2018-9 grant from the Division of Boating and Waterways.
Income 12/30/19 - 1/25/20 |
|
Regular memberships |
$5,265 |
Donations |
$1,788 |
Credit card cash back rewards |
$200 |
UC workstudy reimbursement |
$1,037 |
Total Income |
$8,290 |
Spending 12/30/19 - 1/25/20 |
|
Dinghies--deposit 8 Quest mains, sheaves, fasteners, cable, fittings, bow bumper, hull drainplugs, hose washers, spray bottle for dinghy leak testing, |
$2,097 |
Dayleaders: wages, employer-paid taxes, payroll tax liabilities, payroll processing, boatercard |
$2,323 |
Windsurf--6 novice windsurf boards, monofilm |
$4,806 |
Clubhouse and Yard--garbage service 3 months, DSL service for clubhouse computer, asphalt patch, craft sticks, yellowjacket traps, valves for hoses, shade umbrellas, portapotty service |
$1,434 |
Activities--pizza for dinghy crawl, inverter for lighted boat parade, coffee, beans |
$138 |
Keelboats--hull cleaning, outboard starter gear, winch handle, hasp, cable, swages, Commander forestay, fuel connectors, sail cover fasteners |
$588 |
City of Berkeley--rent on clubhouse and yard (carryover) |
$1,064 |
Taxes: use tax on wholesale purchases, City business license renewal |
$203 |
Safety Equipment: disposable gloves, batteries for keelboat SOS lights |
$112 |
Credit card processing charges |
$131 |
Rescue Skiff: fuel, propeller guard, propeller |
$379 |
Tools--socket, scissors, socket adapters |
$21 |
Communications--email service, shipping for prop guard repair |
$80 |
Total Spending |
$13,375 |
The budget remains in good shape overall. The numbers below include the $3,000 increase in the keelboat budget that was approved online. Not enough info yet to adjust the remaining budget components, but few others seem to need significant (>10%) changes.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 1/25/20 |
||||||
Authorized FY Budget |
DBW included |
Actual thru 1/25/20 (74% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$196,000 |
$151,100 |
77% |
$44,900 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
$11,060 |
55% |
$8,940 |
||
Donations, surplus sales, interest, etc. |
$4,000 |
$8,299 |
207% |
($4,299) |
||
Total Income |
$260,000 |
$40,000 |
$183,081 |
70% |
$76,919 |
|
Authorized Spending |
||||||
Club activities |
$15,000 |
$12,255 |
82% |
$2,745 |
||
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$33,904 |
64% |
$19,096 |
|
Windsurfing |
$44,000 |
$18,000 |
$25,515 |
58% |
$18,485 |
|
Keelboats |
$20,000 |
$19,434 |
97% |
$566 |
||
Dayleaders |
$59,000 |
$50,712 |
86% |
$8,288 |
||
Clubhouse and Yard |
$16,000 |
$9,683 |
61% |
$6,317 |
||
General Overhead |
$56,000 |
$43,189 |
77% |
$12,811 |
||
Total Spending |
$263,000 |
$40,000 |
$194,690 |
74% |
$68,310 |
January 12 Excomm meeting 5PM @ CSC clubhouse
JB/CPH Motion to modify approval of Open House dates as follows. July OH to be moved from 7/12 to 7/19 (voted on Slack)
2019
December 29 Excomm meeting 5PM @ CSC clubhouse
CB/RA - motion to approve 2020 GMMs on Feb 23, May 17, Aug 9, and Nov 19 (voted on Slack
CPH/JC - Motion to cancel the Feb 2020 open house due to poor attendance in past years (voted on Slack)
SL--Treasurer’s Report 12/29/19
As of 12/29/19 we have $14,450 in cash, up $3,805 from last report 12/15/19. Big thanks to Alyssa Singer for emailing our members about corporate employee gift programs, and to our members who signed up for their employers’ programs. DBW has approved our request to buy 2 new JY15’s instead of one Venture with this year’s grant money. The City has a draft 5 year license agreement to review.
Income 12/16 -12/29/19 |
|
Regular memberships |
$1,759 |
Donations |
$2,918 |
Total Income |
$4,677 |
Spending 12/16 -12/29/19 |
|
Dinghies--bubble solution, glue, fasteners, spray paint, trapeze adjuster cleats, clamcleats, port, fid, inner tubes for dolly tires, eye bolt |
$410 |
Dayleaders: payroll processing service |
$54 |
Clubhouse and Yard--portapotty service |
$278 |
Credit card processing charges |
$42 |
Tools--drill bit |
$11 |
Communications--email service |
$20 |
Office Supplies--stamps for Treasurer |
$57 |
Total Spending |
$872 |
The budget remains in good shape overall. The numbers below don’t include the $3,000 increase in the keelboat budget that was approved online. Not enough info yet to adjust the remaining budget components, but no others seem to need significant (>10%) changes.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 12/29/19 |
||||||
Authorized FY Budget |
DBW included |
Actual thru 12/29/19 (66% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$196,000 |
$145,835 |
74% |
$50,165 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
$10,023 |
50% |
$9,977 |
||
Donations, surplus sales, interest, etc. |
$4,000 |
$6,310 |
158% |
($2,310) |
||
Total Income |
$260,000 |
$40,000 |
$174,791 |
67% |
$85,209 |
|
Authorized Spending |
||||||
Club activities |
$15,000 |
$12,117 |
81% |
$2,883 |
||
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$31,428 |
59% |
$21,572 |
|
Windsurfing |
$44,000 |
$18,000 |
$20,709 |
47% |
$23,291 |
|
Keelboats |
$17,000 |
$18,845 |
111% |
($1,845) |
||
Dayleaders |
$59,000 |
$48,389 |
82% |
$10,611 |
||
Clubhouse and Yard |
$16,000 |
$8,249 |
52% |
$7,751 |
||
General Overhead |
$56,000 |
$41,578 |
74% |
$14,422 |
||
Total Spending |
$260,000 |
$40,000 |
$181,316 |
70% |
$78,684 |
Regular dues income for the month of December 2019 was good compared to previous years, even though the weather scored lower.
December 15 Excomm meeting 5PM @ CSC clubhouse
PK/RA - motion to increase keelboating budget by $3,000, mostly to reimburse Sheldon for old expenses. (voted on Slack)
JB/CB - Motion to approve Open House and Fast Track dates for 2020 (voted on Slack)
CB/SS - motion to approve cruising skipper rating for Jack Chen (voted on Slack)
MLF - Review the Bay Trail plans in situ at the club so that club leadership is clear on the current changes coming our way. I believe it is helpful to understand the details of what is planned so we can work with those details rather than some of the confusion (misunderstandings) which have been going around.
MLF - Select a date/time for a January ExComm retreat. I can host at my house but we need to lock in a date.
CB - approve the expenditures in the Treasurer’s report
CB - add these Slack votes to the minutes: Lifetime membership for Will, Steven, Joel, Josh, and Lydia; JJ as 2nd Vice; Sr projs for Carol and George; Cruising skipper for Elyakim and Jack; Sr Dinghy for Birk and Mariya; increase KB budget; approve OH and FT dates
SL--Treasurer’s Report
As of 12/15/19 we have $10,645 in cash, down $1,216 from last report 12/1/19. Big thanks to Sheldon for paying for a ton of stuff, including Donald’s haulout back in May, and for assembling a thick stack of receipts. We’ve paid the last month’s rent of our 5 year license agreement with the City, and will go onto holdover until the new agreement is created. Sofien ordered 6 more novice windsurf boards and DBW has a reimbursement request for them. James ordered 8 more Quest mains and their reimbursement request will go in when they’re paid for, too. DBW has extended our time to complete the purchases until 6/1/2020, and they’re reviewing a request to buy 2 new JY15’s to replace our 2 worst JY’s instead of one Venture (to add to our 4 Ventures) with this year’s grant money.
Income 12/2 -12/15/19 |
|
Regular memberships |
$2,947 |
UC workstudy reimbursement |
$753 |
Total Income |
$3,700 |
Spending 12/2 -12/15/19 |
|
Dinghies--line, filler, caulk, hatch, eyebolt, nut, washer, resin, weld repair stirrups hangers |
$420 |
Dayleaders: payroll taxes |
$690 |
Clubhouse and Yard--DSL service for clubhouse computer, lightbulbs, shellac |
$77 |
Activities--lights etc for 2018 and 2019 Lighted Boat Parades, food for Thurs nite racing 10/17/19, snax, pavers |
$142 |
Keelboats--Haulout Commander Donald at KKMI in May, supplies for keelboat projects and J dock |
$2,410 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Credit card processing charges |
$70 |
Tools--sander, screwdriver, hitch pins |
$70 |
Shipping--return hatch seal and adhesive |
$25 |
Total Spending |
$4,916 |
The budget remains in good shape overall. The $3k increase to the keelboat budget isn’t included in the numbers below. Dinghy budget will need an increase if DBW approves the request for 2 JY15’s. So far no progress on getting cheaper insurance, but the broker is still at bat.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 12/15/19 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 12/15/19 (62% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$196,000 |
|
$144,076 |
74% |
$51,924 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
|
$10,023 |
50% |
$9,977 |
|
Donations, surplus sales, interest, etc. |
$4,000 |
|
$3,392 |
85% |
$608 |
|
Total Income |
$260,000 |
$40,000 |
$170,113 |
65% |
$89,887 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$12,117 |
81% |
$2,883 |
|
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$31,018 |
59% |
$21,982 |
|
Windsurfing |
$44,000 |
$18,000 |
$20,709 |
47% |
$23,291 |
|
Keelboats |
$17,000 |
|
$18,845 |
111% |
($1,845) |
|
Dayleaders |
$59,000 |
|
$48,335 |
82% |
$10,665 |
|
Clubhouse and Yard |
$16,000 |
|
$7,971 |
50% |
$8,029 |
|
General Overhead |
$56,000 |
|
$53,566 |
96% |
$2,434 |
|
Total Spending |
$260,000 |
$40,000 |
$180,444 |
69% |
$79,556 |
December 1 Excomm meeting
SS/MG - Jennifer Johnson for windsurfing rear commodore (voted on Slack)
JB/MG - Sr. project for George Michelogiannakis automate keelboat lessons (voted on Slack)
JB/CB - Lifetime membership for Wil Yu (voted on Slack)
CB/RA - Cruising skipper rating for Elyakim Rinat (voted on Slack)
SL - Treasurer’s Report
As of 12/1/19 we have $11,860 in cash, down $1,896 from last report 11/14/19.
Income 11/14 - 12/1/19 |
|
Regular memberships |
$2,415 |
Donations |
$403 |
UC workstudy reimbursement |
$1,544 |
Total Income |
$4,362 |
Spending 11/14 - 12/1/19 |
|
Dinghies--stainless sheet |
$25 |
Dayleaders: wages, taxes, payroll processing |
$3,683 |
Activities--food for 11/17 Open House, food and gift cards for 11/14 GMM, food for windsurf party, decorations for winter on waterfront |
$1,453 |
Keelboats--rubber snakes for keelboats, sail repair |
$49 |
Taxes: DMV reg fees for JY #10 (Stella's daughter's owner's husband's old boat) |
$71 |
Safety Equipment: helmet |
$60 |
Credit card processing charges |
$60 |
Fuel |
$102 |
Shipping--customs duties (contested) on 4/10/19 Equipe shipment |
$755 |
Total Spending |
$6,258 |
The budget is in good shape overall, and dues income has been very good. I still don’t have all the info needed to propose changes that are needed to individual budgets:
- Keelboats budget needs increase, some expenses not yet submitted.
- General Overhead budget needs an increase, depends if we can get cheaper insurance.
- Dinghies budget may need increase (and DBW reimbursement may decrease) depending if DBW will reimburse UFO or if we get another dinghy reimbursed this year.
- Membership income could be increased based on dues collected to date.
- Clubhouse and Yard, Windsurfing, and Activities may get cuts if needed for solvency.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 12/1/19 |
||||||
Authorized FY Budget |
DBW included |
Actual thru 12/1/19 (59% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$196,000 |
$141,129 |
72% |
$54,871 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
$9,270 |
46% |
$10,730 |
||
Donations, surplus sales, interest, etc. |
$4,000 |
$3,392 |
85% |
$608 |
||
Total Income |
$260,000 |
$40,000 |
$162,051 |
62% |
$97,949 |
|
Authorized Spending |
||||||
Club activities |
$15,000 |
$11,975 |
80% |
$3,025 |
||
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$30,598 |
58% |
$22,402 |
|
Windsurfing |
$44,000 |
$18,000 |
$20,709 |
47% |
$23,291 |
|
Keelboats |
$17,000 |
$16,435 |
97% |
$565 |
||
Dayleaders |
$59,000 |
$47,645 |
81% |
$11,355 |
||
Clubhouse and Yard |
$16,000 |
$7,895 |
49% |
$8,105 |
||
General Overhead |
$56,000 |
$52,247 |
93% |
$3,753 |
||
Total Spending |
$260,000 |
$40,000 |
$175,528 |
68% |
$84,472 |
Dues income for November was above the average for November in the last six years, despite weather that was calmer and colder than most would prefer.
November 14 Excomm meeting
CPH/JB - Award Stephen Dower lifetime membership for his service to the club as banquet chair; looking for a new banquet chair (voted on Slack)
- Looking for a new keelboat lesson coordinator-- will KB lesson coordinating count as a senior project
CPH- Winter on the Waterfront
SL-- Treasurer’s Report:
As of 11/14/19 we have $13,756 in cash, up $194 from last report 10/13/19.
Income 10/14 - 11/14/19 |
|
Regular memberships |
$9,797 |
Donations (big thanks to all you who’ve signed up with their employers’ volunteer contribution programs!) |
$460 |
Surplus sales: keelboat gear |
$57 |
UC workstudy reimbursement |
$2,289 |
Total Income |
$12,603 |
Spending 10/14 - 11/14/19 |
|
Dinghies--dinghy sail repairs, workparty snax, line, shock cord, kite sock materials, Venture mast gates, dolly tires |
$1,170 |
Dayleaders: wages, taxes, payroll processing, bridge toll for Tony To VDL |
$3,984 |
Windsurf--windsurf board and sail hardware, shipping, gas for second vice, carbon mast extension, |
$1,819 |
Clubhouse and Yard--garbage service, portapotty service, DSL service for clubhouse computer, windsurf cabinet and sail cover supplies, shipping for hoist template, aluminum strip, rubber mallet, plates, mailing tubes and mylar and box to ship hoist template, router |
$1,557 |
Activities--food for 10/20 Open House, rental BYC for 11/14 GMM, camping fees and food for 8/10 Angel I. cruise, snax for clubhouse |
$1,076 |
Keelboats--keelboat sail repairs, hull cleaning, fuel line and tube for keelboat engines, block, hooks, fasteners, hose clamps, rig tape |
$1,166 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Safety Equipment: charger cradle for VHF radio |
$23 |
Credit card processing charges |
$297 |
Rescue skiffs--gas, fuse diode, grease, silicone, caster wheel, fasteners, drill bit |
$162 |
Tools--JY socket, sanding discs, sander belts, gloves, hole saw |
$65 |
Communications--postage to return skiff parts, email service, domain name renewal |
$77 |
Total Spending |
$12,409 |
The budget is in good shape overall, and dues income has been very good. We still need to reduce some budgets and increase others, but I don’t yet have all the info needed to propose all the changes. Keelboats budget needs increase, some expenses not yet submitted. General Overhead budget needs an increase, depends if we can get cheaper insurance. Dinghies budget may need increase (and DBW reimbursement may decrease) depending if DBW will reimburse UFO or if we get another dinghy reimbursed this year. Membership income could be increased based on dues collected to date. Clubhouse and Yard, Windsurfing, and Activities may get cuts if needed for solvency.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 11/14/19 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 11/14/19 (54% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$196,000 |
|
$138,714 |
71% |
$57,286 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
|
$7,725 |
39% |
$12,275 |
|
Donations, surplus sales, interest, etc. |
$4,000 |
|
$2,989 |
75% |
$1,011 |
|
Total Income |
$260,000 |
$40,000 |
$162,051 |
62% |
$97,949 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$10,522 |
70% |
$4,478 |
|
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$30,471 |
57% |
$22,529 |
|
Windsurfing |
$44,000 |
$18,000 |
$20,709 |
47% |
$23,291 |
|
Keelboats |
$17,000 |
|
$16,386 |
96% |
$614 |
|
Dayleaders |
$59,000 |
|
$43,963 |
75% |
$15,037 |
|
Clubhouse and Yard |
$16,000 |
|
$7,895 |
49% |
$8,105 |
|
General Overhead |
$56,000 |
|
$49,847 |
89% |
$6,153 |
|
Total Spending |
$260,000 |
$40,000 |
$169,270 |
65% |
$90,730 |
October 13 Excomm meeting
SL--Treasurer’s Report
As of 10/13/19 we have $13,562 in cash, up $3,286 from last report 9/15/19.
Income 9/16 - 10/13/19 |
|
Regular memberships |
$19,042 |
Windsurf locker memberships |
$233 |
Total Income |
$19,275 |
Spending 9/16 - 10/13/19 |
|
Dinghies--cleats, sail repair tape, hiking stick, bumper strip, sling ring, tiller clip, boots, Selden gooseneck fitting |
$614 |
Dayleaders: wages, taxes, payroll processing, dayleader VHF radios, knives |
$6,933 |
Windsurf--gas for second vice, windsurf cabinet and shelf construction supplies, epoxy hardener |
$720 |
Clubhouse and Yard--portapotty service, hoist template for City, asphalt and tamper to fix potholes (thanks Compass), coffee, trash bags, snax, paper towels, lock lubricant, -cable ties, tape, cold and hot cups, spoons, DSL service for clubhouse computer |
$842 |
Insurance--workers compensation |
$1,628 |
Activities--food for 9/15 Open House, Thursday night racing, snax for clubhouse |
$831 |
Keelboats--hull cleaning, J/80 fixup parts, track slides, fasteners, placards, cushions, fast pins, light, twine, wiring connectors, boat hook, block, wire, fenders, tubing, lube spray, grease |
$630 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Taxes: use tax on wholesale purchases, DMV fees to register boats |
$1,163 |
Safety Equipment: 1st aid supplies, used wetsuit |
$23 |
Credit card processing charges |
$469 |
Rescue skiffs--85 gallons gasoline, steering and gearshift and throttle cables, fuel line, primer bulb, front caster wheels for trailers |
$721 |
Tools--drill bits, safety glasses, clamps, rotary files |
$110 |
Communications--DBW meeting expenses, email service subscription, windsurf signout books, signs for safety equipment, blog software |
$292 |
Total Spending |
$15,988 |
The budget is in good shape overall, and dues income has been very good. Thanks to Will Yu’s excellent suggestion, we may reduce our insurance cost significantly. However, we may still need to reduce some budgets and increase others.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 10/13/19 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 10/13/19 (45% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$196,000 |
|
$128,917 |
66% |
$67,083 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
|
$5,436 |
27% |
$14,564 |
|
Donations, surplus sales, interest, etc. |
$4,000 |
|
$2,473 |
62% |
$1,527 |
|
Total Income |
$260,000 |
$40,000 |
$149,448 |
57% |
$110,552 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$9,446 |
63% |
$5,554 |
|
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$29,139 |
55% |
$23,861 |
|
Windsurfing |
$44,000 |
$18,000 |
$18,890 |
43% |
$25,110 |
|
Keelboats |
$17,000 |
|
$15,219 |
90% |
$1,781 |
|
Dayleaders |
$59,000 |
|
$39,978 |
68% |
$19,022 |
|
Clubhouse and Yard |
$16,000 |
|
$6,337 |
40% |
$9,663 |
|
General Overhead |
$56,000 |
|
$47,297 |
84% |
$8,703 |
|
Total Spending |
$260,000 |
$40,000 |
$156,861 |
60% |
$103,139 |
September 29 Excomm meeting
CB/JB - Approve Birk Huber senior dingy rating (voted on Slack)
CB/JB - Approve Mariya Ryazantseva senior dingy rating (voted on Slack)
September 15 Excomm Meeting
CPH - Update our liability release form to include a clearer photo release section. Will most likely involve getting club lawyers involved
CPH/JC - award DanZ lifetime membership for his service to the club (voted on Slack)
CB/MLF - Approve Andy Hacket senior dinghy rating (voted on Slack)
JB/CB - renew privileges for Mike Sherrell to lead around-the-pier races (voted on Slack)
CB/RA - Approve Joel Gussman Cruising skipper rating (voted on Slack)
SL--Treasurer’s Report
Treasurer’s Report 9/15/19/19
As of 9/15/19 we have $ $10,275 in cash, up $4,429 from last report 8/18/19.
Income 8/18 - 9/15/19 |
|
Regular memberships |
$20,524 |
Donations |
$747 |
Credit card cash back rewards |
$200 |
Surplus sales: trailer |
$120 |
UC workstudy reimbursement |
$1,616 |
Total Income |
$23,207 |
Spending 8/18 - 9/15/19 |
|
Dinghies--paddles, cotter rings, bumpers, shock cord, blocks, fuel filter, fast pin, bobble, cam cleat repair kit, dump fee Quest hull, boom ends, non-skid foam material, rivets, cam cleats, acetone, gooseneck fittings, JY tillers, batten material and ends, sail repair tape |
$1,903 |
Dayleaders: wages, taxes, payroll processing |
$7,465 |
Windsurf--gas for second vice, cabinet construction supplies, sanding discs, backing pad, spray paint, alcohol |
$638 |
Clubhouse and Yard--portapotty service, DSL service, hoist pushbutton for City, propane, coffee, safety tread for clubhouse steps, trash bags, sling supplies, shower parts, spray primer, plumbers tape, snax, dish soap, no parking sign, windsurf cabinet materials, spray paint, fasteners |
$1,089 |
Insurance--Directors and Officers (covers all club volunteers against personal lawsuits arising from club activities) |
$1,619 |
Activities--food for 8/18 Open House & General Membership Meeting, youth rides, Advanced Dinghy Seminar sessions May - August, Fast Track dinners, Tuesday night gennaker runs, Thursday night racing; snax for clubhouse, Angel Island cruise dock fees |
$1,911 |
Keelboats--throwable cushion, epoxy resin, pump, brushes, wire connectors, J/80 line cable eyes & swages, fenders, twine, windex, cam cleat, blocks, ball, tiller extension socket, shackles, sail stops, cleats, teak plugs, fasteners, battery box, strap, guide, LED bulb, caulk, deck plates, caulk, jib fairlead car, motor mount, keelboat engine parts |
$1,455 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Taxes: streetlight assessment |
$10 |
Safety Equipment: dayleader PFDs, warranty exchange on dayleader VHF radio |
$215 |
Credit card processing charges |
$518 |
Rescue skiffs--fuel tank, inner tubes, skiff trailer repair materials, 116 gallons of gasoline |
$652 |
Tools--angle grinders, backing pad, brushes, knives, dremel tool part, riveter jaws, riveters |
$191 |
Communications--email service subscription |
$100 |
Total Spending |
$18,779 |
The budget is in good shape overall, but individual budgets may need to be decreased or increased to rebalance the budget, unless we get DBW reimbursement for the UFO, and also unless dues income exceeds expectations.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 9/15/19 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 9/15/19 (38% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$196,000 |
|
$109,642 |
56% |
$86,358 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
|
$5,436 |
27% |
$14,564 |
|
Donations, surplus sales, interest, etc. |
$4,000 |
|
$2,473 |
62% |
$1,527 |
|
Total Income |
$260,000 |
$40,000 |
$130,173 |
50% |
$129,827 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$8,616 |
57% |
$6,384 |
|
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$27,804 |
52% |
$25,196 |
|
Windsurfing |
$44,000 |
$18,000 |
$18,170 |
41% |
$25,830 |
|
Keelboats |
$17,000 |
|
$14,589 |
86% |
$2,411 |
|
Dayleaders |
$59,000 |
|
$33,045 |
56% |
$25,955 |
|
Clubhouse and Yard |
$16,000 |
|
$5,495 |
34% |
$10,505 |
|
General Overhead |
$56,000 |
|
$41,769 |
75% |
$14,231 |
|
Total Spending |
$260,000 |
$40,000 |
$140,873 |
54% |
$119,127 |
August 18 Excomm Meeting (before 6pm GMM)
JB/RA - Approve post factum Joanie Pacheco’s senior project - Co-coordinating Fast Track (voted on Slack)
SL--Treasurer’s Report
As of 8/18/19 we have $5,847 in cash, down $1,736 from last report 7/14/19.
Income 7/15 - 8/18/19 |
|
Regular memberships |
$27,951 |
DBW grant: |
$12,622 |
Donations |
$879 |
Windsurf locker memberships |
$283 |
UC workstudy reimbursement |
$1,236 |
Total Income |
$42,971 |
Spending 7/15 - 8/18/19 |
|
Dinghies--4 Quest rudders, 2 Venture masts, drain plugs, tiller saddles, blocks, cleat, materials for JY15 rudderheads, fasteners, safety tread, JY mast base, hiking strap and sail repairs, RS500 stirrups repair |
$5,527 |
Dayleaders: wages, taxes, payroll processing |
$7,330 |
Windsurf--NP board and sails, Naish Vector board, used Severne sail, gas for 2nd vice, markers, fiberglass, o-rings, double-sided tape, and nozzles for rinse hoses, filler |
$2,483 |
Clubhouse and Yard--portapotty service, garbage service, DSL service, hoist control for City, hot cups, cold cups, plates, forks, spoons, bowls, propane, wiring supplies, paper towels, coffee, tablet computer for access to dinghy log from board hospital, BBQ part |
$2,204 |
Insurance--Commercial and Marine Liability 4/4/2019 - 4/4/2020 |
$13,290 |
Activities--food for OH 7/21 and Fast Track and new members' party and women's sailing clinic and AI cruise and racing night dinners, snax for clubhouse, used wetsuit, coffee, used hardware |
$1,844 |
Keelboats-Meritorious haulout and new rudder, trailer adapter for J80 trailer, keelboat engine and fuel line parts, hull cleaning, halyard, cleats blocks caulk line and fasteners for J/80, sail repairs, food for remasting workparty |
$6,393 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Taxes: property tax on boats and possessory interest in clubhouse and yard space |
$2,251 |
Safety Equipment: 2 gal sunscreen |
$189 |
Credit card processing charges |
$697 |
Rescue skiffs--replacement propeller guard, skiff engine service parts, 106 gallons gasoline |
$1,256 |
Tools--tap, tap handle, spray paint, flap wheel, wrench, propane for torch |
$40 |
Communications--Iwindsurf subscription for clubhouse computer, postage for Quest #2 piece, OH flyers, email service subscription |
$188 |
Total Spending |
$44,707 |
The budget is in good shape overall, but the budgets for dinghies/rescue skiff and general overhead have problems.
- The dinghies/rescue skiff budget is $53,000 including $22,000 for a new trainer dinghy and dinghy sails to be reimbursed by DBW, but most of these items have not been purchased yet, and the remaining non-DBW portion of the budget is about 80% used up.
- The general overhead budget is 65% used up; it covers insurance, use tax (sales tax on wholesale purchases), property tax (boats and possessory interest in leased space), rent, safety equipment (especially wet suits and PFD’s), and other miscellaneous items, and we need to have $15,000 left in April 2020 for insurance payments.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 8/18/19 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 8/18/19 (30% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$196,000 |
|
$89,118 |
45% |
$106,882 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$12,622 |
32% |
$27,378 |
|
UC Work-Study Reimbursement |
$20,000 |
|
$3,820 |
19% |
$16,180 |
|
Donations, surplus sales, interest, etc. |
$4,000 |
|
$1,406 |
35% |
$2,594 |
|
Total Income |
$260,000 |
$40,000 |
$106,966 |
41% |
$153,034 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$6,705 |
45% |
$8,295 |
|
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$25,250 |
48% |
$27,750 |
|
Windsurfing |
$44,000 |
$18,000 |
$17,532 |
40% |
$26,468 |
|
Keelboats |
$17,000 |
|
$13,135 |
77% |
$3,865 |
|
Dayleaders |
$59,000 |
|
$25,580 |
43% |
$33,420 |
|
Clubhouse and Yard |
$16,000 |
|
$4,406 |
28% |
$11,594 |
|
General Overhead |
$56,000 |
|
$36,192 |
65% |
$19,808 |
|
Total Spending |
$260,000 |
$40,000 |
$122,095 |
47% |
$137,905 |
July 28 Excomm Meeting
CPH - Updating the list of current rating committee to exclude members of rating committee that are no longer testing, update to include new rating committee members that have the ability and desire to be on the committee
JB - Approve senior project for Annalise Hoopes - Senior Study guide
WY - Change Operating Rules (voted on Slack)
O.4. Restriction/Prohibition of Sailing and Windsurfing section O.4.1.b
From b) wind <10 knots for N, <30 knots for Jr, J+
To b) wind <10 knots for N, <20 knots for Junior, <25 knots for J+; Use discretion for individual members as prescribed in (d).
PK - Change Operating Rules (voted on Slack)
A.5 Membership Dues and Ratings
- 1. As of January 2019 Dues are $120 (or 10 hours of work) for 3 months , $99 (or 10 hours of work) for 3 months for students and seniors, $75 (or 10 hours of work) for minors (under 18 years old). Annual memberships are $375 (or 30 hours of work). Combined dues for all the members of a family (related as parents/guardians/children) who purchase memberships at the same time in the clubhouse is $175 (or 15 hours of work) for 3 months. Minor (under 18) memberships require approval by ExComm, medical form and liability waiver must be kept on file in the clubhouse, and dues can be discounted to $1 for 3 months if the minor member agrees to show up on four Saturday mornings to help teach lessons. Work in exchange for membership can consist of teaching in the scheduled sailing or windsurfing lessons, giving a club cruise (Cruising Skippers only), working a full shift as dayleader (rated Dayleaders only), or other work approved by a dayleader or ExComm member.
- Annual dues for windsurf locker associate memberships are $400 for regular size windsurf locker, $600 for 1.5 size locker, payable by May 1st each year, with a 30 day grace period, after which a $35 late fee is due.
- Ratings expire after two years lapse in membership.
July 14 Excomm Meeting
DZ - Tobias Sr Project: Clean out and organize the board hospital
- Clear the back wall and install two large peg boards on either side of the middle beam and organize all pertinent tools
- Reorganize the tool bins
- Organize the steel cabinet w/anything needed
- Organize all items and the shelves so everything in there is easy to find and also easy to return to its home.
- Buy small tool boxes and trays for organizing the misc tools
- Label everything
CB - Approve Senior Skipper rating for Cooper Butler-Brown
SL - Treasurer’s Report 7/14/19
As of 7/14/19 we have $7,583 in cash, down $1,430 from last report 6/30/19. We also have about $17k of reimbursements to be made once DBW pays us $12.6k for the windsurf boards we bought on our grant, and about $4k for the Merit haulout, $2.9k credit card payment due end of July, and about $1.4k on Wet Marine account due next month, so we’re holding off on purchases over $250 for now.
Income 7/1 - 7/14/19 |
|
Regular memberships |
$12,462 |
Total Income |
$12,462 |
Spending 7/1 - 7/14/19 |
|
Dinghies--gas and tolls for 1st vice getting Laser parts |
$35 |
Dayleaders: wages, taxes, payroll processing |
$6,291 |
Clubhouse and Yard--wiring supplies, DSL service |
$75 |
Activities--food for 6/16 OH and Fast Tracks and capsize clinic and dinghy games, snax for clubhouse |
$1,474 |
Keelboats-wires and parts for J80, line, cleaning supplies, sandpaper and disc |
$1,860 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year, less credit for rent that City received but didn't record properly |
$739 |
Taxes: sales tax on wholesale purchases 4/1 - 6/30/19, DMV registration fees |
$3,112 |
Credit card processing charges |
$305 |
Total Spending |
$13,892 |
The budget is in good shape, except for no reimbursement from DBW yet.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 7/14/19 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 7/14/19 (20% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$196,000 |
|
$60,884 |
31% |
$135,116 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$20,000 |
|
$2,584 |
13% |
$17,416 |
|
Donations, surplus sales, interest, etc. |
$4,000 |
|
$527 |
13% |
$3,473 |
|
Total Income |
$260,000 |
$40,000 |
$63,995 |
25% |
$196,005 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$4,861 |
32% |
$10,139 |
|
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$18,466 |
35% |
$34,534 |
|
Windsurfing |
$44,000 |
$18,000 |
$15,049 |
34% |
$28,951 |
|
Keelboats |
$17,000 |
|
$6,741 |
40% |
$10,259 |
|
Dayleaders |
$59,000 |
|
$18,250 |
31% |
$40,750 |
|
Clubhouse and Yard |
$16,000 |
|
$2,202 |
14% |
$13,798 |
|
General Overhead |
$56,000 |
|
$16,679 |
30% |
$39,321 |
|
Total Spending |
$260,000 |
$40,000 |
$77,387 |
30% |
$182,613 |
June 30 Excomm Meeting @ JLS mid-day (cancelled)
SL- Treasurer’s Report 6/30/19
As of 6/30/19 we have $9,013 in cash, down $2,828 from last report 5/19/19. We also have over $5k in paychecks to cut tomorrow, and about $17k of reimbursements to be made once DBW pays us $12.6k for the windsurf boards we bought on our grant.
Income 5/20 - 6/30/19 |
|
Regular memberships |
$38,093 |
Donations |
$58 |
Windsurf locker memberships |
$775 |
Credit card cash back rewards |
$400 |
UC workstudy reimbursement |
$931 |
Total Income |
$40,257 |
Spending 5/20 - 6/30/19 |
|
Dinghies-- RS Quest mainsail, 2 Laser dollies, sail feeder, Quest rudderblade, JY spreader brackets, JY centerboards, bilge pumps, spinnaker repair tape, cotter rings, batten tips, rivets, welding RS500 centerboard stirrups, polyester resin and hardener, spray paint, cleats, JY rubrail and centerboard hanger, Venture jib halyards, quick release pins, plastic strip, disposable gloves, fast pins, paddles, caulk, hiking stick clips, tethers, line, hiking sticks, horn, sail repairs |
$7,239 |
Dayleaders: wages, taxes, payroll processing |
$6,929 |
Windsurf-- 5 windsurf boards, 24 sails, mast tops, board nose protectors, gas for second vice, sanding discs, hooks, stencils, acetone, epoxy, coveralls, dust masks, sail repairs, sail tape |
$15,049 |
Clubhouse and Yard--portapotty service, DSL service for clubhouse computer, wire connectors and cable, spray paint, bolts, MOB bin, shelf, propane, dish soap, snax, trashcans, dump fees and trailer rental for yard cleanup, disposable utensils, spring, fasteners, paper towels, milk, veg oil, showerheads, roofing, plywood, brooms, dustpans, gloves |
$1,789 |
Insurance--addition to list of insured hulls |
$109 |
Activities--food for OH and GMM 5/19/19 and Memorial Day BBQ and Fast Tracks and Thurs nite racing and Advanced Dinghy seminars and MOB training, snax for clubhouse |
$2,589 |
Keelboats-bottom paint J/80, blocks and fittings and mast removal supplies and reef points and workparty food for J/80, haulout supplies Merit, epoxy resin, pump, mixsticks, line, twine, graphite powder, wiring supplies, hull cleaning, sail repairs, part for broken motor mount,battery charger, AC receptacle, warranty, clevis pins and rings, step light, fender |
$4,571 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Safety Equipment: 35 PFD's, 9 wetsuits, warranty VHF dayleader radio |
$1,608 |
Credit card processing charges |
$946 |
Rescue skiffs--76 gal gas, thru-hulls for skiff bilge pump discharge, socket, caulk, motor service parts |
$431 |
Tools--angle grinder, sander backing pads, grommet tool, wrench, wire wheel, trash bags, blow gun |
$115 |
Communications--website software and support fee, email service subscription, signout book copying and binding, OH signup sheet copying |
$583 |
Office Supplies--labelmaker, tape, notarize SAM.gov letter, checks for Treasurer |
$113 |
Total Spending |
$43,085 |
The budget is in good shape, except for no reimbursement from DBW yet. Spending is ahead of income thanks to preseason purchases, but income has been very strong.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 6/30/19 |
||||||
Authorized FY Budget |
DBW included |
Actual thru 6/30/19 (16% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$196,000 |
$48,422 |
25% |
$147,578 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$20,000 |
$2,584 |
13% |
$17,416 |
||
Donations, surplus sales, interest, etc. |
$4,000 |
$527 |
13% |
$3,473 |
||
Total Income |
$260,000 |
$40,000 |
$51,533 |
20% |
$208,467 |
|
Authorized Spending |
||||||
Club activities |
$15,000 |
$3,387 |
23% |
$11,613 |
||
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$18,431 |
35% |
$34,569 |
|
Windsurfing |
$44,000 |
$18,000 |
$15,049 |
34% |
$28,951 |
|
Keelboats |
$17,000 |
$4,882 |
29% |
$12,118 |
||
Dayleaders |
$59,000 |
$11,959 |
20% |
$47,041 |
||
Clubhouse and Yard |
$16,000 |
$2,127 |
13% |
$13,873 |
||
General Overhead |
$56,000 |
$11,048 |
20% |
$44,952 |
||
Total Spending |
$260,000 |
$40,000 |
$63,495 |
24% |
$196,505 |
Regular dues income this month was at the record level set in June 2014.
The excellent income was no doubt due to the email outreach campaigns, the calendar, and the great weather (below).
June 16 Excomm Meeting @ 6PM
CB - Molly Morelock Sr Project: Coordinator of Women’s clinics (voted on Slack)
- 6/30/19 1PM Dinghy Capsize Clinic
- 7/14/19 1PM Dinghy Single-handing + Rudderless tips (combine with New Member Party following clinic)
- 7/28/19 1PM Dinghy Junior Reqs or Senior Reqs - What it takes to advance to the next rating
- 8/4/19 9AM Keelboat Destination Sail - plan your journey (tides, currents, course)
May 19 Meeting @ before or after GMM
JB - Carolyn Brown for Cruise Dinghy Skipper
RA - Pilar’s fill-in replacement, and should the chair position be a committee/multiple people
JC- Tim Quicks senior rating Excomm approval
DZ - Memo Gunay senior rating Excomm approval
JB - Senior Projects for Fast Track Co-coordinators: Memo Gunay, Heather Breaux, Mark Elgood, Frances Moore. (voted on Slack)
JB - OR revisions to clarify the one-time volunteer requirement for JR rating (voted on Slack)
SL--Treasurer’s Report 5/19/19
As of 5/19/19 we have $11,841 in cash, up $886 from last report 5/5/19. Income remains good despite rain, and hopefully DBW’s last minute requirements for registering with the Feds will be met without further delays so we can be reimbursed for the grant purchases we’ve already made. Non-profit and charity tax returns have been filed and posted on the website and Guidestar.
Income 5/6 - 5/19/19 |
|
Regular memberships |
$5,078 |
Donations |
$69 |
Windsurf locker memberships |
$400 |
UC workstudy reimbursement |
$783 |
Total Income |
$6,330 |
Spending 5/6 - 5/19/19 |
|
Dayleaders: wages, taxes, payroll processing |
$1,131 |
Clubhouse and Yard--supplies for making seawall ladder and repairing DSL line and building sanding room, DSL service, water filter, snax |
$338 |
Activities--food for Fast Track and Thurs nite racing |
$798 |
Keelboats-hull cleaning, sail repair |
$311 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Taxes: DMV reg fees, state income tax and charities registry filing fees |
$107 |
Safety Equipment: wetsuits, postage to send old failed wetsuits for repair |
$1,592 |
Credit card processing charges-- |
$130 |
Tools--drill bits set, drill bit |
$25 |
Total Spending |
$5,444 |
The budget remains infantile, keep working on feeding and changing the baby.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 5/19/19 |
||||||
Authorized FY Budget |
DBW included |
Actual thru 5/19/19 (5% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$196,000 |
$9,554 |
5% |
$186,446 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$20,000 |
$1,653 |
8% |
$18,347 |
||
Donations, surplus sales, interest, etc. |
$4,000 |
$69 |
2% |
$3,931 |
||
Total Income |
$260,000 |
$40,000 |
$11,276 |
4% |
$248,724 |
|
Authorized Spending |
||||||
Club activities |
$15,000 |
$798 |
5% |
$14,202 |
||
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$10,761 |
20% |
$42,239 |
|
Windsurfing |
$44,000 |
$18,000 |
$0 |
0% |
$44,000 |
|
Keelboats |
$17,000 |
$311 |
2% |
$16,689 |
||
Dayleaders |
$59,000 |
$5,029 |
9% |
$53,971 |
||
Clubhouse and Yard |
$16,000 |
$338 |
2% |
$15,662 |
||
General Overhead |
$56,000 |
$3,971 |
7% |
$52,029 |
||
Total Spending |
$260,000 |
$40,000 |
$20,410 |
8% |
$239,590 |
Treasurer’s Report 5/5/19
As of 5/5/19 we have $10,955 in cash, up $5,577 from last report 4/7/19. The Treasurer is owed $13,290 for paying the insurance, to be repaid when the coffers reinflate. The credit card payment due 5/27 is $8,886 for items including a windsurf board, a buncha PFD’s and wetsuits, dump fees, a Laser dolly, Quest mainsail and rudderblade, and JY rubrail and centerboard hangers.
Income 4/7 - 5/5/19 |
|
Regular memberships |
$23,959 |
Donations, refund on 1994 slip deposit, surplus wetsuit sale |
$5,423 |
Windsurf locker memberships |
$2,000 |
UC workstudy reimbursement |
$2,575 |
Total Income |
$33,957 |
Spending 4/7 - 5/5/19 |
|
Dinghies--UFO sailboat, horn cleat, clevis pins, tiller extensions, mast track, glue, sail repairs |
$11,163 |
Dayleaders: wages, taxes, payroll processing |
$4,459 |
Windsurf--7 RRD novice boards (180, two145, two 155, two 158), 2 mast bottoms, gas for second vice |
$8,516 |
Clubhouse and Yard--garbage service, DSL service, webcam for whiteboard, switch, whiteboard markers, garbage bags, fasteners, fuel line fittings, hot chocolate |
$1,097 |
Activities--pizza for Thurs nite racing, coffee filters, snax, power supply |
$327 |
Keelboats--engine part |
$27 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Taxes: use tax and sales tax, DMV reg fees |
$853 |
Safety Equipment: AED pads, dock fees, 1st aid supplies boxes, snax |
$209 |
Credit card processing charges-- |
$590 |
Rescue skiffs--5.1 gal gas |
$20 |
Tools--drill bits |
$56 |
Communications--postage |
$4 |
Office Supplies--tax return software |
$45 |
Total Spending |
$28,380 |
The budget is only five days old, it’s not quite as cute as a newborn.
Budget for Fiscal Year 2019-2020 vs actual 5/1/19 - 5/5/19 |
||||||
Authorized FY Budget |
DBW included |
Actual thru 5/5/19 (1% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$196,000 |
$4,076 |
2% |
$191,924 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$20,000 |
$870 |
4% |
$19,130 |
||
Donations, surplus sales, interest, etc. |
$4,000 |
$0 |
0% |
$4,000 |
||
Total Income |
$260,000 |
$40,000 |
$4,946 |
2% |
$255,054 |
|
Authorized Spending |
||||||
Club activities |
$15,000 |
$0 |
0% |
$15,000 |
||
Dinghies and rescue skiffs |
$53,000 |
$22,000 |
$10,761 |
20% |
$42,239 |
|
Windsurfing |
$44,000 |
$18,000 |
$0 |
0% |
$44,000 |
|
Keelboats |
$17,000 |
$0 |
0% |
$17,000 |
||
Dayleaders |
$59,000 |
$3,899 |
7% |
$55,101 |
||
Clubhouse and Yard |
$16,000 |
$0 |
0% |
$16,000 |
||
General Overhead |
$56,000 |
$307 |
1% |
$55,693 |
||
Total Spending |
$260,000 |
$40,000 |
$14,967 |
6% |
$245,033 |
Regular dues income last month set a record compared to previous Aprils. This is prolly due to the emails to recently expired members, plus the dues hike, and especially plus the great weather.
The weather scored a little higher than this year last month:
April 7 Meeting @ 6PM
Dan - Approve Min Lee’s SR rating
Lon- Tobias Sorensen senior project, the Ballad of CSC song and video
Stella--Treasurer’s Report 4/7/19
As of 4/7/19 we have $5,377 in cash, down $10,229 from last report 3/24/19. Membership dues income has been strong, and we’ve paid for almost all of our expenses for the fiscal year. We do have some large reimbursements to pay out of next fiscal year’s budgets. We owe Dan Z $9.5k for the UFO he bought, and $13.3k is due 4/14 for the liability insurance and $8.4k is due 4/27 for the credit card to pay for the 7 novice windsurf boards. I’ll probably end up paying the insurance and credit card myself, to be reimbursed when the club has sufficient funds.
Income 3/25 - 4/7/19 |
|
Regular memberships |
$6,703 |
Donations, credit card cash back rewards |
$298 |
Total Income |
$7,001 |
Spending 3/25 - 4/7/19 |
|
Dinghies--parts for Venture rudder project, whipping twine, line, 8 sheaves 60 shackles 10 blocks, CF numbers, JY15 lock pin, RS800 port O rings |
$387 |
Dayleaders: wages, employer taxes, payroll processing, boater card fee |
$3,934 |
Windsurf--two 97l boards, foil, fin |
$3,672 |
Clubhouse and Yard--portapotty service, DSL service for clubhouse computer, dust masks and gloves, sandpaper, boxes for dinghy container, drain plugs, hot chocolate, tape measure, rubber strip, screws, wire brush, jig saw blades, contact cement, ball valves, hose fittings, lumber, screws, screwdriver, antenna mast supplies (coax, fittings, spray paint), sink drain fittings and holesaw, cotterpins for skiff trailers, propane, coffee, hoist cable, parking meter (for getting DSL cable splicing materials) |
$1,027 |
Activities--Pizza for 1st Girl Scout day, food for Girl Scouts day 2, food for TI Cruise and Sr Study, food for OH 4/6/19, clubhouse snacks, pizza for racing and Sr Study Group |
$1,953 |
Keelboats--keelboat trailer etc. (J/80 acquisition), fuel connectors for keelboat engines |
$5,018 |
Taxes: DMV fees and sales tax for registration of UFO 1 |
$951 |
Credit card processing charges-- |
$189 |
Rescue skiffs--30.5 gal gas for skiff |
$100 |
Total Spending |
$17,230 |
The budget is still in good shape overall, with only 23 days left in the fiscal year. Dayleaders budget ran $1.2k over and Activities ran $0.5k over. Windsurfing budget is entirely used up.
Budget for Fiscal Year 2018-2019 vs actual 5/1/18 - 4/7/19 |
|
|
||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 4/7/19 (93% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$157,491 |
93% |
$12,509 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$40,592 |
101% |
($592) |
|
UC Work-Study Reimbursement |
$13,000 |
|
$11,082 |
85% |
$1,918 |
|
Donations, surplus sales, interest, etc. |
$13,574 |
|
$13,113 |
|
$461 |
|
Total Income |
$236,574 |
$40,000 |
$222,278 |
94% |
$14,296 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$17,537 |
103% |
($537) |
|
Dinghies and rescue skiffs |
$56,000 |
$20,310 |
$52,106 |
93% |
$3,894 |
|
Windsurfing |
$48,000 |
$17,000 |
$48,018 |
100% |
($18) |
|
Keelboats |
$20,000 |
$2,690 |
$18,604 |
93% |
$1,396 |
|
Dayleaders |
$51,000 |
|
$52,235 |
102% |
($1,235) |
|
Clubhouse and Yard |
$18,000 |
|
$16,070 |
89% |
$1,930 |
|
General Overhead |
$55,000 |
|
$49,596 |
90% |
$5,404 |
|
Total Spending |
$265,000 |
$40,000 |
$254,166 |
96% |
$10,834 |
Stella -- budget for next fiscal year 5/1/19 - 4/30/20
|
|
Current FY Budget |
DBW included |
Proposed FY Budget |
DBW included |
Expected Income |
|
|
|
||
|
Memberships (Regular and windsurf locker) |
$170,000 |
$196,000 |
|
|
|
DBW reimbursement |
$40,000 |
$40,000 |
$40,000 |
$40,000 |
|
UC Work-Study Reimbursement |
$13,000 |
$20,000 |
|
|
|
Donations, surplus sales, interest, etc. |
$13,574 |
$4,000 |
|
|
|
Total Income |
$236,574 |
$40,000 |
$260,000 |
$40,000 |
Authorized Spending |
|
|
|
||
|
Club activities |
$17,000 |
$15,000 |
|
|
|
Dinghies and rescue skiffs |
$56,000 |
$20,310 |
$53,000 |
$22,000 |
|
Windsurfing |
$48,000 |
$17,000 |
$44,000 |
$18,000 |
|
Keelboats |
$20,000 |
$2,690 |
$17,000 |
|
|
Dayleaders |
$51,000 |
$59,000 |
|
|
|
Clubhouse and Yard |
$18,000 |
$16,000 |
|
|
|
General Overhead |
$55,000 |
$56,000 |
|
|
|
Total Spending |
$265,000 |
$40,000 |
$260,000 |
$40,000 |
March 24 Meeting @ 6PM
JC - propose Tim Quick senior project, gudgeon upgrade for the Venture fleet
JC - propose Cooper Butler-Brown senior project, fiberglass clinics/repairs for the JY fleet
WY - charge $5k against the 2019 WS budget or Ryan Alder will lend the funds (slack)
And approve spending $10,800 for WS gear to come out of next year's WS budget. (slack)
DZ - loan the club money for a ufo, about $9k after delivery fees, PK added: and approve spending $9k on the UFO to come out of next year’s dinghy budget
Lon- Tobias Sorensen senior project, the Ballad of CSC song and video
JB - amend the ORs so that the Third Vice can require special sign-off for particular boats. (Slack vote)
PK for SL- approve spending $3k more on dayleaders this fiscal year, approve spending $9k on ufo and $9k on windsurfing gear next fiscal year.
(CB) does this motion replace the WY and DZ motions above? (PK) The part about approving $ for ufo and WS is kinda redundant, so tata to it. Keep the part about spending $3k more on dayleaders, that budget is dry. DZ’s motion would approve us accepting a loan and paying him back, so let’s add to it approval to spend the money. WY’s motion is for spending the money, so it’s fine as is.
Treasurer’s Report 3/24/19
As of 3/24/19 we have $15,607 in cash, up $2,899 from last report 3/10/19. Membership income has stepped up with the recent warmer weather, and hopefully that will continue. With any luck, our dues income will cover most if not all of our preseason purchases of dinghy and windsurf gear, as well as the $12k insurance premium that comes due at the end of April (and gets paid in our next fiscal year, starting 5/1/19).
Income 3/11 - 3/24/19 |
|
Regular memberships |
$6,507 |
Donations |
$100 |
Windsurf locker memberships |
$400 |
Insurance and DMV refunds |
$18 |
Total Income |
$7,025 |
Spending 3/11 - 3/24/19 |
|
Dinghies--sail repairs 6 mainsails, 5 jibs, 3 gennakers |
$754 |
Dayleaders: employer taxes |
$399 |
Clubhouse and Yard--DSL service for clubhouse computer, lightbulbs, hot cups, cable for temperature for webcam page |
$190 |
Activities--food for Girl Scout day 3/9/19, OH 3/10/19, Sr Study Grp dinners, parties, snack, hot chocolate, weedwhacker line, antenna mast clamp, thankyou cards |
$1,003 |
Keelboats--sail repairs 5 jibs, 1 mainsail, hull cleaning, shore power cord |
$577 |
City of Berkeley--rent on clubhouse and yard space, 5th lease year |
$1,013 |
Safety Equipment: foulie repair supplies |
$20 |
Credit card processing charges-- |
$171 |
Total Spending |
$4,126 |
The budget is still in good shape overall, with only 37 days left in the fiscal year. We still need to increase the Dayleader budget to cover the payroll for March (the April payroll comes out of next year’s budget).
Budget for Fiscal Year 2018-2019 vs actual 5/1/18 - 3/24/19 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 3/24/19 (90% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$150,788 |
89% |
$19,212 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$40,592 |
101% |
($592) |
|
UC Work-Study Reimbursement |
$13,000 |
|
$11,082 |
85% |
$1,918 |
|
Donations, surplus sales, interest, etc. |
$13,574 |
|
$12,815 |
|
$759 |
|
Total Income |
$236,574 |
$40,000 |
$215,277 |
91% |
$21,297 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$15,584 |
92% |
$1,416 |
|
Dinghies and rescue skiffs |
$56,000 |
$20,310 |
$51,620 |
92% |
$4,380 |
|
Windsurfing |
$48,000 |
$17,000 |
$44,346 |
92% |
$3,654 |
|
Keelboats |
$20,000 |
$2,690 |
$13,586 |
68% |
$6,414 |
|
Dayleaders |
$48,000 |
|
$48,301 |
101% |
($301) |
|
Clubhouse and Yard |
$18,000 |
|
$15,043 |
84% |
$2,957 |
|
General Overhead |
$55,000 |
|
$48,456 |
88% |
$6,544 |
|
Total Spending |
$262,000 |
$40,000 |
$236,936 |
90% |
$25,064 |
Treasurer’s Report 3/10/19
As of 3/10/19 we have $12,708 in cash, down $1,360 from last report 2/24/19. There’s also about $1600 in the Paypal account, untapped since 2/23/19; membership income has been sluggish due to cold rainy weather.
Income 2/25 - 3/10/19 |
|
Donations |
$400 |
Credit card cash back |
$200 |
UC workstudy reimbursement |
$1,195 |
Total Income |
$1,795 |
Spending 2/25 - 3/10/19 |
|
Dinghies--boom bails |
$65 |
Dayleaders: wages, taxes, payroll processing |
$2,233 |
Clubhouse and Yard--antenna mast supplies, portapotty service, knife blades, acetone, umbrella, shower head |
$523 |
Keelboats--keelboat engine part, navigation lights |
$74 |
Taxes: DMV fee |
$19 |
Credit card processing charges-- |
$22 |
Rescue skiffs--27.5 gal gas for skiff |
$90 |
Tools--spray paint, drill bit, tap, nuts, bolts |
$40 |
Communications--website SSL certificate |
$90 |
Total Spending |
$3,155 |
The budget is still in good shape overall. We increased the Dinghies, Windsurfing, and Clubhouse and Yard budgets, and also increased the expected income from UC Work-Study Reimbursements and from Donations. We still need to increase the Dayleader budget to cover the payroll for March (the April payroll comes out of next year’s budget). Also, we should approve spending $9k each on the UFO foiling dinghy and the new novice windsurf boards out of next year’s budgets, just to be sure we approve all our spending in advance.
Budget for Fiscal Year 2018-2019 vs actual 5/1/18 - 3/10/19 |
|
|
||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 3/10/19 (86% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$143,881 |
85% |
$26,119 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$40,592 |
101% |
($592) |
|
UC Work-Study Reimbursement |
$13,000 |
|
$11,082 |
85% |
$1,918 |
|
Donations, surplus sales, interest, etc. |
$13,574 |
|
$12,697 |
|
$877 |
|
Total Income |
$236,574 |
$40,000 |
$208,252 |
88% |
$28,322 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$14,581 |
86% |
$2,419 |
|
Dinghies and rescue skiffs |
$56,000 |
$20,310 |
$50,866 |
91% |
$5,134 |
|
Windsurfing |
$48,000 |
$17,000 |
$44,346 |
92% |
$3,654 |
|
Keelboats |
$20,000 |
$2,690 |
$13,009 |
65% |
$6,991 |
|
Dayleaders |
$48,000 |
|
$47,903 |
100% |
$97 |
|
Clubhouse and Yard |
$18,000 |
|
$14,853 |
83% |
$3,147 |
|
General Overhead |
$55,000 |
|
$47,252 |
86% |
$7,748 |
|
Total Spending |
$262,000 |
$40,000 |
$232,810 |
89% |
$29,190 |
Feb 24 Meeting @ 5PM
JB - Tony Shermoen senior project, Advanced Dinghy coordinator
JG- Robert Ofsevit cruise to take one or two keelboats (which tbd), to Angel Island Friday Aug. 23, Sat. Aug. 24, returning Sunday Aug. 25?
Stella-- Increase expected UC Work-Study Reimbursement by $5k, increase expected Donations by $5k, increase Dinghies budget by $4k, increase Windsurf budget by $3k, increase Clubhouse and Yard budget by $3k
JG- (discussion on development committee - non voting agenda item). Thoughts from Daranee Petsod: 1. Raising funds from current or previous members 2. Excomm map out their connections 3. Conduct member survey to do analysis to understand who our members are, what their giving potential is, and what they’d given for. The findings would also help us develop case statements for the various projects and strengthen the Club’s value proposition more generally. 4. low-lift strategies such as making a direct ask that members top off their dues with a donation for specific projects, using the case statements. 5. City funding as a possibility 6. Thinks private grants are tough sell 6. Thinks fundraising events too time-consuming 7. Corporate sponsorships from major gear companies to shops in the Bay Area 8. Sale of nicely designed club-branded products 9. Thinks raising dues is a good start. Wants to know how the dues increase affected membership.
JG - Officer report - someone to represent club at DBW Aquatic Director’s Meeting if Carolyn & Joel can’t go
Feb 2, Meeting @ 5PM BYC (CSC retreat)
RA - Soft gear chair
JC - Tim Quick senior project, Venture inspection ports and rudder gudgeons
JB - Carolyn Brown for Cruise Skipper
DZ - Request dinghy privileges (same as last year) add the part about pre-approve
DZ - Loan from Dan to purchase of new UFO at cost or less
Jan 27 Meeting @ 5PM items moved to Feb 2
JB - OR revision to specify Senior Dinghy and Windsurf Area in absence of X-Buoy.
JB - Senior Project for Andy Hacket and Rama Hoetzlein - weekend rudderless workshop and video on rudderless
JB - Senior Project for Memo Gunay on a 3-part workshop for new Juniors
Jan 13 Meeting @ 5PM
CB - GMM dates, Feb. 10, May 19, Aug. 18, Nov. 14 (unanimous email approval)
2018
Dec. 30 Meeting @ 5PM
RA - Referrals get 2 volunteer hours (unanimous email approval)
JB - 2019 Open house dates (unanimous email approval)
Open House is 1pm to 4pm Keelboat Safe Times
Date Day of Week Begin End
3/10/2019 Sun 1:36 PM 4:00 PM
4/6/2019 Sat 1:00 PM 3:33 PM
5/19/2019 Sun 1:00 PM 3:55 PM
6/16/2019 Sun 1:00 PM 3:04 PM
7/21/2019 Sun 2:19 PM 4:00 PM
8/18/2019 Sun 1:00 PM 4:00 PM
9/15/2019 Sun 1:00 PM 4:00 PM
10/20/2019 Sun 1:07 PM 4:00 PM
11/17/2019 Sun 1:00 PM 4:00 PM
DZ - Daniel Boldi Senior Dinghy rating (unanimous email approval)
JB - 2019 Fast Track Dates (unanimous email approval)
Week of |
May 6, 2019 |
June 3, 2019 |
June 24, 2019 |
July 8, 2019 |
August 5, 2019 |
Dec. 16 Meeting @ 5PM
RA - Soft gear chair
Nov 15 Meeting @ 7PM BYC
JB - Oliver Palmer Senior Dinghy rating.
JB - Marina Sergeyeva's Senior Project. She had proposed doing animations to illustrate the situations in the racing rules test. This will be a free-standing document (not integrated into the test itself) with the animations.
JG - motion to allow Mike Sherrell to lead around-the-pier races for the 2019 Sailing Season. Mike’s responsibilities will be similar to those of a cruising skipper and will be required to keep a list of boats, skippers and crew. There is to be a minimum of one senior per boat with a complete senior kit and radio. All crew must have a whistle and either a strobe or waterproof flashlight on their person. Mike is to a list of emergency contacts, keep visual or radio contact with all racers, and check for return of all. Race is to be canceled if unsafe weather is forecasted and shall not proceed if wind is forecasted over 25 knots.
Nov 4 Meeting @ 6PM cancelled
Treasurer’s Report 11/4/18
As of 11/4/18 we have $10,605 in the bank, up $1,725 from last report 9/23/18. The bank balance includes a $15,000 member loan.
The State is late paying us $17,000 for the 15 novice windsurf boards that we’ve already paid for and that DBW has already approved for reimbursement. We should collect at least $300 in penalty charges for the late payment. There’s also $2,690 more in DBW grant money to reimburse us for money we’ve already spent on a deposit for keelboat sails.
Income 9/24 - 11/4/18 |
|
Regular memberships |
$13,781 |
Donations, credit card rewards |
$970 |
Member Loan |
$15,000 |
UC workstudy reimbursement |
$1,899 |
Total Income |
$31,650 |
Spending 9/24 - 11/4/18 |
|
Dinghies--Venture mast, Quest centerboard, JY15 mast and boom, mast partner, rudder pin, tiller, shackles, tiller, plate, blocks shackles cleats tiller extension, Duralac, paddles, tiller clips, fasteners, blocks, brushes, caulk, wedges, risers, shock cord, anchors, fiberglass repair supplies |
$5,865 |
Dayleaders: Sept and Oct payrolls,taxes, payroll processing, dayleader shoes |
$9,608 |
Windsurf-- spray paint, gas for 2nd vice, epoxy, coveralls, screws, mix sticks, 5 minute epoxy, epoxy hardener, tiller clip, fiberglass repair supplies |
$405 |
Clubhouse and Yard--windsurf board rack and sanding room supplies, concrete, non-slip tape, acetone, flagging tape, gloves, masks, tape, hooks, socket adapter, DSL service for clubhouse computer, sealant, scissors, sink strainers, hoist control, propane, propane water heater for showers, portapotty service, mural paint and varnish, yellow jacket traps, trash enclosure City lock |
$1,532 |
Insurance--workers comp final audit for last year and deposit premium for this year |
$1,820 |
Activities--1st aid class, room rental, less 14 x $10 fees to non-DL participants, food for Open House 10/14/18, propane, ice, food for Dinghy Games 9/30, BYC janitorial fee for 11/15 GMM, snack for clubhouse, coffee, paper towels, milk, food for Thurs nite racing dinners |
$2,689 |
Keelboats--deposit payment for Merit main, 2 Commander mains, Commander 75% and (2) 110% jibs, hull cleaning, line, hose clamps, lighter, color tape, cleat guide and strap |
$3,246 |
City of Berkeley--rent on clubhouse and yard space (previously paid) |
$0 |
Taxes: DMV registration fees re-register Q1 & Q2, replace Laser stickers |
$149 |
Safety Equipment: foul weather bib pants and jackets, cable ties, postage send propeller guard for repair |
$3,683 |
Credit card processing charges |
$394 |
Rescue skiffs--gear oil, Honda 2 hp parts, prop, anodes, fuel tank cap, 33.2 gal gas for skiff |
$371 |
Tools--hole saw, earmuffs, air hose, hex keys, velcro, rope cutter blades, sparkplug wrenches |
$146 |
Communications--hat for excommie |
$15 |
Total Spending |
$29,925 |
The budget is in good shape overall. The figures below include all the budget changes passed by Excomm, but do not include the member loan in income. Considering the expected income from DBW reimbursements for items we’ve already purchased, income and spending are very close to each other. The expected membership income does not include the dues increase passed in May, to take effect at the start of 2019. I project that would increase income by $7,000, if actual income only increases by 70% of the theoretical increase calculated from Jan – April 2017 membership sales numbers and the increase in dues for each membership type.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 11/4/18 |
||||||
Authorized FY Budget |
DBW included |
Actual thru 11/4/18 (51% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
|
|
|
|
||
Memberships (Regular and windsurf locker) |
$170,000 |
$117,761 |
69% |
$52,239 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$20,310 |
51% |
$19,690 |
|
UC Work-Study Reimbursement |
$8,000 |
$4,954 |
62% |
$3,046 |
||
Donations, surplus sales, interest, etc. |
$8,574 |
$9,868 |
|
($1,294) |
||
Total Income |
$226,574 |
$40,000 |
$152,892 |
67% |
$73,682 |
|
Authorized Spending |
|
|
|
|
||
Club activities |
$17,000 |
$12,427 |
73% |
$4,573 |
||
Dinghies and rescue skiffs |
$52,000 |
$20,310 |
$49,362 |
95% |
$2,638 |
|
Windsurfing |
$45,000 |
$17,000 |
$41,757 |
93% |
$3,244 |
|
Keelboats |
$20,000 |
$2,690 |
$8,917 |
45% |
$11,083 |
|
Dayleaders |
$48,000 |
$36,707 |
76% |
$11,293 |
||
Clubhouse and Yard |
$15,000 |
$9,964 |
66% |
$5,036 |
||
General Overhead |
$55,000 |
$35,419 |
64% |
$19,581 |
||
Total Spending |
$252,000 |
$40,000 |
$194,553 |
77% |
$57,447 |
Regular membership dues income for September was well above the average of the last six years, while that for October was slightly below average. The twelve-month running tally is slightly below the average of the fiscal year totals for the last six years.
Oct 21 Meeting @ 6PM cancelled
Email vote, 100% Aye - Accept $15k loan from the Treasurer, interest free, for 30 days, so we can pay the bills and payroll while Parks and Rec dillydallies over our $17k reimbursement for windsurf gear, since while they procrastinate we should be getting $6/day interest on it.
Email vote, 100% Aye - Senior Project for Mariya Ryazantseva, Senior Study Group 2019 Coordinator.
JG - approve David Frasier’s letter regarding parking before the Oct. 9th marina meeting on parking (approved via email)
Sept 23 Meeting @ 6PM
JB - approve cost of first aid class, $10 for members who are active in cruising, dayleading, and other activities where club needs 1st aid knowledge. Eligible members must reserve their seat 48 hours in advance. Motion includes cost of the classroom.
ZS - approve Curt Lanyi to take over role of co-2nd Vice.
WS - approve Matt Hess to take over Rear Commodore windsurfing duties.
CB - Senior project for Daniel Baldassare - dinghy racing clinics
PK - Reduce the Clubhouse and Yard budget by $5k and increase the dinghy budget by $5k.
RA - Reduce the keelboat budget by $2k and increase the dinghy budget by $2k.
JG - Approve Robert Ofsevit’s Dinghy Cruising skipper rating
CB - Approve Christina P-H’s Senior dinghy rating
DZ - Senior project for Neil Fradkin - rudderless clinics/dinghy manual supplement
Treasurer’s Report 9/23/18
As of 9/23/18 we have $8,880 in the bank, up $3,550 from last report 9/9/18.
We’ve requested $17,000 reimbursement from DBW for the 15 novice windsurf boards that we’ve already paid for. There’s $3,282 left in DBW grant money to reimburse part of a keelboat sail order that’s in the works.
Income 9/10 - 9/23/18 |
|
Regular memberships |
$10,232 |
DBW grant (remainder of 2017 grant, for PP refurb) |
$592 |
UC workstudy reimbursement |
$751 |
Total Income |
$11,575 |
Spending 9/10 - 9/23/18 |
|
Dinghies--13 trapeze harnesses, line, paddles, fiberglass repair supplies for Lasers, cotter rings, clevis pins, lights, blocks, cleats, sail repair tape, fasteners |
$3,279 |
Dayleaders: snack for dayleader training sessions |
$206 |
Windsurf-- 4 used windsurf sails, gas for 2nd vice, sail cams, coffee creamer, fiberglass cloth, kevlar sail repair tape |
$1,383 |
Clubhouse and Yard--DSL service for clubhouse computer |
$66 |
Activities--food for cruise, snax, food for OH, coffee,paper towels, Thurs nite racing dinners, solar lanterns |
$1,086 |
Keelboats--line, straps, shackle lanyard, shock cord, fasteners, light, lightbulb, tiller cover, speakers |
$348 |
City of Berkeley--rent on clubhouse and yard space |
$965 |
Credit card processing charges |
$269 |
Rescue skiffs--skiff steering cable kit, drain plugs, 43 gal gas for skiff |
$423 |
Total Spending |
$8,025 |
The budget (next page) remains in good shape overall. The budget shown includes the approved increase in the general overhead budget and decrease in the clubhouse and yard budget approved 9/9/18. The actual spending for dinghy/rescue skiff doesn’t include about $6k in purchases not yet paid for (credit card, West Marine and Svendsens accounts) so total purchases are about $49k, or $4k over budget.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 9/23/18 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 9/23/18 (40% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$103,980 |
61% |
$66,020 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$20,310 |
51% |
$19,690 |
|
UC Work-Study Reimbursement |
$8,000 |
|
$3,055 |
38% |
$4,945 |
|
Donations, surplus sales, interest, etc. |
$8,574 |
|
$8,898 |
|
($324) |
|
Total Income |
$226,574 |
$40,000 |
$136,243 |
60% |
$90,331 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$9,738 |
57% |
$7,262 |
|
Dinghies and rescue skiffs |
$45,000 |
$18,000 |
$43,126 |
96% |
$1,874 |
|
Windsurfing |
$45,000 |
$15,000 |
$41,351 |
92% |
$3,649 |
|
Keelboats |
$22,000 |
$7,000 |
$5,671 |
26% |
$16,329 |
|
Dayleaders |
$48,000 |
|
$27,099 |
56% |
$20,901 |
|
Clubhouse and Yard |
$20,000 |
|
$8,432 |
42% |
$11,568 |
|
General Overhead |
$55,000 |
|
$29,212 |
53% |
$25,788 |
|
Total Spending |
$252,000 |
$40,000 |
$164,628 |
65% |
$87,372 |
Sept 9 Meeting @ 6PM
JG move $$$ for foulies from yard and maintenance budget
WY - Approved by email vote Senior project proposal for Joanna K.
General WS yard improvements:
-install a harness storage solution in the "boom room".
-a shelving unit in place of the hanky "table" in the boom room to organize rigging supplies.
-replace foam on the junior board rack with industrial carpet
JB - Senior project proposal for Marina S. Animated racing simulations
- Exact scenarios to illustrate with animations.
- Integration with the website. It may or may not be the right thing to integrate it into the exam. This relates a bit to 1.
Lonnie wants to know how much the first aid class is costing. How much it will impact his budget.
Treasurer’s Report 9/9/18
As of 9/9/18 we have $5,330 in the bank, down $2,870 from last report 8/26/18.
There’s also about $5,000 on the West Marine account, including about $4k in dinghy budget items (trapeze harnesses, blocks, line).
We’ve requested $17,000 reimbursement from DBW for the 15 novice windsurf boards that we’ve already paid for, and there’s $3,282 left in DBW grant money to reimburse part of a keelboat sail order that’s in the works.
Income 8/27 - 9/9/18 |
|
Regular memberships |
$11,080 |
Credit card cashback rewards, refund on DMV reg fee for Quest 8 |
$301 |
Total Income |
$11,381 |
Spending 8/27 - 9/9/18 |
|
Dinghies--4 Venture jibs 8 Quest jibs 1 Venture gennaker remainder payment, Quest mainsail and rudder blade, 4 JY mains 4 JY jibs remainder payment, 3 JY masts, dinghy repair workparty snax, anchor bags, less refund on 2nd shackle order |
$5,487 |
Dayleaders: wages, taxes |
$5,468 |
Windsurf--solder iron, sandpaper, spray paint, coverall, cord, customs fee for sails, foil bolts |
$142 |
Clubhouse and Yard--supplies for windsurf board racks, pliers, glue, thermometer, envelopes, lighters, sharpies, pens, portapotty service, propane, BBQ parts, plates, hot cups |
$1,175 |
Insurance--add Quest 8 to insurance |
$226 |
Activities--food for Fast Track dinners, Advanced Dinghy seminar dinners, snax, coffeemaker |
$482 |
Credit card processing charges |
$328 |
Rescue skiffs--gas for skiff, propeller guard repair and shipping |
$595 |
Tools--hacksaw, hinges, rotary files, fasteners, torch, fuel, screwdrivers, sander disc backing, tape, screws, tap, die, handles |
$140 |
Communications--equipment signout books, CSC hats for excomm |
$209 |
Total Spending |
$14,251 |
The budget (next page) remains in good shape overall. The budget shown includes the approved increase in the windsurf budget and also includes the actual donations, surplus sales, credit cards rewards, etc. The actual spending for dinghy/rescue skiff doesn’t include about $4k on the West Marine account, so the amount left is really about $2k.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 9/9/18 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 9/9/18 (36% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$93,748 |
55% |
$76,252 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$19,718 |
49% |
$20,282 |
|
UC Work-Study Reimbursement |
$8,000 |
|
$2,304 |
29% |
$5,696 |
|
Donations, surplus sales, interest, etc. |
$8,574 |
|
$8,898 |
|
($324) |
|
Total Income |
$226,574 |
$40,000 |
$124,668 |
55% |
$101,906 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$8,652 |
51% |
$8,348 |
|
Dinghies and rescue skiffs |
$45,000 |
$18,000 |
$39,424 |
88% |
$5,576 |
|
Windsurfing |
$45,000 |
$15,000 |
$39,968 |
89% |
$5,032 |
|
Keelboats |
$22,000 |
$7,000 |
$5,323 |
24% |
$16,677 |
|
Dayleaders |
$48,000 |
|
$26,892 |
56% |
$21,108 |
|
Clubhouse and Yard |
$25,000 |
|
$8,366 |
33% |
$16,634 |
|
General Overhead |
$50,000 |
|
$27,979 |
56% |
$22,021 |
|
Total Spending |
$252,000 |
$40,000 |
$156,603 |
62% |
$95,397 |
Aug 26 Meeting @ 6PM
CB - excomm approval for cruising rating for John Bongiovanni - unanimous email vote
SL-Authorize $5,000 more for windsurfing before May 2019 (end of our fiscal year), and also include in the budget the $8,574 in donations/surplus sales/credit cards rewards/interest and other non-dues revenue which we've already received.
Tabled - JG move $6000 for foulies from yard and maintenance budget
JB - senior approval for Peter Sinka
Treasurer’s Report 8/26/18
As of 8/26/18 we have $8,199 in the bank, up $2,322 from last report 8/12/18.
There’s also about $6,000 on my CSC credit card, including nearly $5k in dinghy budget items (JY masts, JY Venture and Quest sails, rescue skiff prop gard repair), and about $4,000 on the West Marine account, including about $3k in dinghy budget items (trapeze harnesses, blocks, line).
We’ve requested $17,000 reimbursement from DBW for the 15 novice windsurf boards that we’ve already paid for, and there’s $3,282 left in DBW grant money to reimburse part of a keelboat sail order that’s in the works.
IRS and Calif tax forms have been submitted for last fiscal year and posted on the website in the Resources area, official documents section.
Income 8/13 - 8/26/18 |
|
Regular memberships |
$9,240 |
Amazon donation |
$23 |
UC workstudy reimbursement |
$854 |
Total Income |
$10,117 |
Spending 8/13 - 8/26/18 |
|
Dinghies--sail repairs, metal for RS500 main halyard sheave bracket, less refund on shackles |
$93 |
Dayleaders: payroll processing |
$49 |
Windsurf--sail repairs |
$1,294 |
Clubhouse and Yard--late fee on garbage |
$101 |
Activities--food for OH, Fast Track dinners, Thurs nite racing dinner, Advanced Dinghy seminar dinners, snax |
$1,484 |
Keelboats--hull cleaning |
$250 |
City of Berkeley--rent on clubhouse and yard space (note rent is $965, this was mistake in paying garbage to rent account) |
$1,011 |
Taxes: use tax on wholesale purchases, filing fees for tax forms |
$2,653 |
Safety Equipment: VHF radios and charger cradle |
$51 |
Credit card processing charges |
$248 |
Tools--table saw, sanding discs |
$561 |
Total Spending |
$7,795 |
The budget remains in good shape overall. The budget shown is before the proposed changes that would raise the windsurf budget and include actual donations, surplus sales, credit cards rewards, etc. The actual spending for dinghy/rescue skiff doesn’t include about $8k on my CSC credit card and on the West Marine account, so the amount left in the dinghy budget is really about $4k.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 8/26/18 |
||||||
|
|
Authorized FY Budget |
DBW included |
Actual thru 8/26/18 (32% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$82,667 |
49% |
$87,333 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$19,718 |
49% |
$20,282 |
|
UC Work-Study Reimbursement |
$8,000 |
|
$2,304 |
29% |
$5,696 |
|
Donations, surplus sales, interest, etc. |
$0 |
|
$8,597 |
|
($8,597) |
|
Total Income |
$218,000 |
$40,000 |
$113,286 |
52% |
$104,714 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$8,169 |
48% |
$8,831 |
|
Dinghies and rescue skiffs |
$45,000 |
$18,000 |
$33,342 |
74% |
$11,658 |
|
Windsurfing |
$40,000 |
$15,000 |
$39,827 |
100% |
$173 |
|
Keelboats |
$22,000 |
$7,000 |
$5,323 |
24% |
$16,677 |
|
Dayleaders |
$48,000 |
|
$21,424 |
45% |
$26,576 |
|
Clubhouse and Yard |
$25,000 |
|
$7,191 |
29% |
$17,809 |
|
General Overhead |
$50,000 |
|
$27,076 |
54% |
$22,924 |
|
Total Spending |
$247,000 |
$40,000 |
$142,352 |
58% |
$104,648 |
Aug 12 Meeting @ 6PM
Treasurer’s Report 8/12/18
As of 8/12/18 we have $5,878 in the bank, down $10,767 from last report 7/22/18. We’re owed about $12K from DBW for the 10 novice boards we’ve purchased, and there’s an order for 5 more boards and a keelboat sail order in the works to finish our purchases with the grant.
Income 7/23 - 8/12/18 |
|
Regular memberships |
$16,707 |
Donation, credit card rewards |
$1,200 |
Total Income |
$17,907 |
Spending 7/23 - 8/12/18 |
|
Dinghies--4 JY mains, 4 JY jibs, 4 Venture jibs, 8 Quest jibs, 1 Venture gennaker, materials for Venture gudgeons and Quest tillers, tires, tubes for dollies, food for dinghy workparty, fasteners, numbers, plastic tips, line,carabiner, springs, cleat, fast pins, shackles, eye snap, tiller extensions, cleats, fastener kits, 5 paddles, bobble, hiking stick universal joints, Quest hiking straps, drain plugs, drain plugs, credit for Q1 disposal, Quest rudders, Venture forestay, Quest trapreze lines, sail repairs |
$8,202 |
Dayleader wages and taxes, booties, knives |
$6,335 |
Windsurf---deposit on 5 Naish Kailua 160 180 boards, -2 JP Funster boards 205 l, foil wings less credit damage to board |
$5,702 |
Clubhouse and Yard--refuse and recycling collection service, portapotty service, DSL service, tape for Adv Dinghy seminar, light, cord, bulbs, glue, hot water spray valve, brooms, trashbags, broom handle, hoist hook |
$1,537 |
Activities--dinghy tow line for cruises, coffee, snax, roti flour, pizza Thurs nite racing dinners, hose end, food and supplies for Advanced Dinghy Seminars, food for Fast Track dinners |
$1,386 |
Keelboats--spark plugs for engines, hoodies for K-FAPP haulout workers, nav light, bulb, tiller covers, sail lube, blocks, fasteners, paint, winch handle, bow chock, sail repair |
$586 |
City of Berkeley--rent on clubhouse and yard space |
$965 |
Taxes: property tax on boats and possessory interest of rented space |
$2,392 |
Credit card processing charges |
$475 |
Rescue skiffs--gas, propeller, slings, oil, sparkplugs, o rings, electrical connectors |
$605 |
Tools--sparkplug wrenches, tape, putty knife, saw, wrapper, joint knife, dremel tool set, hack saw, tap die set, screwdriver, hacksaw blades, sandpaper, backing pad, extension bar, oil, sparkplug socket, hose fitting, socket, fasteners, chisel, table saw blade, angle grinder |
$372 |
Communications--calendar software subscription for website |
$71 |
Office Supplies--tax software |
$45 |
Total Spending |
$28,674 |
Budget remains in good shape except that windsurf will be over budget to pay remainder of cost of 5 novice boards.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 8/12/18 |
||||||
FY Budget |
DBW included |
Actual thru 8/12/18 (28% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$170,000 |
$73,427 |
43% |
$96,573 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$19,718 |
49% |
$20,282 |
|
UC Work-Study Reimbursement |
$8,000 |
$1,450 |
18% |
$6,550 |
||
Donations, surplus sales, interest, etc. |
$0 |
$8,574 |
($8,574) |
|||
Total Income |
$218,000 |
$40,000 |
$103,170 |
47% |
$114,830 |
|
Authorized Spending |
||||||
Club activities |
$17,000 |
$6,685 |
39% |
$10,315 |
||
Dinghies and rescue skiffs |
$45,000 |
$18,000 |
$33,249 |
74% |
$11,751 |
|
Windsurfing |
$40,000 |
$15,000 |
$38,533 |
96% |
$1,467 |
|
Keelboats |
$22,000 |
$7,000 |
$5,073 |
23% |
$16,927 |
|
Dayleaders |
$48,000 |
$21,375 |
45% |
$26,625 |
||
Clubhouse and Yard |
$25,000 |
$7,090 |
28% |
$17,910 |
||
General Overhead |
$50,000 |
$22,552 |
45% |
$27,448 |
||
Total Spending |
$247,000 |
$40,000 |
$134,557 |
54% |
$112,443 |
Regular dues income last month was slightly below the average for the last six years. Number of new members last month was well below average, and number of active members is only slightly above last year.
July 22 Meeting @ 6PM
JL - excomm approval for cruising rating for Ryan Lucus
JB - excomm approval of senior rating for Elyakim Rinat
RA - White card addition: excomm approval for keelboat racing
JB - Oliver Palmer senior project
Joanna Karraker senior project - Build a water start rig. Make a modification to the windsurf sail hang racks to accommodate larger sails (6.5-8.0ish), and to teach a rigging/sail tuning clinic
July 8 Meeting @ 6PM
CB - excomm approval of dinghy senior rating for Jack Chen
RA - excomm approval of cruising rating for Nick G
DZ - Meg and Jacqui senior project August fast track.
WY - OR revisions finalized
DZ - Oliver Palmer senior project
Joanna Karraker senior project, make a modification to the windsurf sail hang racks to accommodate larger sails (6.5-8.0ish), and to teach a rigging/sail tuning clinic
JB - OR revisions for Dinghy Cruise (changes distributed on slack on or-revisions thread
JB - excom approval of senior skipper rating for Carolyn Brown
Treasurer’s Report 7/8/18
As of 7/8/18 we have $26,059 in the bank, up $19,033 from last report 6/24/18. DBW has reimbursed us $19,718 from this year’s grant for the purchase cost of the two RS Quest sailboats. We’ll be submitting another reimbursement requests for the use tax and registration fees for the Quests and for the 8 novice boards we’ve purchased.
Income 6/25 - 7/8/18 |
|
Regular memberships |
$10,904 |
DBW grant |
$19,718 |
Donations, DMV refund |
$351 |
Total Income |
$30,973 |
Spending 6/25 - 7/8/18 |
|
Dinghies--8 mm line |
$220 |
Dayleader wages and taxes |
$5,418 |
Windsurf---windsurf board foil, 4 sails 6.4 & 6.6 sq. m., import fees for sails |
$2,312 |
Clubhouse and Yard--paper towels, lesson snax, cat food, windsurf sail rack supplies, whistles, creamer, spray paint, screw eyes, weed-wacker parts, gas blower, porta-potty service, dump fees, line for sail cover, painting supplies, hose valves, trash bags, foam, screws, light, solvent, glue sticks, cord, wire, sprayers, alcohol, brushes, dowel, dinghy container shelving |
$1,089 |
Activities--dock fees Pier 39, food for OH 6/17, 7/4 party, snax, Thurs nite racing dinner, food for FT dinners, dinghy seminar dinners, lesson BBQ |
$1,465 |
Keelboats--hull cleaning 5 boats 7/4 |
$250 |
Bank--credit card processing, bank fees |
$321 |
Rescue skiffs--rebuild spare prop guard, postage prop guard, thru-hull for skiff, diode, 67 gal gas |
$655 |
Tools--pincers, chisel, hose clamps, sawzall parts, tape measures |
$90 |
Communications--iWindsurf subscription for clubhouse |
$120 |
Total Spending |
$11,940 |
Windsurfing has spent 60% of their budget, dinghies is at 52%, general overhead (includes insurance, rent, etc.) is at 34% of that budget, dayleaders are at 31%, clubhouse and yard is at 21%, keelboats remains dead last at 4% but should surge ahead tomorrow when the bill comes in for the remaining yard work on the ex-PP boat. Income and Expenses are both at 36% of budget, which is very good.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 7/8/18 |
||||||
|
|
FY Budget |
DBW included |
Actual thru 7/8/18 (19% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$49,832 |
29% |
$120,168 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$19,718 |
49% |
$20,282 |
|
UC Work-Study Reimbursement |
$8,000 |
|
$1,450 |
18% |
$6,550 |
|
Donations, surplus sales, interest, etc. |
$0 |
|
$7,374 |
|
($7,374) |
|
Total Income |
$218,000 |
$40,000 |
$78,375 |
36% |
$139,625 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$4,625 |
27% |
$12,375 |
|
Dinghies and rescue skiffs |
$45,000 |
$18,000 |
$23,525 |
52% |
$21,475 |
|
Windsurfing |
$40,000 |
$15,000 |
$23,974 |
60% |
$16,026 |
|
Keelboats |
$22,000 |
$7,000 |
$853 |
4% |
$21,147 |
|
Dayleaders |
$48,000 |
|
$14,646 |
31% |
$33,354 |
|
Clubhouse and Yard |
$25,000 |
|
$5,199 |
21% |
$19,801 |
|
General Overhead |
$50,000 |
|
$16,761 |
34% |
$33,239 |
|
Total Spending |
$247,000 |
$40,000 |
$89,581 |
36% |
$157,419 |
Regular dues income in June was slightly above the average for the last six years, which is a very healthy indicator.
June 24 Meeting @ 6PM
WY - Austin Cloyed senior project - board repair & WS open house.
DZ - Oliver Palmer senior project
Joanna Karraker senior project, make a modification to the windsurf sail hang racks to accommodate larger sails (6.5-8.0ish), and to teach a rigging/sail tuning clinic
OR revisions - see slack and agendas items tabled from 6-10 and 5-27 meetings.
Treasurer’s Report 6/24/18
As of 6/24/18 we have $7,026 in the bank, down $1,615 from last report 6/10/18. We also have about $2,500 (as of 11 am Sunday 6/10) to be transferred from Paypal to our bank. Next big payment will be payroll 7/1/18 of about $5,000.
We’ve submitted reimbursement requests to DBW for the remaining $592 from last year’s grant and for $19,718 from this year’s grant. We’ll be submitting for further reimbursement requests for the use tax and registration fees for the two RS Quest sailboats and for the 8 novice boards we’ve purchased.
Income 6/11 - 6/24/18 |
|
Regular memberships |
$13,132 |
Credit card rewards |
$400 |
Total Income |
$13,532 |
Spending 6/11 - 6/24/18 |
|
Dinghies--shackles, shroud adjusters, drain plugs, bubble solution, disposable gloves, pins for Selden boom end and gnav fittings, line, case, tool, 1st aid kit, dry bag, pin, shackles, stay adjuster, compass, paddles, sail repairs |
$1,539 |
Windsurf--Starbd Go 121l board, 5 sails, 3 wings, less refund on foil from Chinook, 7 Goya sails, 2 used sails, mast extensions, repair tape, line, collars, washers, redeck, disposable gloves, release fabric, hardener |
$6,209 |
Clubhouse and Yard--swim noodles, hooks, calipers, creamer, cat food, DSL service, ping pong balls, snax, dish soap, bandaids, dump fees, no smoking signs, lattice, roofing, screws, plates bowls spoons, cups, forks, cord, portapotty service |
$1,536 |
Insurance--annual premium for directors and officers insurance, marine liability adjustment |
$1,899 |
Activities--cruise hot dogs, snack, Open House food, Thursday night racing pizza, solar lights, food for Fast Track dinners and advanced dinghy seminar dinners |
$779 |
Keelboats--hull cleaning, painting supplies, sail repairs |
$406 |
City of Berkeley--rent on clubhouse and yard space |
$965 |
Bank--credit card processing, bank fees |
$329 |
Rescue skiffs--new prop guard, tow line, gas |
$1,127 |
Tools--screwdrivers, air compressor repair parts, drill bit set, screws |
$53 |
Communications--website software subscriptions |
$229 |
Office Supplies--ink cartridge, markers, sheets |
$77 |
Total Spending |
$15,147 |
Windsurfing has spent over half their budget, dinghies is exactly at half of their budget, general overhead (includes insurance, rent, etc.) is at 32% of that budget, activities and dayleaders are tied at 19%, clubhouse and yard is at 16%, keelboats is dead last at 3%. Overall, a very good start to the year, and big thanks to everyone for working hard.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 6/24/18 |
||||||
|
|
FY Budget |
DBW included |
Actual thru 6/24/18 (15% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$38,928 |
23% |
$131,072 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$8,000 |
|
$1,450 |
18% |
$6,550 |
|
Donations, surplus sales, interest, etc. |
$0 |
|
$7,023 |
|
($7,023) |
|
Total Income |
$218,000 |
$40,000 |
$47,401 |
22% |
$170,599 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$17,000 |
|
$3,160 |
19% |
$13,840 |
|
Dinghies and rescue skiffs |
$45,000 |
$18,000 |
$22,650 |
50% |
$22,350 |
|
Windsurfing |
$40,000 |
$15,000 |
$21,662 |
54% |
$18,338 |
|
Keelboats |
$22,000 |
$7,000 |
$603 |
3% |
$21,397 |
|
Dayleaders |
$48,000 |
|
$9,228 |
19% |
$38,772 |
|
Clubhouse and Yard |
$25,000 |
|
$4,110 |
16% |
$20,890 |
|
General Overhead |
$50,000 |
|
$16,229 |
32% |
$33,771 |
|
Total Spending |
$247,000 |
$40,000 |
$77,641 |
31% |
$169,359 |
June 10 Meeting @ 6PM
WY - Mike Evan’s senior project, shelves for the senior locker
WY - senior project Roger Tong, sail racks change to sliders to fit more sails.
WY - OR revisions
Proposed Novice Rating Updates (Section C)
3. Administered by: J, J+, or Sr windsurfer for self-rescue & equipment handling. Instructor, or Online for written.
5. Equipment: Boards with code N, Novice sails, unless practicing for the junior test.
Proposed Junior Rating Updates (Sect. D)
1. Required Tests: Junior Windsurfer Written, Basic Rigging (Choosing and putting on a boom, assembling and carrying gear properly), Sailing (On a 160L board without a centerboard and a sail ~1 m too large for the conditions, sail out into the waves in 12-18 mph, tack up to the restaurant, gybe back down and return to dock. Tacks/gybes do not need to be consistently successful, but the ability to uphaul in the waves, get upwind, and come back down to the dock is required.)
3. Administered by: Senior Windsurfer for Sailing test, J+/ Senior for Basic rigging, Online for the written test
Proposed J+ rating updates (Section E):
1. Required Tests: Written Test, Complete Sail Rigging (from the bag: choosing a mast & boom, doing outhaul & downhaul correctly), Board Repair (fix (with assistance is okay) one board with fiberglass damage), and Sailing (On a 135L board or less, waterstart consistently on both tacks, controlled planing upwind both tacks in harness, with footstraps)
3. Administered by: Rigging, Board repair, and Sailing Test given by Senior Windsurfer; Written Test Online.
Proposed New Section Windsurf Foiler (F rating)
1. Required Tests: Written
2. Work Requirement: 2 hours in addition to minimum
3. Administered: Online
4. Restrictions: 4ft minimum water depth when the tide is falling; 3ft minimum water depth when the tide is rising, as measured at the end of the dock. J+ or Sr boundaries (depending on rating), with a good buffer (> 50 ft) away from land.
5. Equipment: Boards marked with F, any sail
6. J+ or Senior Rating
JB - Operating Rules revision proposal:
Current L.1.3 - Equipment: All club boats, only reefable dinghies may be taken outside Senior Dinghy and Windsurfing Area
Proposed L.1.3 - All club keelboats. For dinghies taken outside of the Senior Dinghy and Windsurfing Area, the skipper must have a supervised dinghy cruise and be approved by Excom for dinghies. Only reefable dinghies may be taken outside Senior Dinghy and Windsurfing Area.
JC - The language for the dinghies in the cruising skipper modifications is inconsistent with the cruising dinghy description.
M.1.2 vs L.1.3:
M.1.2. Equipment: All dinghies, Laser and RS 500 require special sign off.
Proposed L.1.3 - All club keelboats. For dinghies, the skipper must have a supervised dinghy cruise and be approved by Excom for dinghies. Only reefable dinghies may be taken outside Senior Dinghy and Windsurfing Area.
JL - Revised L.1.3 - All club keelboats.
JB - Revised proposal
Proposed L.1.3 - All club keelboats. For dinghies taken outside of the Senior Dinghy and Windsurfing Area, the skipper must have a supervised dinghy cruise and be approved by Excom for dinghies. The First Vice Commodores may require special sign-off for specific dinghies.
Proposed M.1.2 -Equipment: The First Vice Commodores may require special sign-off for specific dinghies.
Proposed J.1.4 - Equipment: All Club dinghies. Equipment Required on Dinghies for Cruising (see below at M.4) when sailing outside Junior Area.The First Vice Commodores may require special sign-off for specific dinghies.
Proposed K.1.4 - Equipment: All club boats, including dinghies with gennaker.The First Vice Commodores may require special sign-off for specific dinghies.
Treasurer’s Report 6/10/18
As of 6/10/18 we have $8,640 in the bank, up $1,904 from last report 5/27/18. We also have nearly $5,000 (as of 11 am Sunday 6/10) to be transferred from Paypal to our bank. Bills yet to be paid this month total about $7,000.
We’ve submitted reimbursement requests to DBW for the remaining $592 from last year’s grant and for $19,718 from this year’s grant. We’ll be submitting for further reimbursement requests for the use tax and registration fees for the two RS Quest sailboats and for the 8 novice boards we’ve purchased.
Income 5/27 - 6/10/18
Regular memberships $8,384
Windsurf locker memberships $256
UC workstudy reimbursement $167
Total Income $8,807
Spending 5/27 - 6/10/18
Dinghies--sanding discs $15
Dayleader wages and taxes $4,473
Clubhouse and Yard--pipe pulleys cable etc for windsurf sail rack, propane, padlock, trash bags, lattice for board protection and mounting supplies, power cord tap, varathane, screws, washers, sandpaper, caulk, glue, rubber spray, acetone, stain, electrical supplies, sanding discs, sanding belt for bench project, portapotty toilet seat replacement $1,350
Activities--dock fees, food for Angel Island cruise 5/28/18, snax, food for club, Thurs nite racing dinner, supplies race start system, food for lesson BBQ, Fast Track dinners $712
Bank--credit card processing, bank fees $269
Tools-- $85
Total Spending $6,904
Dinghies and windsurf remain the pack leaders in spending their budget, with keelboats way behind. Overhead expenses (annual insurance, use tax, credit card processing, wetsuits, etc.) are crowding the midfield, and dayleader payroll is spraying dirt all over activities and clubhouse and yard.
Budget for Fiscal Year 2018-2019 vs actual 5/1 - 6/10/18
FY Budget DBW included Actual thru 6/10/18 (11% of FY) Percentage of Budget Remaining
Expected Income
Memberships (Regular and windsurf locker) $170,000 $25,796 15% $144,204
DBW reimbursement $40,000 $40,000 $0 0% $40,000
UC Work-Study Reimbursement $8,000 $1,450 18% $6,550
Donations, surplus sales, interest, etc. $0 $6,623 ($6,623)
Total Income $218,000 $40,000 $33,869 16% $184,131
Authorized Spending
Club activities $17,000 $2,381 14% $14,619
Dinghies and rescue skiffs $45,000 $18,000 $19,983 44% $25,017
Windsurfing $40,000 $15,000 $15,453 39% $24,547
Keelboats $22,000 $7,000 $197 1% $21,803
Dayleaders $48,000 $9,228 19% $38,772
Clubhouse and Yard $25,000 $2,574 10% $22,426
General Overhead $50,000 $12,678 25% $37,322
Total Spending $247,000 $40,000 $62,494 25% $184,506
Regular dues income last month was higher than the average of May regular dues income in the past six years.
May 27 Meeting @ 6PM
WY - Approve Senior WS project for Roger Tong:
Convert sail racks from hangers to lines so we can make more sails available to our members.
WY - Update operating rules
to reflect current practice for advancing to Junior (add basic rigging) and J+ windsurfer (add repairing one damaged board repair). These requirements have been in place for many years. Also add J+ written test requirement. White cards needs to be updated for these signoffs.
JB - Approve John Bongiovanni as CSC Dinghy Cruising Skipper
TABLED → JB - Operating Rules revision proposal:
Current L.1.3 - Equipment: All club boats, only reefable dinghies may be taken outside Senior Dinghy and Windsurfing Area
Proposed L.1.3 - All club keelboats. For dinghies taken outside of the Senior Dinghy and Windsurfing Area, the skipper must have a supervised dinghy cruise and be approved by Excom for dinghies. Only reefable dinghies may be taken outside Senior Dinghy and Windsurfing Area.
TABLED JC - The language for the dinghies in the cruising skipper modifications is inconsistent with the cruising dinghy description.
M.1.2 vs L.1.3:
M.1.2. Equipment: All dinghies, Laser and RS 500 require special sign off.
Proposed L.1.3 - All club keelboats. For dinghies, the skipper must have a supervised dinghy cruise and be approved by Excom for dinghies. Only reefable dinghies may be taken outside Senior Dinghy and Windsurfing Area.
TABLED JL - Revised L.1.3 - All club keelboats.
LD - complaints regarding Kal’s behavior at the club
April 29 Meeting @ 6PM
Treasurer’s Report 4/29/18
As of 4//18 we have $38,305 in the bank, up $1,549 from last report 4/15/18.
Income 4/16 - 4/29/18 |
|
credit card refund |
$24 |
Regular memberships |
$12,316 |
Windsurf locker memberships |
$3,640 |
Total Income |
$15,980 |
Spending 4/16 - 4/29/18 |
|
Clubhouse and Yard--garbage service, portapotty service, supplies for windsurf sail rack cover, water pitcher and filter, snack, pens, mix sticks, bandaids, locks, propane, signs |
$1,599 |
Dinghies--cleats, fasteners, fast pins, cleat, block, sail lube |
$205 |
Rescue skiffs--gas, relay, antenna |
$318 |
Keelboats--Portugal Princess yard work, luff rope feeder, fasteners, lamps |
$8,831 |
Tools--used shop vac |
$44 |
Windsurf--foils, universals, collars, boom shims, harness |
$1,633 |
Activities--food for OH, Thurs nite racing, snack, pingpong balls, speaker for race start system, |
$1,258 |
Communications: smug mug subscription, excomm Tshirts hats |
$206 |
Safety Equipment: used clothing for hypothermia kit |
$9 |
Bank--credit card charges |
$254 |
Dayleaders --payroll processing |
$73 |
Total Spending |
$14,431 |
The fiscal year is finished. Dayleader costs ran over budget by $1352, so we need to approve that additional expense. And approve next fiscal year’s budget
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual through end of Fiscal Year |
Percentage of Budget |
Under/ (Over) Budget |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$174,374 |
103% |
($4,374) |
|
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$7,818 |
156% |
($2,818) |
|
Donations, surplus sales, interest, etc. |
$12,000 |
|
$12,557 |
105% |
($557) |
|
Total Income |
$227,000 |
$40,000 |
$234,157 |
103% |
($7,157) |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$15,564 |
104% |
($564) |
|
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$61,651 |
95% |
$3,349 |
|
Windsurfing |
$26,000 |
$4,500 |
$26,056 |
100% |
($56) |
|
Keelboats |
$21,000 |
$518 |
$19,029 |
91% |
$1,971 |
|
Dayleaders |
$43,000 |
|
$44,352 |
103% |
($1,352) |
|
Clubhouse and Yard |
$25,000 |
|
$23,507 |
94% |
$1,493 |
|
General Overhead |
$45,000 |
|
$41,660 |
93% |
$3,340 |
|
Total Spending |
$240,000 |
$40,000 |
$231,818 |
97% |
$8,182 |
Regular dues income for April was a little less than the average for April in the last six years.
- Approve spending up to amounts listed in budget for next fiscal year.
- Give Joshua Leihe, Mark Playsted, Jennifer Kroon, James Clarkson, Dan Zaslavsky, and Seamus Vanecko permission to lead dinghy cruises in the keelboat cruising area for 2018/2019
- Approve $1279 additional spending for dayleaders this year
- Lifetime membership for Curt Lanyi
- (already approved in email, but needs to be recorded in minutes)
Robert Ofsevit’s request: Regarding our Angel Island Cruise, 7/6 - 7/8, he would like to request Ex-Com's approval to add a third boat.
Robert Ofsevit Dr. Who
David Fawcett: Meritorious
Kent Moriarty: Daisy
- Vote to add written test requirement for J+ windsurfing to be published when test is available and take effect one week later
- Issues with pot smoking in and around the club
April 15 Meeting @ 6PM
Treasurer’s Report 4/15/18
As of 4/15/18 we have $36,756 in the bank, down $1,264 from last report 4/1/18.
Income 4/2 - 4/15/18 |
|
Regular memberships |
$2,575 |
Windsurf locker memberships |
$560 |
UC workstudy reimbursement |
$1,033 |
Total Income |
$4,168 |
Spending 4/2 - 4/15/18 |
|
Clubhouse and Yard--paper towels, coffee, bit set, rope, lights, snack, used UPS for wind meter console & computer, coffee creamer, oil, fabric and thread for windsurf sail hangar cover, DSL service for clubhouse computer |
$359 |
Windsurf--nose pads, return universals |
$157 |
Activities--1st Aid class, food for lesson BBQ, snacks for Girl Scout Days, coffee, snacks |
$2,485 |
Bank--credit card charges |
$99 |
Dayleaders --wages, taxes, payroll processing |
$732 |
City of Berkeley--rent on clubhouse and yard space |
$965 |
Taxes: use tax on wholesale purchases |
$635 |
Total Spending |
$5,432 |
There’s only two weeks left in the fiscal year, and income and expenses remain in good accord with the budget. Dayleader costs ran over budget by about $1300, so we need to approve that additional expense.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual thru 4/15/18 (96% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$158,418 |
93% |
$11,582 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$7,818 |
156% |
($2,818) |
|
Donations, surplus sales, interest, etc. |
$12,000 |
|
$12,532 |
104% |
($532) |
|
Total Income |
$227,000 |
$40,000 |
$218,177 |
96% |
$8,823 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$14,305 |
95% |
$695 |
|
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$61,128 |
94% |
$3,872 |
|
Windsurfing |
$26,000 |
$4,500 |
$24,423 |
94% |
$1,577 |
|
Keelboats |
$21,000 |
$518 |
$10,198 |
49% |
$10,802 |
|
Dayleaders |
$43,000 |
|
$44,279 |
103% |
($1,279) |
|
Clubhouse and Yard |
$25,000 |
|
$21,907 |
88% |
$3,093 |
|
General Overhead |
$45,000 |
|
$41,147 |
91% |
$3,853 |
|
Total Spending |
$240,000 |
$40,000 |
$217,388 |
91% |
$22,612 |
Agenda Items
Approve $1279 additional spending for dayleaders this year
Lifetime membership for Curt Lanyi
Robert Ofsevit’s request: Regarding our Angel Island Cruise, 7/6 - 7/8, he would like to request Ex-Com's approval to add a third boat.
Robert Ofsevit Dr. Who
David Fawcett: Meritorious
Kent Moriarty: Daisy
Proposed Budget and Spending Approval for Next Fiscal Year (5/1/18 - 4/30/19)
Move to approve spending for the purposes listed below, up to the amounts listed in this budget
Expected Income
Memberships (Regular and windsurf locker) $170,000
DBW reimbursement $40,000
UC Work-Study Reimbursement $8,000
Donations, surplus sales, interest, etc. $0
Total Income $218,000
Approved Spending
Club activities $17,000
Dinghies and rescue skiffs $45,000
Windsurfing $40,000
Keelboats $22,000
Dayleaders $48,000
Clubhouse and Yard $25,000
General Overhead $50,000
Total Spending $247,000
This budget has $29,000 more spending than income because:
- Expected cash on hand at start of year is $29,000
- Some portions of previous years’ approved spending were not fully used
- UC work-study and donations may exceed expected amounts.
April 1 Meeting @ 6PM
March 18 meeting @ ?? PM
Approve senior project for Min Lee, a video that will benefit the club
Approve installing a 4x6 wood sign on posts against the rear fence. Do we need permission from the City or marina?
Dues increase
Motion: approve motion to be voted on at May GMM to raise regular and windsurf lockerer dues, effective 1/1/19, to
$120 for quarterly membership (or 10 hours work)
$99 for student/senior quarterly membership (or 10 hours work)
$375 for annual membership (or 30 hours work)
$75 for minor (under 18) membership (or 10 hours work), discounted to $1 if they agree to show up 4 times to help with lessons on weekends.
$175 for quarterly family membership (discount on a group’s total payment for individual memberships if they are related as parents or guardians and children) (or 15 hours work)
$400 for regular size windsurf locker, $600 for 1.5 size locker
Discussion
Dues increase is needed to ensure we can cover costs of operation. We’ve been doing fine so far, but costs for dayleading and some other items are increasing, and we will need additional revenue to stay afloat with plenty of freeboard.
The dues increase proposed would be a percentage increase of about 20%. Assuming that member signups decline (though we haven’t seen that in the past), dues income might increase by a little over 10%, yielding an additional $17,000 annually. That should keep us well afloat, at least until 2021 when our rental agreement with the City expires.
A little history: Regular dues were last raised November 2012 to
$99 for quarterly membership
$89 for student/senior quarterly membership
$297 for annual membership
$66 for minor membership
$149 for quarterly family membership
Windsurf associate dues were last raised February 2004 (as far as I can tell --PK). The current dues are $280 for annual membership for a regular size locker, $420 for the 1.5 size lockers.
There’s been about 16% inflation since 2012 (San Francisco-Oakland-San Jose Consumer Price Index, All Items, 1982-84=100 for All Urban Consumers Dec. 2017 vs Dec. 2012)
Dayleader starting wages will go up to $15/hr (Berkeley minimum wage) vs $10/hr starting wage in 2012.
UC Berkeley work study reimbursements are covering less of the cost of dayleaders, partly because it’s becoming harder to hire and retain UC Berkeley work-study students, and also because work-study now shuts down in May and June, two of our busiest months.
Rent has increased 43% since 2012, and will increase by another 5% next year and another 5% the year after. Our current rental agreement with the City ends 12/31/2020, and indications are that the City will want an increase to help support marina operation.
Some of our expenses haven’t risen. For example, the cost of a 4.2 sq m novice windsurf sail has only gone up 8% (yea Sailworks).
Others have gone up dramatically due to our increasing needs. Our cost of garbage service has gone up 122% since 2012, in no small part because we needed a bigger dumpster.
We’ve gained more revenue from donations, which were over $20,000 last year vs less than $1,000 in 2012. But this may not continue—we have no indications that the donors will repeat.
And we’ve had steady revenue from the California Division of Boating and Waterways, $40,000 a year to reimburse purchases of equipment for safe boating and windsurfing classes, including our Introductory Sails.
So far this fiscal year (5/1/2017 through 4/30/2018) our expenses are less than our revenue. But that will prolly reverse by May due to dayleader wage costs and large ticket items such as a haulout for our keelboat Portugal Princess.
Bottom line: we can expect our expenses to overtake our income this year, so we need to increase dues.
Treasurer’s Report 3/18/18
As of 3/18/18 we have $47,779 in the bank, up $1,984 from last report 3/4/18.
Income 3/5 - 3/18/18 |
|
Donations -- passerby |
$2 |
Regular memberships |
$3,643 |
UC workstudy reimbursement |
$69 |
Total Income |
$3,714 |
Spending 3/5 - 3/18/18 |
|
Clubhouse and Yard--DSL service for clubhouse computer, snacks, paper towels, coffee, creamer, fasteners |
$153 |
Rescue skiffs--gas for skiff |
$82 |
Keelboats--keelboat engine parts |
$33 |
Windsurf--mast straps |
$39 |
Activities--CSC coordinator hats, copying for Sr Study Group |
$394 |
Bank--credit card charges |
$89 |
City of Berkeley--rent |
$965 |
Taxes: DMV fee refunds |
-$26 |
Total Spending |
$1,729 |
We’re now almost 90% through the fiscal year, and income and expenses remain in good accord with the budget. Income is still $10k ahead of spending, and most of the budgets have plenty left for expenses before the fiscal year ends April 30. Next year, with dayleader wages increasing further, we’ll need a dues increase.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual thru 3/18/18 (88% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$149,831 |
88% |
$20,169 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$5,929 |
119% |
($929) |
|
Donations, surplus sales, interest, etc. |
$12,000 |
|
$12,332 |
103% |
($332) |
|
Total Income |
$227,000 |
$40,000 |
$207,501 |
91% |
$19,499 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$11,041 |
74% |
$3,959 |
|
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$60,462 |
93% |
$4,538 |
|
Windsurfing |
$26,000 |
$4,500 |
$22,216 |
85% |
$3,784 |
|
Keelboats |
$21,000 |
$518 |
$9,805 |
47% |
$11,195 |
|
Dayleaders |
$43,000 |
|
$40,278 |
94% |
$2,722 |
|
Clubhouse and Yard |
$25,000 |
|
$19,658 |
79% |
$5,342 |
|
General Overhead |
$45,000 |
|
$32,230 |
72% |
$12,770 |
|
Total Spending |
$240,000 |
$40,000 |
$195,689 |
82% |
$44,311 |
March 4 meeting @5PM
First Aid class - John Taussig, the instructor who taught the last one has agreed tentatively to do one on Sunday, April 8, all day, maximum 24 students. I don't have a final price, but it should be $100 to $110 per person.
What I propose is this:
- Offer the class on Sunday, April 8, to be followed by another one if there is demand.
- Cover the costs for paid DLs and pay for their time.
- Prioritize other sign-ups to Cruising Skipper, Cruising Skipper Candidates, and signed-off VDLs.
- Other than paid VDLs, students pay full amount for the class.
- A Cruise Skipper who does N (number to be agreed) cruises within one year will be reimbursed for the class.
- A VDL who covers N (number to be agreed) sessions within one year will be reimbursed for the class.
We have the issue of where to hold it. I don't think we have the facilities at the Club to do it, but the Finnish Hall is available that day. It would cost $250.
Treasurer’s Report 3/4/18
As of 3/4/18 we have $45,794 in the bank, down $4,980 from last report 2/18/18.
Income 2/19 - 3/4/18 |
|
Regular memberships |
$4,722 |
Windsurf locker memberships |
$280 |
Total Income |
$5,002 |
Spending 2/19 - 3/4/18 |
|
Clubhouse and Yard-- |
$373 |
Dinghies--block, clam cleats |
$125 |
Keelboats- engine parts, battery, fasteners |
$280 |
Windsurf--2 Starboard foil boards and foils |
$4,938 |
Activities--Sr Study group Finnish hall rental, food for GMM, snax, cat food |
$805 |
Communications: website SSL certificate |
$60 |
Bank--credit card charges |
$151 |
Dayleaders -- payroll taxes, boater card fee for dayleader |
$3,250 |
Total Spending |
$9,982 |
Income and expenses remain in good accord with the budget. Income is still $10k ahead of spending, and most of the budgets have plenty left for expenses this month and next month (the fiscal year ends April 30).
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
FY Budget |
DBW included |
Actual thru 3/4/18 (84% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
||||||
Memberships (Regular and windsurf locker) |
$170,000 |
$146,188 |
86% |
$23,812 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
$5,861 |
117% |
($861) |
||
Donations, surplus sales, interest, etc. |
$12,000 |
$12,330 |
103% |
($330) |
||
Total Income |
$227,000 |
$40,000 |
$203,788 |
90% |
$23,212 |
|
Authorized Spending |
||||||
Club activities |
$15,000 |
$10,647 |
71% |
$4,353 |
||
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$60,380 |
93% |
$4,620 |
|
Windsurfing |
$26,000 |
$4,500 |
$22,177 |
85% |
$3,823 |
|
Keelboats |
$21,000 |
$518 |
$9,772 |
47% |
$11,228 |
|
Dayleaders |
$43,000 |
$40,278 |
94% |
$2,722 |
||
Clubhouse and Yard |
$25,000 |
$19,505 |
78% |
$5,495 |
||
General Overhead |
$45,000 |
$31,202 |
69% |
$13,798 |
||
Total Spending |
$240,000 |
$40,000 |
$193,960 |
81% |
$46,040 |
February 24 meeting @5PM
Disciplinary hearing
February 18 GMM
Treasurer’s Report for GMM
Quarterly Statement of Financial Condition February 1 2018
As of February 1st we had $50,026 in the bank, down $11,911 from 11/1/17. Big thanks to everyone who worked hard for the club.
Income 11/1/17 - 1/31/18 |
Amount |
Regular memberships |
$11,754 |
Donations (thanks!),credit card cash rewards, surplus sales (keelboat equipment) |
$382 |
UC workstudy reimbursement |
$2,524 |
Total Income |
$14,660 |
Spending 11/1/17 - 1/31/18 |
Amount |
Clubhouse and Yard-- garbage service, portapotty service, DSL service for clubhouse computer, lightbulb, screws and washers, gloves, organizer boxes, hooks, tags, wire, bunnysuit, blades, bits, heat gun, spray paint, cord, hose, solder, wire, jig saw blades, dish soap, steel strip, paper towels, aluminum pans, markers, umbrella, BBQ parts, toner for printer, anemometer and transmitter, cups, spoons, stirrers, padlock, screws, coffee, tire valve adapters, tire inflators, batteries, snack, propane, Xmas decor, trash cans, dust masks, duck tape, paper towels, hot chocolate, roofing materials yard shed. |
$3,180 |
Dinghies--spinnaker, sail covers, gennaker, line, cleats, harnesses, lantern, carabiners, trapeze rings, tiller clips, needle kit, wire, box, keyfloat, tires and tubes for dinghy dollies, rig tape, bungee cord, eyebolt, snap shackles, lanyard, chafe sleeve, resin syringes, paddles, tiller universals, velcro, swivel, patch kit, tire levers, cheek blocks, cotter rings, labels, quick pins, sail repair tape. |
$6,084 |
Rescue skiffs--propeller guard, engine parts, gas |
$1,280 |
Keelboats--sail repairs, hull cleaning, winch bearings, hatch latch, snap, halyard, windex, line, mainsheet, fasteners, D shackle, rivets |
$1,312 |
Tools--drillbits, spraypaint, screwdriver, scissors, vise grips, screws, tire irons, acetone, wire strippers, air tool connector, oil, nuts, wire brushes, pads, wrench sets, oil spray, silicone spray, oil squirt can, socket sets, hex bit set, tape measure, sawzall |
$360 |
Windsurf---footstraps (less refund on returns), harnesses, sanding discs, masking tape, spray hood, trashbags, respirator, carbon fiber cloth, resin, catalyst, respirator filters, gloves, sail repair tape |
$1,012 |
Activities--food for November Open House and General Membership Meeting, gift cards for General Membership Meeting, fruits, snacks for clubhouse, pizza Thurs racing dinner, food for parties, coffee for clubhouse |
$1,853 |
Communications: USSailing membership, copies of letter to City, postage to ship VHF radio for repair |
$264 |
Safety Equipment: VHF radio repair, postage |
$101 |
Bank--credit card charges |
$455 |
Dayleader wages and taxes, food, boatercard fees |
$8,607 |
Insurance--refunds on workers comp and general liability |
-$397 |
City of Berkeley--2 months rent on clubhouse/yard space |
$1,883 |
Office Supplies: envelopes, CF numbers |
$57 |
Taxes: use tax on wholesale purchases, DMV fees, less refund on property taxes |
$517 |
Total Spending |
$26,571 |
February 18 meeting before GMM
Senior Projects:
Ryan Maples - CA Boating Card Class
Junior Fast Tracks: Birk Huber (week of 4/30), Alan Ostreicher (week of 6/4), Jacqui Zechar (week of 8/20)
Pros and cons of future communication channels for club activities
Treasurer’s Report 2/18/18
As of 2/18/18 we have $50,775 in the bank, up $3,315 from last report 2/4/18.
Income 2/5 - 2/18/18 |
|
Donations -- Amazon Smile Foundation (thanks!) |
$17 |
Regular memberships |
$7,739 |
UC workstudy reimbursement |
$727 |
Total Income |
$8,484 |
Spending 2/5 - 2/18/18 |
|
Clubhouse and Yard--roofing materials for yard shed, padlock, hose fitting, DSL service, portapotty service |
$440 |
Dinghies--JY15 centerboard, RS Quest tack bar, trailer inner tube install, block, spinnaker repair tape |
$951 |
Rescue skiffs-- gas |
$61 |
Keelboats--hull cleaning, engine parts, line, boat hook, handrails |
$670 |
Tools--air compressor blowgun and connector kit |
$28 |
Activities--food for OH, propane, snack, coffee, 1st aid stuff, food for retreat |
$438 |
Communications: signs, postcards, postage to return prop guard, website software subscriptions |
$197 |
Bank--credit card charges |
$194 |
Dayleaders -- payroll taxes, boater card fee for dayleader |
$457 |
Insurance--workers comp installment |
$736 |
City of Berkeley--license fee 4th year of license agreement term |
$965 |
Office Supplies: logbooks for dayleader desk |
$32 |
Total Spending |
$5,169 |
Income and expenses remain in good accord with the budget. Income is well ahead of spending, and most of the budgets have plenty left for spring 2018 expenses, with the exception of the dinghies and dayleaders budgets, which are the most heavily spent but should be adequate (dayleaders budget shown includes $5k increase that was approved 2/4/18).
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual thru 2/18/18 (80% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$141,186 |
83% |
$28,814 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$5,861 |
117% |
($861) |
|
Donations, surplus sales, interest, etc. |
$12,000 |
|
$12,330 |
103% |
($330) |
|
Total Income |
$227,000 |
$40,000 |
$198,786 |
88% |
$28,214 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$9,842 |
66% |
$5,158 |
|
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$60,255 |
93% |
$4,745 |
|
Windsurfing |
$26,000 |
$4,500 |
$17,239 |
66% |
$8,761 |
|
Keelboats |
$21,000 |
$518 |
$9,491 |
45% |
$11,509 |
|
Dayleaders |
$43,000 |
|
$37,029 |
86% |
$5,971 |
|
Clubhouse and Yard |
$25,000 |
|
$19,131 |
77% |
$5,869 |
|
General Overhead |
$45,000 |
|
$30,991 |
69% |
$14,009 |
|
Total Spending |
$240,000 |
$40,000 |
$183,977 |
77% |
$56,023 |
February 4 meeting @ 5PM
-Stella moves to Increase dayleader budget by $5k to cover payroll for Feb and March (April payroll is part of next fiscal year). The dayleader budget has less than $2k after payroll for Jan..
Treasurer’s Report 2/4/18
As of 2/4/18 we have $47,460 in the bank, down $2,566 from last report 1/28/18.
Income 1/29 - 2/4/18 |
|
Total Income |
$0 |
Spending 1/29 - 2/4/18 |
|
Bank--credit card charges |
$25 |
Dayleaders -- payroll processing, Boatercard fee |
$2,541 |
Total Spending |
$2,566 |
Income and expenses remain in good accord with the budget. Income is well ahead of spending, and most of the budgets have plenty left for spring 2018 expenses, with the exception of the dinghies and dayleaders budgets, which are the most heavily spent. The dayleaders budget does not have enough in it to cover the payroll for February. It needs another $5k spending authorized to cover the payroll for February and March.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
FY Budget |
DBW included |
Actual thru 2/4/18 (76% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
|
|
|
|
||
Memberships (Regular and windsurf locker) |
$170,000 |
$133,447 |
78% |
$36,553 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
$5,133 |
103% |
($133) |
||
Donations, surplus sales, interest, etc. |
$12,000 |
$12,313 |
103% |
($313) |
||
Total Income |
$227,000 |
$40,000 |
$190,302 |
84% |
$36,698 |
|
Authorized Spending |
|
|
|
|
||
Club activities |
$15,000 |
$9,403 |
63% |
$5,597 |
||
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$59,243 |
91% |
$5,757 |
|
Windsurfing |
$26,000 |
$4,500 |
$17,239 |
66% |
$8,761 |
|
Keelboats |
$21,000 |
$518 |
$8,821 |
42% |
$12,179 |
|
Dayleaders |
$38,000 |
$36,571 |
96% |
$1,429 |
||
Clubhouse and Yard |
$25,000 |
$18,692 |
75% |
$6,308 |
||
General Overhead |
$45,000 |
$28,839 |
64% |
$16,161 |
||
Total Spending |
$235,000 |
$40,000 |
$178,808 |
76% |
$56,192 |
January 28 - Potluck @ 5PM
Agenda items are on Google doc
https://docs.google.com/document/d/1Tf-RU6zDochqdIvdeW6J__angafRCbvtNNgcFgsp8wc/edit?ts=5a664995
Re-keying the club
Senior Project for Marie Duvernoy - Advanced Dinghy Coordinator for 2018
Request from Erika Erickson to store her kayak in the yard
Treasurer’s Report 1/28/18
As of 1/28/18 we have $50,026 in the bank, up $1,453 from last report 1/14/18.
Income 1/15 - 1/28/18 |
|
Donations --Benevity, escrip |
$100 |
Regular memberships |
$2,524 |
UC workstudy reimbursement |
$488 |
Total Income |
$3,112 |
Spending 1/15 - 1/28/18 |
|
Clubhouse and Yard--garbage service, roofing materials for Onaje Boone's Sr project |
$1,049 |
Activities--Tony To snax |
$50 |
Bank--credit card charges |
$112 |
Dayleaders -- payroll processing, Boatercard fee |
$65 |
Taxes: use tax on wholesale purchases 10/1 - 12/31/17 |
$383 |
Total Spending |
$1,659 |
Income and expenses remain in good accord with the budget. Income is well ahead of spending, and most of the budgets have plenty left for spring 2018 expenses, with the exception of the dinghies and dayleaders budgets, which are the most heavily spent.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
FY Budget |
DBW included |
Actual thru 1/28/18 (75% of FY) |
Percentage of Budget |
Remaining |
||
Expected Income |
|
|
|
|
||
Memberships (Regular and windsurf locker) |
$170,000 |
$133,447 |
78% |
$36,553 |
||
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
$5,133 |
103% |
($133) |
||
Donations, surplus sales, interest, etc. |
$12,000 |
$12,313 |
103% |
($313) |
||
Total Income |
$227,000 |
$40,000 |
$190,302 |
84% |
$36,698 |
|
Authorized Spending |
|
|
|
|
||
Club activities |
$15,000 |
$9,403 |
63% |
$5,597 |
||
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$59,243 |
91% |
$5,757 |
|
Windsurfing |
$26,000 |
$4,500 |
$17,239 |
66% |
$8,761 |
|
Keelboats |
$21,000 |
$518 |
$8,821 |
42% |
$12,179 |
|
Dayleaders |
$38,000 |
$34,030 |
90% |
$3,970 |
||
Clubhouse and Yard |
$25,000 |
$18,692 |
75% |
$6,308 |
||
General Overhead |
$45,000 |
$28,815 |
64% |
$16,185 |
||
Total Spending |
$235,000 |
$40,000 |
$176,242 |
75% |
$58,758 |
Regular dues (not including windsurf locker dues) in 2017 were a little higher than in 2016, but also a little lower than the 2012 – 2017 average:
Regular Dues Income by Calendar Year
2012 |
$152,212 |
2013 |
$168,577 |
2014 |
$183,381 |
2015 |
$171,080 |
2016 |
$149,545 |
2017 |
$155,913 |
average |
$163,451 |
January 14 meeting @ 5PM
Discuss Totiana White’s lawsuit
Discuss Cal Adventures allegations of misconduct by day leaders (this was resolved by PK, is it still a discussion topic?)
EMAIL VOTE - Jan 8
Issue |
Move |
2nd |
Unanimous Approval |
Changing April Open House from April 7 to April 14 to coordinate with the Berkeley Bay Festival |
MLF |
RA |
Yes |
EMAIL VOTE - Dec 15
Issue |
Move |
2nd |
Unanimous Approval |
Robert Ofsevit planning a 2-keelboat private cruise in 2018 to AI to camp for the weekend, departing Friday and returning Sunday, (David Fawcett skippering the other keelboat). |
RA |
JB |
Yes |
2017
December 3 meeting @ 5PM
Treasurer’s Report 12/3/17
As of 12/3/17 we have $53,732 in the bank, down $2,606 from last report 11/5/17.
Income 11/6 - 12/3/17 |
|
Donations, surplus equipment (keelboat parts) sale |
$82 |
Regular memberships |
$3,916 |
UC workstudy reimbursement |
$805 |
Total Income |
$4,803 |
Spending 11/6 - 12/3/17 |
|
Clubhouse and Yard--portapotty service, DSL service for clubhouse computer, tire inflator and adapters, coffee for clubhouse, batteries for wind meter, snack, spices, fruit, propane |
$476 |
Dinghies--cleats, return sail numbers, harnesses, lantern, carabiners, trapeze rings, tiller clips, needle kit, wire, box, keyfloat, line, tires, tube for dinghy dolly, rig tape, bungee cord, sail repair tape |
$2,522 |
Rescue skiffs--gas |
$122 |
Keelboats--halyard, windex, line, mainsheet |
$161 |
Tools-- |
$0 |
Windsurf--respirator filters, gloves, respirator |
$114 |
Activities--food for GMM, OH, party, pizza for Thurs nite racing, fruit, snax |
$1,269 |
Safety Equipment: warranty exchange VHF handheld radio |
$18 |
Bank--credit card charges |
$122 |
Dayleader wages and taxes |
$2,171 |
Insurance--refunds on workers comp and liability insurance |
-$397 |
City of Berkeley--rent on clubhouse and yard spac |
$919 |
Taxes: refund on property taxes |
-$87 |
Total Spending |
$7,409 |
Income and expenses remain in good accord with the budget. Income is well ahead of spending, and most of the budgets have plenty left for spring 2018 expenses, with the exception of the dinghies and dayleaders budgets, which are the most heavily spent.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual thru 12/3/17 (59% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$125,610 |
74% |
$44,390 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$3,414 |
68% |
$1,586 |
|
Donations, surplus sales, interest, etc. |
$12,000 |
|
$12,013 |
100% |
($13) |
|
Total Income |
$227,000 |
$40,000 |
$180,444 |
79% |
$46,556 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$9,041 |
60% |
$5,959 |
|
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$54,685 |
84% |
$10,315 |
|
Windsurfing |
$26,000 |
$4,500 |
$17,239 |
66% |
$8,761 |
|
Keelboats |
$21,000 |
$518 |
$8,033 |
38% |
$12,967 |
|
Dayleaders |
$38,000 |
|
$30,259 |
80% |
$7,741 |
|
Clubhouse and Yard |
$25,000 |
|
$17,123 |
68% |
$7,877 |
|
General Overhead |
$45,000 |
|
$26,300 |
58% |
$18,700 |
|
Total Spending |
$235,000 |
$40,000 |
$162,679 |
69% |
$72,321 |
Motion to schedule Open Houses and post on ….
Dates for Open Houses 2018
Open House is 1pm to 4pm
Date Day of Keelboat Safe Times Keelboat Safe Times during Open House
Week
2/4/2018 Sun 12:15-5 Entire Open House
3/11/2018 Sun None None
4/7/2018 Sat None None **Berkeley Bay Festival
5/13/2018 Sun 10:00-13:00 None
6/17/2018 Sun 14:45-18:00 14:45 on
7/15/2018 Sun 13:15-18:00 13:15 on
8/12/2018 Sun 11:45-16:30 Until 16:30
9/16/2018 Sun 14:45-18:00 14:45 on
10/14/2018 Sun 13:00-18:00 Entire Open House
11/11/2018 Sun 11:00-16:00 Entire Open House (but don't go over)
Motion to schedule Fast Track Dates
Week of
4/30/2018
6/4/2018
6/24/2018
7/30/2018
8/20/2018
Motion to Schedule GMMs and post on site for the following date:
February 18 (Sunday)
May 20 (Sunday)
August 19 (Sunday)
November 15 (Thursday)
Motion to move yahoo Groups to Google Groups …
Senior project for Rama Hoetzlein - rudderless instructional video
Disciplinary hearing for Andrew Myers (JG/RA, unanimous email vote)
November 19 Meeting
Kurt running for 2nd Vice
Treasurer’s Report 11/5/17
As of 11/5/17 we have $56,338 in the bank, down $4,235 from last report 10/22/17.
Income 10/23 - 11/5/17 |
|
Donations |
$500 |
Regular memberships |
$4,710 |
Total Income |
$5,210 |
Spending 10/23 - 11/5/17 |
|
Clubhouse and Yard--lightbulb, screws and washers, gloves, organizer boxes, hooks, tags, wire, bunnysuit, blades, bits, heat gun, spray paint, cord, hose, solder, wire, jig saw blades, dish soap, porta-potty service, steel strip, paper towels, aluminum pans, markers, umbrella, BBQ igniters, toner for printer in clubhouse, remote anemometer, cups, spoons, stirrers, padlock, screws |
$1,136 |
Rescue skiffs--gas, parts for outboard |
$163 |
Keelboats--sail repair, winch bearings, hatch latch, snap, hull cleaning |
$363 |
Tools-- drill bits, spray paint, screwdriver, scissors |
$64 |
Windsurf-- footstraps, sanding discs, masking tape, hood, trash bags, respirator, carbon fiber cloth, resin, hardener, harnesses, sail repair tape |
$1,486 |
Activities--food for OH's and party, pizza for Thurs nite racing, ping pong balls, fruit, snax |
$1,245 |
Bank--credit card charges |
$215 |
Dayleader wages and taxes |
$3,854 |
City of Berkeley--rent on clubhouse and yard space |
$919 |
Total Spending |
$9,445 |
Dues income for October was slightly below average for the last 5 Octobers, prolly due to the closure for the fire, plus iffy wind.
Income and expenses remain in good accord with the budget. We’re just past halfway through the fiscal year, and completely through the 2017 main sailing and windsurfing season. Income is well ahead of spending, and most of the budgets have plenty left for spring 2018 expenses, with the exception of the dinghies and dayleaders budgets, which are the most heavily spent.
Budget for Fiscal Year 2017-2018 vs actual to date |
|
|
|
|
|
|
|
|
FY Budget |
DBW included |
Actual thru 11/5/17 (52% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$121,694 |
72% |
$48,306 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$2,609 |
52% |
$2,391 |
|
Donations, surplus sales, interest, etc. |
$12,000 |
|
$11,931 |
99% |
$69 |
|
Total Income |
$227,000 |
$40,000 |
$175,642 |
77% |
$51,358 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$9,041 |
60% |
$5,959 |
|
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$52,042 |
80% |
$12,958 |
|
Windsurfing |
$26,000 |
$4,500 |
$17,125 |
66% |
$8,875 |
|
Keelboats |
$21,000 |
$518 |
$7,872 |
37% |
$13,128 |
|
Dayleaders |
$38,000 |
|
$28,087 |
74% |
$9,913 |
|
Clubhouse and Yard |
$25,000 |
|
$16,647 |
67% |
$8,353 |
|
General Overhead |
$45,000 |
|
$24,455 |
54% |
$20,545 |
|
Total Spending |
$235,000 |
$40,000 |
$155,270 |
66% |
$79,730 |
October 22 Meeting
Date and location of GMM
Windsurf Rating Committee Changes (from Heather Buckley)
- Michael McKinley will replace Heather as Chair of the ratings committee. After 8 years at CSC, I am moving home to Canada. I'd like to remain on the committee for now (I have aspirations of coming back for senior testing this summer), but with the support of the rest of the committee, Michael has agreed to take over my role as chair.
- Prakash Stec will be added to the ratings committee. Prakash is a responsible and engaged senior who does a lot to support windsurfers growing at the club. He will bring energy and ideas to the committee and continue to act as a good role model.
- Meredith Roberts will (probably - pending her final approval since we are in discussions right now) be added to the ratings committee. We are excited to increase female representation on the committee and to have Meredith back at CSC in an increased capacity.
Windsurf Rating Committee comments (from PeterN)
- Further to John's point (about who approves RC changes), I'd suggest a rush decision not be made here (of which too many have been done this year), and maybe we ask for Michael M. to make a presentation to Excomm prior to any new appointments being made prior to rubbing stamping of anything.
Senior Project for Cooper
Proposing to build a rack for the Laser hulls, maybe spars too. DanZ will oversee it.
Senior Project for David Hrdlicka
Senior Study Group Coordinator for the Winter 2018 Senior Study Group.
Treasurer’s Report 10/22/17
As of 10/22/17 we have $60,573 in the bank, up $35,207 from last report 10/8/17.
We have received reimbursement for $39,408 from the Division of Boating and Waterways, California Department of Parks and Recreation, for the two RS Quests, two outboards for our rescue skiffs, and 20 novice windsurf sails.
Income 10/9 – 10/22/17 |
|
DBW grant-- |
$39,408 |
Regular memberships |
$3,198 |
Total Income |
$42,606 |
Spending 10/9 – 10/22/17 |
|
Clubhouse and Yard--3 months garbage service, sawhorses, labels, labeler tape, DSL service for clubhouse computer, BBQ propane regulator |
$1,124 |
Keelboats--Daisy haulout for rudder repair, sail repair |
$3,448 |
Tools--multimeters, sander, hex key set, screwdriver, markers |
$126 |
Windsurf--footstraps, spray paint, return shipping footstraps |
$369 |
Activities--food for parties, ice cream, snax |
$158 |
Bank--credit card charges |
$78 |
Insurance--changes to hulls listed |
$184 |
Taxes: use tax on wholesale purchases |
$1,912 |
Total Spending |
$7,399 |
Both expected income and approved spending were increased by $22,000 (10/8 meeting) because of higher than expected income to date. We’re now at 48% of the 5/1 – 4/30 fiscal year, and almost through the main sailing/windsurfing season. Income so far this fiscal year is 75% of expected, and spending so far is 62% of the approved amount.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual thru 10/22/17 (48% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$170,000 |
|
$116,983 |
69% |
$53,017 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$39,408 |
99% |
$592 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$2,609 |
52% |
$2,391 |
|
Donations, surplus sales, interest, etc. |
$12,000 |
|
$11,431 |
95% |
$569 |
|
Total Income |
$227,000 |
$40,000 |
$170,432 |
75% |
$56,568 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$7,796 |
52% |
$7,204 |
|
Dinghies and rescue skiffs |
$65,000 |
$34,982 |
$51,879 |
80% |
$13,122 |
|
Windsurfing |
$26,000 |
$4,500 |
$15,639 |
60% |
$10,361 |
|
Keelboats |
$21,000 |
$518 |
$7,509 |
36% |
$13,491 |
|
Dayleaders |
$38,000 |
|
$24,233 |
64% |
$13,767 |
|
Clubhouse and Yard |
$25,000 |
|
$15,511 |
62% |
$9,489 |
|
General Overhead |
$45,000 |
|
$23,258 |
52% |
$21,742 |
|
Total Spending |
$235,000 |
$40,000 |
$145,825 |
62% |
$89,175 |
October 8 Meeting
Putting the Junior Sailing and Windsurfing Written Tests online (PK thinks this is discussion item, since it’s up to co-Rear Commodores)
Approve David Fawcett for cruising skipper
Time and place for November GMM
Approve additional spending on dinghies, rescue skiffs, clubhouse, yard.
Treasurer’s Report 10/8/17
As of 10/8/17 we have $25,366 in the bank, up $4,169 from last report 9/10/17.
We have requested but not yet received reimbursement for $39,408 from the Division of Boating and Waterways, California Department of Parks and Recreation, for the two RS Quests, two outboards for our rescue skiffs, and 20 novice windsurf sails that we have already paid for.
Income 9/11 - 10/8/17 |
|
Regular memberships |
$20,678 |
UC workstudy reimbursement |
$1,840 |
Donations |
$103 |
Total Income |
$22,621 |
Spending 9/11 - 10/8/17 |
|
Dayleader wages and taxes |
$4,349 |
Dinghies--axle brackets, trapeze gear, blocks, plastic, line, paddles, filler, hike stick universal saddles, shipping 2 JY masts, packing and duct tape, epoxy resin hardener & pumps, knives, gflex, sail repair tape, carabiners, twine, scissors, pins, cheek blocks, spinnaker repair tape, labels, sail numbers, ring, sail repairs, battens |
$4,265 |
Windsurf--footstraps, harnesses, spreader bars, fins, boom collars, sail repair tape, grip spray, harness lines, epoxy resin, filler |
$2,513 |
Clubhouse and Yard--supplies for keelboat shed and windsurf racks, portapotty service, electric kettle, trashbags, ice cream, roller covers, power cords, pens, markers, bandaids, caulk, bowls, plates, forks, battery backup for webcams |
$1,518 |
Rescue skiffs--propeller guard, gage, oil, keys, repair parts for old engine, wire, relay, gas tank cap, fasteners, letter kit, gas for skiff |
$1,164 |
Activities--food for Thurs nite racing, women's seminar, winch clinic, lesson BBQ's, and snack (thanks for the fruit, Tony!) |
$1,008 |
City of Berkeley--rent on clubhouse and yard spac |
$919 |
Taxes: Boat registration renewal and additional fees on registration, duplicate titles |
$815 |
Keelboats--motor starter, fender, padlocks, fasteners, battery charger receptacles, jib hank, haulout supplies, sail tags, fire extinguisher, swage, winch bearing, sail repairs |
$758 |
Bank--credit card charges |
$570 |
Tools-toolbox, spark plug socket, wrench, hacksaw, scissors, light, lock, sockets, sawblade, calipers, screws, padlock, saw blades, grinder bits, knives, blades |
$439 |
Communications: CSC t-shirts for Xcomm, laminated signs |
$125 |
Safety Equipment: ship VHF radio for repair |
$9 |
Total Spending |
$18,452 |
September dues were higher than September dues in any year 2012-2016. Calendar year to date dues are only slightly below the average (of Jan-Sep dues) in 2012-2016.
Income and spending are still tracking the budget very well. We’re at 44% of the 5/1 – 4/30 fiscal year, and almost all of the way through the sailing/windsurfing season. Income so far this fiscal year is 62% of expected, but this does not include DBW funding, and spending is 65%, and that does include almost all the expenses to be reimbursed by DBW funding. The dinghy and rescue skiffs budget is almost gone, as is the clubhouse and yard budget. The keelboat spending is only 19% of budget, but that does not include a current haulout to repair Daisy’s rudder or the planned haulout of Portugal Princess.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual thru 10/8 (44% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$160,000 |
|
$113,785 |
71% |
$46,215 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$2,609 |
52% |
$2,391 |
|
Donations, surplus sales, interest, etc. |
$0 |
|
$11,431 |
na |
($11,431) |
|
Total Income |
$205,000 |
$40,000 |
$127,826 |
62% |
$77,175 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$7,638 |
51% |
$7,362 |
|
Dinghies and rescue skiffs |
$53,000 |
$34,982 |
$51,879 |
98% |
$1,122 |
|
Windsurfing |
$26,000 |
$4,500 |
$15,270 |
59% |
$10,730 |
|
Keelboats |
$21,000 |
$518 |
$4,061 |
19% |
$16,939 |
|
Dayleaders |
$38,000 |
|
$24,233 |
64% |
$13,767 |
|
Clubhouse and Yard |
$15,000 |
|
$14,388 |
96% |
$612 |
|
General Overhead |
$45,000 |
|
$20,958 |
47% |
$24,042 |
|
Total Spending |
$213,000 |
$40,000 |
$138,426 |
65% |
$74,574 |
September 10 Meeting
Senior Project proposal for Dominic Cabrera - Build shelves and awning for windsurf container.
Treasurer’s Report 9/10/17
As of 9/10/17 we have $21,197 in the bank, down $12,085 from last report 8/27/17.
We submitted a request for reimbursement for $39,408 from the Division of Boating and Waterways, California Department of Parks and Recreation, for the two RS Quests, two outboards for our rescue skiffs, and 20 novice windsurf sails that we have already paid for.
They have approved a time extension until 3/31/2018 for submitting for reimbursement of the remaining $591.96 for refurbishment of keelboat Portugal Princess.
Our federal and state tax forms and our state charity registration form have been submitted, posted on our website, and submitted to Guidestar, a clearing house for non-profit info.
Income 8/28 - 9/10/17 |
|
Donations (thanks Sheldon's friend), surplus equipment sale (thanks Carolyn and Cooper!), credit card cash rewards |
$400 |
Regular memberships |
$7,344 |
Total Income |
$7,744 |
Spending 8/28 - 9/10/17 |
|
Clubhouse and Yard--supplies for keelboat shed and windsurf racks, portapotty service, DSL service for clubhouse computer, propane, dump fees (Bahia 7 and sails and rigging), brushes |
$1,080 |
Dinghies--JY 15 mast, hiking stick universals and saddles, clear tubing, innertubes for dinghy dolly tires, rivets |
$1,819 |
Rescue skiffs--speedometer for skiff, warranty, gloves, washers, loctite, lube, spare keys, dealer inspections for new motor warranties |
$482 |
Keelboats--hull cleaning 9/1/17, Merit mainsail repair |
$293 |
Tools-saw blades, trashbags, cutoff wheels, glue, torch gas, level, screwdriver, cutters, solder, teflon tape, flex tubing, black electrical tape, socket, hole saws, grease, sealant, torx bit, angle grinder, cutoff wheels, bolts, nuts, washers, spiral conduit, cable ties, drill bit, flap wheel sanding bit |
$282 |
Windsurf-- 2 RRD Firemove boards 120l, freewave 96l board, 7 sails, 4 booms, 5 uphauls, 4 fins, 3 mast bases, 7 universals |
$7,173 |
Activities--food for 5/28 and 8/27 Open Houses, band fee, cake, food for parties, snacks, Fast Track dinners (less returned payments) |
$1,594 |
Safety Equipment: 2 gallons sunscreen |
$236 |
Bank--credit card charges |
$234 |
Dayleader wages and taxes |
$5,621 |
City of Berkeley--rent on clubhouse and yard spac |
$919 |
Office Supplies: laminating pouches, markers |
$37 |
Taxes: state tax and charity registration filing fees |
$60 |
Total Spending |
$19,829 |
Income and spending are still tracking the budget very well. We’re at 36% of the 5/1 – 4/30 fiscal year, and most of the way through the sailing/windsurfing season. Income so far this fiscal year is 51% of expected, but this does not include DBW funding, and spending is 56%, and that does include almost all the expenses to be reimbursed by DBW funding.
Proposed Revised Budget for Fiscal Year 2017-2018 |
||||||
|
|
FY Budget |
DBW included |
Actual thru 9/10 (36% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$160,000 |
|
$93,107 |
58% |
$66,893 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$768 |
15% |
$4,232 |
|
Donations, surplus sales, interest, etc. |
$0 |
|
$11,328 |
na |
($11,328) |
|
Total Income |
$205,000 |
$40,000 |
$105,204 |
51% |
$99,796 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$6,630 |
44% |
$8,370 |
|
Dinghies and rescue skiffs |
$53,000 |
$34,982 |
$46,449 |
88% |
$6,551 |
|
Windsurfing |
$26,000 |
$4,500 |
$12,757 |
49% |
$13,243 |
|
Keelboats |
$21,000 |
$518 |
$3,303 |
16% |
$17,697 |
|
Dayleaders |
$38,000 |
|
$19,884 |
52% |
$18,116 |
|
Clubhouse and Yard |
$15,000 |
|
$12,869 |
86% |
$2,131 |
|
General Overhead |
$45,000 |
|
$18,082 |
40% |
$26,918 |
|
Total Spending |
$213,000 |
$40,000 |
$119,974 |
56% |
$93,026 |
August 27 Meeting
Treasurer’s Report 8/27/17
As of 8/27/17 we have $33,282 in the bank, down $3,044 from last report 7/30/17. We will be submitting a request for reimbursement for about $39,000 under our grant from the Division of Boating and Waterways, California Department of Parks and Recreation, for the two RS Quests, two outboards for our rescue skiffs, and 20 novice windsurf sails that we have already paid for.
Income 7/31 - 8/27/17 |
|
Donations, surplus equipment sale (outboard motor), Amazon Smile, credit card cash rewards |
$1,226 |
Regular memberships |
$17,698 |
Total Income |
$18,924 |
Spending 7/31 - 8/27/17 |
|
Clubhouse and Yard--backcharges for garbage service (had 2 cu yd dumpster, only charged for 1 cu yd for 2 years), supplies for painting keelboat shed and yard, stuff, windsurf rack supplies, portapotty service, trash bags, hose valves, painting supplies, windsurf rack foam noodles, DSL service for clubhouse computer |
$5,250 |
Dinghies--trapeze kit, shackles, fasteners, syringes, mix sticks, brushes, shackles, fasteners, syringes, mix sticks, brushes, horn cleats, sail repair |
$419 |
Rescue skiffs--lift eye, cable, oil, hourmeters |
$867 |
Keelboats--sail repairs, shackle, windex vane |
$278 |
Tools-circular saw blades, hole saw, jig saw blades, wrench, dust pans, blow gun kit, brushes, universal joints, socket adapters, internal pipe wrenches, floor flanges, ratchet, straps, cordless drill adapters, knives, dremel bits, pliers, cotter pins, washers, scissors, drill bit set, washers, nuts, electrical connectors, tire valve adapters, tire gage, tire pump hose, dust masks, paint rollers, scissors, spray paint, dust masks, paint rollers, scissors, spray paint, drill bit set, screwdriver set, washers, cotter pins |
$450 |
Windsurf--4 Tabou Rocket & Bullitt boards 128 135 145 155 liter, spraypaint, files, markers, knives, food for workparty |
$4,832 |
Activities--food for Angel I. cruise, OH kimchi rice, party, snax, Thurs nite racing, Fast Track dinners |
$2,092 |
Communications: T shirts for ExComm, Mailchimp, postage to mail in VHF radio for repair |
$189 |
Safety Equipment: warranty on VHF radio |
$8 |
Accident expense-- |
$0 |
Bank--credit card charges |
$479 |
Dayleader wages and taxes |
$4,687 |
Insurance--workers comp deposit |
$1,460 |
City of Berkeley--rent on clubhouse and yard space |
$919 |
Taxes: DMV reg fees, streetlight tax |
$37 |
Total Spending |
$21,968 |
The graph below shows monthly regular membership income to date; August income is below average for the last seven years.
Income and spending are tracking the budget very well. We’re at 32% of the 5/1 – 4/30 fiscal year, and most of the way through the sailing/windsurfing season. Income so far this fiscal year is 48% of expected, and spending is 47%. These figures do not include over $10k in August credit card charges, including approx. $7k for windsurf boards, booms, etc and $2k for dinghy masts, etc
Senior Project Proposal for Zach Simson - Advanced Windsurfing Classes, Every Sunday in August, Tacking, Sailing Without a Centerboard, Rigging, Getting in the Harness and Footstraps, Waterstarting Part 1, Waterstarting Part 2, Intro to Freestyle.
Motion: PN, Second: LL, Ayes: JB, JL, DS, RA, CB, WS, DZ, JZ, JG,
Voting on interim co vice commodore to replace Donnie.
July 30 Meeting
Eric Mahood disciplined last year reapply for membership after one year, tomorrow. Can rejoin the club on Tuesday. Can we entertain his petition to rejoin without him here.
Requests for t-shirts, we’ve done this in the past? -Ryan
Approve Senior Project for Mike Chapman - August 14-18 FastTrack
Senior Project Proposal for Camille Antinori - an instructional video of our club’s capsize recovery techniques. The video would be aimed at Novices and Juniors so all demonstrations would be with the centerboard down. With assistants and a narrator reading from a script (as in the Quest rigging video), I would organize the videotaping using most likely a GoPro camera and a drone, edit the video to 20-30 minutes and post it to our website as a resource for dinghy sailors.
Senior Project for Jason Ho - Jason will perform 10 hours of windsurf board repairs in addition to teaching or helping facilitate a novice windsurfing lesson and waterstarting clinic. The board repairs provide a valuable service to the club and Jason can share his skills with other windsurfers.
Treasurer’s report
As of 7/30/17 we have $36,326 in the bank, down $13,258 from last report 7/2/17. We will be submitting a request for reimbursement for about $39,000 under our grant from the Division of Boating and Waterways, California Department of Parks and Recreation, for the two RS Quests, two outboards for our rescue skiffs, and 20 novice windsurf sails that we have already paid for.
Income 7/3 - 7/30/17 |
|
Regular memberships |
$21,893 |
Windsurf locker memberships |
$245 |
Donations, surplus equipment sales, credit card cash rewards |
$126 |
Total Income |
$22,264 |
Spending 7/3 - 7/30/17 |
|
Dinghies--RS Quests 5 and 6, RS Quest rudderhead, tiller, and hardware; balance due (4) JY mains (3) JY jibs (4) Venture gennakers (3) RS500 gennakers; rivets, nuts bolts for RS Quest mainsheet cleat swivel adapters, inner tubes for dinghy dollies, rod for Venture rudder pintles, pizza for dinghy clinic and workparty, spool 8 mm line, blocks, shackles, hiking stick, 2 mm line, cleat, knife, tether, line, wireguide, foam grips |
$24,983 |
Taxes: DMV reg and sales tax on RS Quests 5 and 6, property tax on boats and possessory interest (yard, slips), DMV reg renewal fees on boats |
$5,901 |
Dayleader wages and taxes |
$1,057 |
Keelboats--rivets, shackle, fasteners, line, lighters, twine, dive five hulls 7/10/17, sail repairs |
$1,004 |
Activities--food for cruise 7/29, 4th July party, Thurs nite racing; snax |
$931 |
Clubhouse and Yard--keelboat shed, pingpong area, and windsurf area improvements supplies; DSL service for clubhouse computer, forks, paper towels, cups, batteries for OH radios, electronics, pans, coffee, fruit |
$607 |
Bank--credit card charges |
$573 |
Rescue skiffs--propeller, skiff trailer parts |
$228 |
Safety Equipment: 1st aid supplies, battery and warranty for VHF handheld radios |
$93 |
Windsurf--fin |
$87 |
Tools-used pliers, ratchet, torx bit, tape |
$59 |
Total Spending |
$35,522 |
Monthly regular membership income: July income is slightly below average for the last seven years.
Budget: Fiscal year is 25% over, income is 38% and spending is 37% of the amounts expected for the fiscal year. Dinghy and rescue skiff budget is mostly spent, clubhouse and yard budget is nearly half spent, and windsurf and keelboat budgets are mostly unspent. DBW budget has been revised to allow us to seek most reimbursement now, and only seek $518 for keelboat refurb which hasn’t begun.
Budget for Fiscal Year 2017-2018 vs actual to date |
||||||
|
|
FY Budget |
DBW included |
Actual thru 7/30 (25% of FY) |
Percentage of Budget |
Remaining |
Expected Income |
|
|
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$160,000 |
|
$68,065 |
43% |
$91,935 |
|
DBW reimbursement |
$40,000 |
$40,000 |
$0 |
0% |
$40,000 |
|
UC Work-Study Reimbursement |
$5,000 |
|
$768 |
15% |
$4,232 |
|
Donations, surplus sales, interest, etc. |
$0 |
|
$9,702 |
na |
($9,702) |
|
Total Income |
$205,000 |
$40,000 |
$78,536 |
38% |
$126,464 |
Authorized Spending |
|
|
|
|
|
|
|
Club activities |
$15,000 |
|
$2,944 |
20% |
$12,056 |
|
Dinghies and rescue skiffs |
$53,000 |
$34,982 |
$42,861 |
81% |
$10,139 |
|
Windsurfing |
$26,000 |
$4,500 |
$752 |
3% |
$25,248 |
|
Keelboats |
$21,000 |
$518 |
$2,733 |
13% |
$18,267 |
|
Dayleaders |
$38,000 |
|
$9,576 |
25% |
$28,424 |
|
Clubhouse and Yard |
$15,000 |
|
$6,539 |
44% |
$8,461 |
|
General Overhead |
$45,000 |
|
$12,771 |
28% |
$32,229 |
|
Total Spending |
$213,000 |
$40,000 |
$78,177 |
37% |
$134,823 |
(end of Treas report)
Operating Rules Revisions
07/28/17 updates
Operating Rule Change Proposals that do not have Committee Consensus
https://drive.google.com/open?id=0B1_NtFSdfAOaRHo5R045MkRDR2c
Proposed Changes to CSC Operating Rules - Agreed.pdf
https://drive.google.com/open?id=0B1_NtFSdfAOaX0lTcFBTeXB1V1E
07/24/17
CSCOperatingRulesrev010113.pdf
https://drive.google.com/file/d/0B1_NtFSdfAOaMTc3UENwVUM3aDQ/view?usp=sharing
Operating Rule Change Proposals that do not have Committee Consensus.pdf
https://drive.google.com/file/d/0B1_NtFSdfAOaRHo5R045MkRDR2c/view?usp=sharing
Other Operating Rule Change Proposals.pdf
https://drive.google.com/open?id=0B1_NtFSdfAOaeUNsSGdVcEhDN1k
Proposed Changes to CSC Operating Rules - Agreed.pdf
https://drive.google.com/open?id=0B1_NtFSdfAOaX0lTcFBTeXB1V1E
Waivers - should the club adopt use of a waiver?
Boater Card Progress - Has anyone heard an update?
Two skippers who have done out of area cruises without Excomm approval
July 2 Meeting
Treasurer’s Report 7/2/17
As of 7/2/17 we have $49,584 in the bank, down $6,612 from last report 5/28/17.
Income 5/29 - 7/2/17 |
|
Regular memberships: |
$26,170.00 |
UC Workstudy reimbursements |
$768.48 |
Windsurf locker memberships: |
$537.00 |
Donations: employer donations, escrip |
$500.29 |
credit card rewards |
$200.00 |
Surplus equipment sales: keelboat equipment |
$79.25 |
Total: |
$28,255.02 |
Spending 5/29 - 7/2/17 |
|
Skiff--cash in advance payment for two new 40 hp outboard motors for skiffs and propellers and propeller guards and service manual and diagnostic software and laptop cable, gas for skiffs, new passenger seat for skiff |
$12,070.61 |
Dayleader wages, taxes, and payroll processing |
$5,933.55 |
Clubhouse and Yard--new carpet for windsurf area and pizza and hardware for installation, dump fees, supplies for keelboat shed renovation and ping pong area projects, garbage service, portapotty service, DSL service, clothes for hypothermia kit, refund on SFBayConservationDevelopmentCommission permit fee, hardware, snack, cocoa, electric kettle, brooms, trashbags, paper towels, markers, mix sticks, pens, paint roller frames, sombreros, propane, BBQ repair parts, parking meter BBQ repair, fire extinguisher recharge, safety tread club steps, paper towels, bottled water, Dish soap, food for Sat lesson BBQ, grill, nuts bolts for tamale steamer insert, plates, sponges markers pliers stirsticks |
$5,391.76 |
Dinghies--remainder payment for Venture, RS500 mainsails jibs (8 sails total), 50% deposit 2 mains 2 jibs JY15, cheek blocks, bolts, spreader brackets, skiff trailer parts, tires and tubes for dolly wheels, gorilla tape, bubble solution, clear tape |
$3,599.77 |
City—rent (two months) |
$1,837.50 |
Insurance--directors and officers insurance less refund for removal of 3 Bahias and Vision |
$1,626.00 |
Activities and Teaching Expenses--food for OH 6/25, GMM 5/26, Memorial Day Cruise, parties, snacks, Fast Track dinners, Saturday lesson BBQ |
$1,465.09 |
Keelboats--keelboat motor parts, ladder, acetone, brushes, fasteners, winch lube, cable, line, thimble, hull cleaning |
$741.71 |
Credit card payment fees |
$681.53 |
Windsurf--base plates, sail repair tape, 4 mm line, epoxy resin, epoxy filler, lanyard, masking tape, disposable gloves |
$665.26 |
Communications: website software subscriptions, banner, postcards, Mailchimp, Iwindsurf |
$548.69 |
Tools--trashbags, knives, sanding discs, inner tubes, scissors, pin punches, spring, knives, cutter, cutoff wheels, cotterpins, riveter parts, screwdriver, socket adapters, pickup tool, mirror |
$265.75 |
Taxes--DMV fees |
$40.00 |
Total: |
$34,867.22 |
Dues News: Regular dues income for June looks very good, probably because the great weather inspired lots of new sailors.
- Proposed change to bylaws: move to change the bylaws under Article X: Disciplinary Action. Section 2. Initiation of Disciplinary Action: subsection (b) long-term suspension until disciplinary hearing. There is a loophole here that needs to be closed. It was suggested to us by a lawyer the club has used in the past. The words of Joel’s proposal are in red.
(b) long-term suspension until disciplinary hearing. In the case of serious infractions, any Executive Officer may suspend the sailing privileges of any club member until an Executive Committee disciplinary hearing can be held. He/she may do this at the time of an incident at which he/she is present, or if notified of it by a day leader or if he/she has reasonable cause to believe a serious infraction occurred. If a day leader feels that the seriousness of an infraction which occurs while he/she is on duty warrants a heavier penalty than a 36 hour suspension, he/she should, at the earliest opportunity, contact an Executive Officer to request that he/she take further action.
https://cal-sailing.org/images/stories/files/club_docs/bylaws_020507.pdf
- Approve Sr. Windsurfing Project as amended to require each participant as follows:
A joint senior project with Manish Devana, Angus Green, and Evangel Davis, which will focus on properly training CSC day leaders on motorboat operations. This will include a thorough review of the motorboat handbook, followed by multiple ~3 hour on-the water training sessions. These sessions will focus primarily on rescue of windsurfers and sailboats in a variety of conditions, ranging from near-shore rescues, various broken equipment scenarios, and proper high wind driving. The total training time for each senior (both on and off the water) is estimated to reach roughly 11-12 hours must be at least ten hours.
- Approve Sr. Project proposal for Peter Sinka
Senior Dinghy Fast Track
The idea is similar to what they have for windsurfing: a couple of Saturday sessions with seniors in the boats working through the requirements for the senior dinghy exam.
- It would be say 4-5 weeks on Saturdays after lessons. This would leave the rest of the week practicing the areas where improvement is required. A regular 5 days per one week format would be less efficient because more practice is needed on the drills based on the feedback
- Pre-requirement would be passing the written senior exam and approval of Senior Project.
- First session would be shore dinghy maintenance. Folks need to show up and complete this in order to participate in the fast-track.
- Then 2-3 Saturdays with seniors going out on boats with students working through the drills and providing feedback.
- Last weekend: candidate evaluations by Senior sailors.
- Testing will be arranged by individual candidates, as is current practice, and will not be part of the Fast Track
- Peter will also put together a summary guide on experiences, lessons learned in order to share the knowledge for future years to have this as a yearly event.
- Approve Sr. Project for Christina Polito Halter
This one is for Christina Polito Halter and involves community outreach, so I'm copying Tiago on this.
It's setting up a sailing instruction day for local Girl Scouts.
Cal Sailing senior project proposal:
Organize to have the girl scouts come for one day of lessons in sail dinghies at the Cal Sailing Club
Benefits in having this event include:
- - Making a positive impact to our community
- - It will be something we can boast about in terms of our club providing community service/public outreach; could potentially be beneficial for future funds or grants
- - Will not only be an empowering and beneficial experience to the girl scouts who come to participate but may also bring in new or potential future members out of the girls who participate
- - Will potentially benefit all club members to a) know we are doing something good for our community as well as b) encouraging young women to be strong and active
Estimate of total work hours involved to complete this project (expected minimum of 11-15 hours):
- 3-4 hours- Talking with the Girl Scouts of Northern California, reaching out to local girl scout groups such as the Berkeley/Albany chapters or other Bay Area chapters; inviting and organizing for them to come including ensuring all participants have signed permission slips from parents or guardians
- 2-3 hours- Getting the word out to fellow Cal Sailing Club members to recruit instructors for the event
- 2 hours- Get boats out and get pfds ready
- 1 hour- On shore lessons and getting the girls suited up
- 2-3 hours- Lessons on the water
- 1-2 hours- Put boats away
May 28 Meeting
- Proposing changes to Operating Rules and By-Laws. Appointing a Review Committee.
- Equipment updates
- current operating practice
- Article J.1.6: Senior Dinghy Skippers Single-handing at night.
- Approval of senior project for Alessandro Buzzatti - run the Boating Card Day, specific proposal to come
- Request from Waterfront Manager to give free sailboat rides on July 4th.
Port Captain Report
We have two new work study hires, Junaid Maknojia and Carolyn Van Zeijts, who are scheduled to start in the next couple weeks. The site did not allow me to send them an offer yet, but I'll try again. They are both trained already, but also both are traveling.
There are still gaping holes in our schedule, due to all dayleaders' summer travel, currently being covered primarily by VDL's. Willy also is interested in dayleading again, and is available this summer.
Several new VDL's were trained in the past few weeks: Ryan Adler, Bill Wood, Yaara Guetta, Pearl Wu, and Kevin C, and have been added to the pool of VDL's who receive e-mails on gap days.
Finally, I'm editing the DL training manual this week, will run a copy by you all when it's done.
Motion to approve expenditures in Treasurer’s report |
Treasurer’s report
As of 5/28/17 we have $56,196.22 in the bank, up $13,808.91 from last regular report 4/23/17.
Income 4/24 - 5/28/17 |
|
Regular memberships: |
$23,602.42 |
Donations: member donations (including windsurf area renovations), Amazon Smile, escrip |
$8,797.09 |
Windsurf locker memberships: |
$4,480.00 |
Total: |
$36,879.51 |
Spending 4/24 - 5/28/17 |
|
Insurance--marine liability premium 4/14/17 - 4/14/18, convenience payment fee |
$5,889.95 |
Windsurf--20 novice sails |
$4,121.10 |
Dayleader wages, taxes, and payroll processing |
$2,635.03 |
Keelboats--bottom paint Daisy, supplies Daisy haulout, keelboat engine parts, paint, thinner, hose clamps, hull cleaning, stanchion, J dock supplies, fasteners, lightbulbs, keelboat cleaning supplies, food for workparty |
$2,526.78 |
Clubhouse and Yard--supplies for keelboat shed renovation and pingpong area upgrades, shelves for dinghy supplies container, computer for clubhouse TV, fridge gasket, defrost thermostat, portapotty service, DSL service, dish soap, extension cord, all-thread, superglue, bolts nuts, hot cups, computer cable, fence wheel, washers, bolt, spacers, snacks, propane hose, propane, coffee, pingpong balls, charger |
$2,080.97 |
Dinghies--JY15, Laser parts, parts for mainsheet swivel adapter for Quest, clevis pins, Venture dolly wheels |
$1,807.79 |
Activities and Teaching Expenses--food for OH 3/26, parties, Fast Track dinners, & Thurs nite racing; tubing for racestart system |
$1,339.11 |
City--rent |
$918.75 |
Credit card payment fees |
$677.28 |
Skiff--steer cable boots, parking meter for engine errand, tow ropes, gas |
$258.80 |
Communications: website software (Smugmug, mailchimp, CB Subs) |
$201.38 |
Taxes--DMV registration fees, sales tax on JY15 |
$194.00 |
Tools--rotary tool, chop saw, extension cord, tape measure, chisels, punches, hacksaw blades, bits |
$192.29 |
Safety equipment--VHF radio battery, first aid kit supplies, fire extinguishers brackets signs, propane alarm |
$184.87 |
Office supplies: tax software |
$42.50 |
Total: |
$23,070.60 |
(note: the following annual statement should go in the GMM Minutes, not the regular XC minutes.
Annual Statement of Financial Condition May 1 2017
As of May 1st we had $35,896 in the bank, and our property was worth $480,145
(depreciated book value). Cash was down $26,671 from 5/1/16, property was up
$20,123. This statement was prepared without audit from the club’s books.
Income 5/1/16 - 4/30/17 |
|
Regular memberships |
$144,450 |
DBW grant—3 RS Quest sailboats, 12 novice windsurf boards & sails |
$40,000 |
Donations (employer matching, private, escrip), surplus equipment sales (RS Vision sailboat, Honda 2.3 hp outboard, sewing machine, keelboat equipment), credit card cash rewards |
$19,084 |
Windsurf locker memberships |
$11,380 |
UC workstudy reimbursement |
$6,589 |
Total Income |
$221,503 |
Spending 5/1/16 - 4/30/17 |
|
Dinghies--2 RS Quest dinghy sailboats, spare masts (Quest Venture & RS 500), caulk, blocks, line, stops, hook, cleats, sail repair tape, strap, bag, twine, dinghy dolly wheels, hiking sticks, shock cord, parts for Venture rudderheads, dinghy dolly tires & tubes, white electrical tape, shroud adjuster covers, shrouds, alcohol, fasteners, drain plugs, stay adjusters, shackles, cotter pins, clips, pump, thimble, cotter rings, U-bolts, rings, sail repairs, traps, spinnakers, Laser mast top sections, rudderblades, gelcoat repair kit, release fabric, primer, pins, bobbin, shroud adjusters, sail lube, ring & carabiners for sling, plastic strip, deadend eyestraps, anchor bag materials, mast tangs, Bahia roll bar, paddles, tiller extensions, grommet kit, binder, shock cord, telltales, lights for racing buoys, chain, velcro, gorilla tape, aluminum tubing and foam grips for tiller extensions, stainless rod for Vision rudder, materials sail cover repairs, sail repair, JY15 parts: 4 masts 2 rudderblades 3 rudderheads. |
$59,247 |
Dayleader wages and taxes |
$36,988 |
Windsurf--16 boards, 38 sails, 20 booms, 12 masts, uphauls, epoxy resin and hardener, pumps, shackle, fasteners, sanding discs, pads, alcohol, filler, marking paint, universals, base plates, sail repair tape, harness lines, vent screws, wetsuit glue, spreader bars, hangers, mast shims, grip, standup paddles, solvent, screwdriver, disposable gloves, brushes, foam. |
$33,431 |
Clubhouse and Yard--materials for yard upgrades re-roofing and racks and keelboat shed upgrade and dinghy container and ping-pong area improvements, rolling windsurf board racks, DSL service for clubhouse computer, website fees, portapotty service, garbage and compost service, propane, board hospital supplies, ping-pong/dartboard project parts, pens, binder divider pages, compost bin, towels, snacks, rat traps, bait, dump fees, oil, trashbags, paper towels, forks, dish soap, gloves, cutoff wheels, jigsaw blades, lights, powercord, ping pong balls, pineapple, microwave oven, Iwindsurf subscription for clubhouse computer, hose, earmuffs, washers, electric cord plug, electric cord, cups forks plates bowls, hooks, black light bulbs, shears, bits, paper for clubhouse printer, used computer for clubhouse, mirror, carpet, fasteners, display for kiosk, spray, markers, tape, chain, sandpaper, popsicle sticks, fridge locks, lights, cord, coveralls, bits, allen keys, glue. |
$31,179 |
Insurance--general and marine liability insurance 4/14/17 - 4/14/18, US Sailing membership required for insurance, property insurance, directors and officers insurance, workers compensation insurance. |
$17,994 |
Activities--First Aid Training, food for Open Houses and General Membership Meetings and parties and retreat and workparties and lesson BBQ's and Fast Track dinners seminars clinics and racing dinners, lesson snacks, cruise dock fees, room rental for Senior Skipper Study Group |
$16,764 |
Keelboats--bottom paint for Daisy, 4 Commander jibs, 1 Merit Genoa, keelboat engine parts, repair supplies, spinnaker poles, wiring supplies, inflatable dinghy repair kit, fasteners, cable, swages, hatch cover, clevis pin, mix sticks, color code tape, fiddle block, T track stop, T-ball tang plugs, batteries for SOS lights, gelcoat crack fix kit, paint preservative, wire brushes, wrench, sandpaper, winches, hull cleaning, cotter rings, blocks, shock cord, lube, lanyard, shackle, splice, sail repairs, splices, used dinghy, shackles, gel coat, track and stops, chain, fuel connectors, caulk, clamp, fuel filter, boat hook tips, resin syringes, resin pump, resin, hardener, wind vane light, swages, bilge pump parts, fasteners, cleaner, fuel stabilizer, fuel siphon, binder, gloves, oil, tags, engine mount gas springs, winch cap, plastic board, battery, sail repairs, postage return parts, fiberglass and painting supplies, fuel line parts. |
$13,387 |
City of Berkeley--rent on clubhouse and yard space |
$10,719 |
Use tax on wholesale purchases, sales tax, DMV registration, corporate statement filing fee, Berkeley business license. |
$9,710 |
Safety Equipment: 50 loaner wetsuits, 15 sets loaner foul weather jackets and bibs, marking paint, antennas, spare binoculars, VHF dayleader radios, knives for dayleader PFD's, First Aid kit supplies. |
$8,144 |
Bank--credit card processing, bank fees |
$4,188 |
Rescue skiffs--skiff engine parts, hose for skiff pump, skiff cleats, throw line, cotter rings, straps for low tide skiff, bolts, nuts for skiff steering gear, screws, sprays, loctite, shift throttle cables, cap, filter, steering cable, tachometer/hour meters, remote control gear throttle, bow light, fuses, warranty, gas for skiff, tow line snaps, fuses for skiff lights and radio, seat, fuel, engine parts, failed skiff engine evaluation labor, parts for low tide rescue skiff upgrades, wheels for sketchmobile, engine stand supplies, steer cable boot, tow ropes, parking meter for engine errand |
$3,227 |
Tools-swage tool, saw blade, drill press parts, screwdriver, broom, tape measure, scissors, screwdrivers, wrenches, cordless drills, respirators, trash can, hammer, torches, propane, buckets, saw, shop vacuum filters, circular saw, driver set, tape measure, circular saw blades, drill bits, drill chuck, workbench, vise, knives, swages, air pump, square, sanding belts, discs, picks, cotter puller, brush, knife, screws, nuts, sanders, discs, grease, scissors, pliers, hacksaw, hacksaw blades, screwdrivers, drill bits, hex keys, bit kit, hangers, hooks, wire brushes, file, paper towels, rotary tool, hose for shop vacuum, cutoff wheels, backing pad, power washer, hole punch, sharpener, sandpaper, threadlock, grommet punches, socket set, strap wrench, ratchet extension, pickup tools, grease, jigsaw, blades, sand discs, sanders, drill/tap sets, trashbags, concrete, sanding belts, 2 cycle oil, bumpers, allen keys, rope cutter, warranty, T bar, carabiner, gloves. |
$3,158 |
Accident expense--copay urgent care |
$40 |
Total Spending |
$248,174 |
Budget for Next Fiscal Year
The budget for next fiscal year is based on the following expectations:
- membership dues will increase slightly (3%) due to outreach
- no repeat of large donations
- decrease in UC workstudy reimbursements
- free First Aid training for fewer dayleaders and cruising skippers
- three new dinghies and two new outboard motors for rescue skiffs, fewer masts and sails
- new boards and sails for windsurf fleet, but fewer than last year
- haulout and deck repairs for one keelboat, new rigging, fewer sails and parts
- no change in dayleader wages and taxes
- no major upgrades to clubhouse/yard facilities
- less new loaner gear and tools
If the income expectations improve, XComm can approve increases in approved spending.
Budget for Fiscal Year 2017-2018 vs. actual from Fiscal Year 2016-7 |
|||||
FY Budget |
(DBW funds included in budget) |
Actual 2016-7 |
|||
Expected Income |
|||||
Memberships (Regular and windsurf locker) |
$160,000 |
$155,830 |
|||
DBW reimbursement |
$40,000 |
$40,000 |
$40,000 |
||
UC Work-Study Reimbursement |
$5,000 |
$6,589 |
|||
Donations, surplus sales, interest, etc. |
$0 |
$19,084 |
|||
Total Income |
$205,000 |
$221,503 |
|||
Authorized Spending |
|||||
Club activities |
$15,000 |
$16,764 |
|||
Dinghies and Rescue Skiffs |
$53,000 |
$28,000 |
$62,473 |
||
Windsurfing |
$26,000 |
$5,000 |
$33,431 |
||
Keelboats |
$21,000 |
$7,000 |
$13,387 |
||
Dayleaders |
$38,000 |
$36,988 |
|||
Clubhouse and Yard |
$15,000 |
$31,179 |
|||
General Overhead |
$45,000 |
$53,953 |
|||
Total Spending |
$213,000 |
$248,174 |
April 23rd Meeting
- Senior Project for Jack Chen - video on rigging a Quest, start to finish, including inspecting it, putting it in the water, rigging full main, reefing, unreefing, and taking it out of the water.
- Vote in Carolyn Brown as Co-Secretary, to act as Secretary while Pilar is gone
- Give Dan Zaslavsky permission to do an out of area dinghy cruise to Angel Island on July 28th with the usual safety requirement.
Treasurer’s report:
We have $42,387 in the bank, up $2,791 from the last Treasurer’s report for the 4/2 meeting.
Income 4/3 - 4/23/17 |
|
Regular memberships: |
$5,878.30 |
UC Workstudy reimbursements |
$726.80 |
Surplus equipment sales: outboard motor |
$600.00 |
Windsurf locker memberships: |
$560.00 |
Total: |
$7,765.10 |
Spending 4/3 - 4/23/17 |
|
Keelboats--Commander 110% and 140% jibs, keelboat engine parts, fuel line primer bulbs and filters, epoxy filler, lamps |
$2,266.60 |
Clubhouse and Yard--supplies for keelboat shed renovation, garbage service, DSL service, cocoa, water filter, supplies for ping pong area project, computer cable |
$1,093.58 |
Taxes--use tax on wholesale purchases, DMV registration fees |
$693.00 |
Activities and Teaching Expenses--food for OH 3/26 |
$310.09 |
Dayleader wages, taxes, and payroll processing |
$208.29 |
Credit card payment fees |
$192.92 |
Tools--rope cutter, warranty, T bar, carabiner, drill bit |
$129.15 |
Skiff--oil filter, oil, steering cable boot |
$58.21 |
Dinghies--ship back unneeded flotation, return carabiner |
$22.55 |
Total: |
$4,974.39 |
Proposed budget for FY 2017-8:
|
|
FY Budget |
DBW included |
Expected Income |
|
|
|
|
Memberships (Regular and windsurf locker) |
$160,000 |
|
|
DBW reimbursement |
$40,000 |
$40,000 |
|
UC Work-Study Reimbursement |
$5,000 |
|
|
Donations, surplus sales, interest, etc. |
$0 |
|
|
Total Income |
$205,000 |
|
Authorized Spending |
|
|
|
|
Club activities |
$15,000 |
|
|
Dinghies and rescue skiffs |
$53,000 |
$28,000 |
|
Windsurfing |
$26,000 |
$5,000 |
|
Keelboats |
$21,000 |
$7,000 |
|
Dayleaders |
$38,000 |
|
|
Clubhouse and Yard |
$15,000 |
|
|
General Overhead |
$45,000 |
|
|
Total Spending |
$213,000 |
|
April 2nd Meeting
- Give Joshua Leihe permission to single-hand club keelboats
- Give Joshua Leihe, Mark Playsted, and Seamus Vanecko permission to lead dinghy cruises in the keelboat cruising area for 2017.
Treasurer’s report:
We have $39,596.60 in the bank, down $1,695.09 from the Treasurer’s report for the 3/19 meeting. We’ve received donations that have boosted income above the figure expected in our budget. Total expenses are on track with the budget. Regular membership income for March was around the average for the last five years.
Income 3/20 - 4/2/17
Donations: employer donations, escrip $10,052.97
Regular memberships: $6,665.00
Windsurf locker memberships: $3,640.00
UC Workstudy reimbursements $464.82
Surplus equipment sales: sewing machine, keelboat equipment $162.00
Total: $20,984.79
Spending 3/20 - 4/2/17
Insurance--liability insurance premium 4/14/17 - 4/14/18 $6,588.00
Windsurf--8 sails, 12 masts $6,370.90
Clubhouse and Yard--rolling windsurf board racks (David Wang), supplies for keelboat shed and ping pong area, bike pump, fruits, kitchen supplies, propane 30 gallons, mortar, knife blades, hitchpins, washers, portapotty service $4,411.04
Dayleader wages, taxes, and payroll processing $1,938.86
Keelboats--balance due on 2 Commander 110% jibs and 1 Merit Genoa, fuel hose, PB Blaster $1,378.49
City--rent $918.75
Communications: 3 years' website hosting, mailchimp monthly fee, poster for Thurs nite racing $441.59
Credit card payment fees $239.16
Taxes--DMV fees $134.00
Tools--skiff fender buoys, air compressor hose, tire inflator, screwdriver $120.28
Skiff--gas, parts for engine, stand, sketchmobile $107.19
Activities and Teaching Expenses--speaker for racestart system $46.57
Dinghies--refund on shipping dinghy sails, postage Quest cockpit floor samples -$14.95
Total: $22,679.88
March 19th Meeting
We have $41,291.69 in the bank, down $1,698.51 from the last regular Treasurer’s report for the 2/12 meeting.
Income 2/13 - 3/19/17 |
|
Regular memberships: |
$9,188.33 |
Windsurf locker memberships: |
$1,120.00 |
credit card rewards |
$200.00 |
UC Workstudy reimbursements |
$71.75 |
Surplus equipment sales: keelboat parts |
$68.00 |
Total: |
$10,648.08 |
Spending 2/13 - 3/19/17 |
|
Dinghies--1 RS Quest main, jib, & spinny; RS Quest rudder, 4 RS Quest mainsheet cleats, (2) RS Venture mains & jibs, (2) RS 500 mains & jibs, Laser bailer parts and flotation, spinnaker repair tape, line |
$5,578.60 |
Keelboats--Deposit on 2 Commander 110% jibs and 1 Merit Genoa, parts for Honda 5 hp, Merc, dive six hulls 2/11/17 |
$1,719.13 |
City--rent for yard space |
$918.75 |
Dayleader wages, taxes, and payroll processing |
$899.25 |
Clubhouse and Yard--DSL service for clubhouse computer, electrical supplies, snacks, hot chocolate for clubhouse, supplies for keelboat shed, portapotty service, light, parts for sewing machine, paint, hex keys, screws, battery, wire, markers, lighters, aspirin, paper towels, trashbags, cleanser, copies of OH handout, Mailchimp fee for emails |
$898.46 |
Activities and Teaching Expenses--food for Kahlen Bros farewell party and JY fixit party, less refund on room rental security deposit Sr Skipper Study Group, food, soda, water for OH 2/12/17, GMM 2/19/17 |
$746.77 |
DBW conference--airfare, car rental, food |
$724.63 |
Credit card payment fees |
$248.85 |
Skiff--Honda 2.3 engine parts, wheels for sketch skiff, alcohol, acetone, trailer connector |
$176.38 |
Wi ndsurf--foam sealant, 600 disposable gloves, 144 brushes |
$129.50 |
Tools--engine oil pump, parts for sew machine refurb, multimeter, pulley for drill press, riveter parts, riveter |
$114.95 |
Taxes--DMV registration fees |
$104.00 |
Safety equipment--knives for dayleader PFD's |
$87.32 |
Total: |
$12,346.59 |
February 19th Excomm Meeting/GMM
- Move to accept the donation of a powerboat and trailer, subject to my (PK) approval, to be stored and repaired at PK's house, then sold to raise $$.
This is a 1960's powerboat, worth maybe $1k, not suitable for us, but we could use the $.
First February Meeting
- Will Spargur Motions: 1. Anyone I designate to take charge of a monthly series will also have the authority by excomm to sign Novices off on their Junior rating. This is a very simple test and, from a practical standpoint, doesn't need a Senior. I would ensure all coordinators are competent to give the tests. 2. Anyone I designate to take charge of a monthly series can use that as a senior project if they successfully complete the monthly series - ie all Saturday and Sunday classes had enough instructors through their coordination efforts.
- Senior Project for Carolyn Brown - coordinating Advanced Dinghy
- Appointing Tiago Forte as Youth Chair to replace Virginia Luchetti who is stepping down after many years of great work
- Move to grant increasing youth outreach as Tiago Forte’s senior project
- Move to create a membership committee
- Move to appoint Stefano Maffulli as Membership Chair
- Stefano has experience running non-profits and as a marketing director for online marketing and community marketing
- Give 2nd Vices the Ability to sign off windsurfing junior
- Vote to approve spending listed in Treasurer’s report
- Vote to approved proposed budget for remainder of fiscal year in Treasurer’s report
Treasurer’s Report As of February 12th we have $42,990 in the bank. We’ve received DBW’s reimbursement for all of last year’s grant-paid equipment purchases.
Proposed Budget for 2/12/17 – 4/30/17
Discussion: Expect only $25k regular and windsurf locker dues income and $1k UC reimbursements Reduce activities since only 3 OH's and 1 GMM remain this year Increase dinghy and rescue skiff budget to cover new sails, motor, and expenses on credit card. Reduce dayleader budget since only Feb and March payrolls remain,
Budget and Spending to Date for Fiscal Year to Date (FYTD) as of 2/1/17 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Budget |
Actual thru 2/1/17 |
Actual as % of budget (we're at 76% of FY) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Expected Income |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Memberships (Regular and windsurf locker) |
$160,000 |
$118,341 |
74% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DBW reimbursement |
$40,000 |
$30,996 |
77% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
UC Work-Study Reimbursement |
$9,000 |
$5,274 |
59% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Donations, surplus sales, interest, etc. |
$5,000 |
$7,946 |
159% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Income |
$214,000 |
$162,557 |
76% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Authorized Spending |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Club activities |
$22,000 |
$14,771 |
67% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dinghies and rescue skiffs |
$55,000 |
$56,317 |
102% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Windsurfing |
$32,000 |
$22,791 |
71% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Keelboats |
$15,000 |
$6,412 |
43% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dayleaders |
$57,000 |
$33,284 |
58% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Clubhouse and Yard |
$25,000 |
$21,496 |
86% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General Overhead |
$48,000 |
$34,896 |
73% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Spending |
$254,000 |
$189,966 |
75% of budget |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash 5/1/16 |
$62,948 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expected cash 4/30/17 |
$22,948 |
1/15 Meeting
Business For Next Meeting
- Approve our GMMs for the year
- Approve our fast tracks for the year
- Senior Project for Maria Nietsche - coordinating Senior Study Group.
- Approve expenses for Cruise Study Group classroom rental (unnecessary--PK)
Reports
[Stella]
As of January 15 we had $34,401 in the bank, down $2,996 from last Treasurer’s report (below) for 12/18/16 meeting that was cancelled.
Income 12/19/16 - 1/15/17 |
|
Regular memberships: |
$1,804.30 |
UC Workstudy reimbursements |
$906.83 |
Donations: |
$5.67 |
Total: |
$2,716.80 |
Spending 12/19/16 - 1/15/17 |
|
Clubhouse and Yard--keelboat shed repair supplies, garbage service, projector, wireless device, snack, lube, screws, pingpong balls, portapotty service, dump fees, forks, DSL service |
$1,797.98 |
Dayleader wages, taxes, and payroll processing |
$1,450.00 |
City--rent for yard space |
$918.75 |
Taxes--use tax on wholesale purchases |
$722.00 |
Skiff--parts for skiff engine service, parts for sketchy sketch |
$281.51 |
Windsurf--standup paddles |
$240.40 |
Insurance--US Sailing membership to get insurance |
$165.00 |
Credit card payment fees |
$98.37 |
Dinghies--bungee cord clips, spare magnet for gage |
$27.15 |
Tools--allen keys |
$11.76 |
Total: |
$5,712.92 |
Treasurer’s report for 12/18/16 meeting that was cancelled
As of December 18 we had $37,397 in the bank, up $475 from last Treasurer’s report for 12/4/16 meeting that was cancelled.
Income 12/5 - 12/18/16 |
|
Regular memberships: |
$2,119.00 |
Total: |
$2,119.00 |
Spending 12/5 - 12/18/16 |
|
Dayleader wages, taxes |
$803.37 |
Keelboats--hull cleaning 12/6/16, engine parts |
$421.70 |
Clubhouse and Yard--propane, DSL service, safety tread for clubhouse steps |
$210.03 |
Credit card payment fees |
$95.84 |
Skiff--gas for skiff |
$45.69 |
Safety equipment--spare binoculars |
$39.95 |
Taxes--business license fee |
$27.00 |
Total: |
$1,643.58 |
12/4 Meeting
Senior Project for Maria Nietsche - coordinating Senior Study Group.
Reports
[Stella]
As of December 4 we had $36,922 in the bank, up $20,950 from last Treasurer’s report for 11/20/16 meeting. We received DBW’s reimbursement for 2 RS Quests and windsurf boards and sails purchased under our grant this year, and expect another $9k check for the 3rd Quest.
Income 11/21 – 12/4/16 |
|
DBW reimbursement |
$30,995.53 |
UC Workstudy reimbursements |
$982.96 |
credit card rewards, tax filing fee refund |
$210.00 |
Donations: escrip |
$0.35 |
Total: |
$32,188.84 |
Spending 11/21 - 12/4/16 |
|
Dinghies--JY15 parts: 4 masts 2 rudderblades 3 rudderhead/tillers, shackles, line, carabiner, eyesnap, labels, Vision rudder rod |
$4,219.73 |
Dayleader wages, taxes, and payroll processing |
$1,595.06 |
Clubhouse and Yard—supplies for new racks, portapotty service, bowls spoons knives, propane, DSL service for clubhouse computer, dump fee for toolshed debris, |
$1,118.43 |
Keelboats—caulk, screws |
$22.85 |
Activities and Teaching Expenses—food for lesson BBQs |
$48.80 |
City--rent for yard space (last of 2nd year) |
$875.00 |
Credit card annual fee |
$59.00 |
Tools--socket set, strap wrench, ratchet extension, pickup tools, grease, jigsaw, blades, sand discs, 2 sanders, drill/tap sets, trashbags, concrete, sanding belts, 2 cycle oil, bumpers |
$284.40 |
Windsurf--10 booms, 10 harness lines, 10 uphauls, 6 mast shims, 3 cans grip, sail repair tape |
$2,131.80 |
Skiff--30 hp engine (corrosion failure) evaluation/teardown fee, Honda 2 hp engine parts, fuel |
$883.89 |
Total: |
$11,238.96 |
11/20 Meeting
Senior project proposal for Graeme Lowe (AL seconds this motion) Graeme was our most reliable teacher on Mondays, for an entire semester!, running this winter’s Cruise Study Group
Proposal from John about adjusting the times of the Open Houses for next year in order to maximize keelboat time in the South Sailing Basin
Portcaptain report - Two new Volunteer Day Leaders trained (John Bergman and David Cuban) in anticipation of Day Leaders leaving for winter break.
Sophie and I agree, Lydia is a strong candidate to replace Sophie when she steps down. Lydia said she will be meeting with Sophie to prepare for this. AL
11/3 Meeting
Reports
[Stella]
Note: Quarterly report for GMM is posted on website, click on link in PS note following GMM announce
(Budget report follows regular report)
(Regular report:)
As of November 2 we had $16,433 in the bank, down $18,417 from last Treasurer’s report for 9/18 meeting. We’re expecting a check for $30,996 from DBW and as soon as West Coast sends a statement I can submit for reimbursement of the remaining $9,004 of our grant for this year.
Income 9/19 – 11/2/16 |
|
Regular memberships: |
$17,439.00 |
UC Workstudy reimbursements |
$2,456.98 |
Surplus equipment sales: |
$1,500.00 |
Credit card rewards |
$50.00 |
Donations: |
$0.09 |
Total: |
$21,446.07 |
Spending 9/19 - 11/2/16 |
|
Dinghies--RS Quests 3 and 4 and trapezes and gennakers, Laser top masts, Venture rudderhead makings, shock cord, fasteners, line, paddles, telltales, lights for racing buoys, chain, velcro, gorilla tape, aluminum tube and foam grips for making tiller extensions, stainless rod for Vision rudder, sail repair |
$19,233.86 |
Dayleader wages, taxes, and payroll processing |
$5,482.28 |
Clubhouse and Yard--supplies for new racks, shelving for dinghy supplies, portapotty service, DSL service, replacement computer for clubhouse, display for kiosk, mirror, carpet, spray, markers, tape, paper towels, chain, propane cylinders, sandpaper, popsicle sticks, dish soap, snax, lights, cord, coveralls, bits, allen keys, glue |
$3,601.69 |
Taxes--Use tax on wholesale purchases, RS Quests 3 and 4 sales tax and reg |
$3,539.00 |
Keelboats--hull cleaning, fasteners, line, epoxy hardener, wind vane light, swage, hull cleaning 10/11, bilge pump parts, cleaner, fuel stabilizer, siphon, T track, end caps, parts return postage, binder, gloves, PVC cap, oil, tags, engine mount gas springs, winch cap, plastic board, battery, fuel lines, signout and maintenance sheets, cruise report forms, sail repairs |
$2,235.33 |
Activities and Teaching Expenses--food for OH's 5/22 8/21 9/17 10/2, 4 Thurs racing dinners, Angel I cruise, windsurf trip, lesson BBQ's, advanced dinghy seminar, youth rides skippers 8/5; Angel I campsite reservation, less return deposit for Sr. Skipper study group room rental |
$1,940.87 |
City--rent for yard space |
$1,750.00 |
Insurance—workers comp |
$809.00 |
Credit card payment charges, bank fee |
$500.20 |
Tools--workbench, wrenches, vise, knives, swages, air pump, square, sanding belts, discs, hole punch |
$444.48 |
Windsurf--spreader bars, hangers, marking paint |
$242.46 |
Skiff--gas, new jump seat for Paddy |
$66.53 |
Safety equipment--wetsuit marking paint |
$17.48 |
Total: |
$39,863.18 |
(Budget Report:)
We’re half way through the fiscal year, and finished with the 2016 sailing season, though there are still a couple months of 2017 sailing season in the fiscal year, which ends 4/30/17.
While the table below shows us at 56% of expected income, we’d be at 74% of expected budget if the expected $40k of DBW reimbursement were included.
Spending is 73% of the expected amount, which means we’re on track, so far. However, some budgets are nearly depleted. The dinghy and rescue skiff budget is nearly gone, as is the clubhouse and yard budget, and the dayleading budget is ¾ gone. Other budgets may have more than needed. The keelboat budget has $9k left which may be more than needed for two haulouts this winter plus regular maintenance. The activities budget has nearly $9k left, windsurfing has more than $11k left, and the general budget has more than $17k left.
Stella recommends authorizing spending of $5k more for each of the dinghy and clubhouse/yard budgets, and $10k more for the dayleading budget, so they can make it through the fiscal year without exceeding their authorized spending. Since we’re doing fine for cash when the DBW $ are added in, no need to reduce any budgets at this time.
Budget and Spending to Date for 1st Half of Fiscal Year (FY) 2016-2017 (5/1/16 - 4/30/17) |
||||
|
|
Budget |
Actual thru 10/31/16 |
Actual as % of budget (we're at 50% of FY) |
Expected Income |
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$160,000 |
$107,933 |
67% of budget |
|
DBW reimbursement |
$40,000 |
$0 |
0% of budget |
|
UC Work-Study Reimbursement |
$9,000 |
$3,384 |
38% of budget |
|
Donations, surplus sales, interest, etc. |
$5,000 |
$7,717 |
154% of budget |
|
Total Income |
$214,000 |
$119,034 |
56% of budget |
Authorized Spending |
|
|
|
|
|
Club activities |
$22,000 |
$13,396 |
61% of budget |
|
Dinghies and rescue skiffs |
$50,000 |
$48,065 |
96% of budget |
|
Windsurfing |
$32,000 |
$20,418 |
64% of budget |
|
Keelboats |
$15,000 |
$5,966 |
40% of budget |
|
Dayleaders |
$37,000 |
$26,964 |
73% of budget |
|
Clubhouse and Yard |
$20,000 |
$17,321 |
87% of budget |
|
General Overhead |
$48,000 |
$30,486 |
64% of budget |
|
Total Spending |
$224,000 |
$162,616 |
73% of budget |
10/16
Senior projects?
We need to close on Senior Project requirements, specifically whether and in what mode instructing can be the
basis of a Senior Project.
Rating Committee member additions:
- Dan Z: Dinghy
- Seamus V: Dinghy & Keelboat
- James Clarkson: Dinghy
Confirm 11/3 GMM.
Approve Expenditures.
9/18 Meeting
Reports
[Stella]
We have $34,850 in the bank, down $13,791 from our last meeting 8/21/16. We have a grant funds reimbursement request in to the Division of Boating and Waterways for $30,996 for the 2 RS Quests and 12 novice windsurf boards and sails. We have $9,004 remaining in our grant budget, earmarked for new outboards, but we can submit a budget change request. We have until 1/31/17 to spend the remaining $$.
Income 8/22 - 9/18/16 |
|
Regular memberships: |
$14,769.98 |
Donations: |
$200.70 |
credit card rewards |
$200.00 |
Total: |
$15,170.68 |
Spending 8/22 - 9/18/16 |
|
Windsurf--12 novice boards, 23 universals, 15 base plates, 10 rolls clear sail repair tape, 14 harness lines, vent screws, uphauls |
$11,841.45 |
Safety equipment--50 wetsuits, VHF antennas |
$5,128.22 |
Dinghies--2 RS Venture rudder blades, plastic strip, deadend eyestraps, materials for anchor bags, metal for Venture rudderheads, mast tangs, wasp spray, Bahia roll bar, line, gelcoat repair kit, eye bolts for Venture sling attachments, paddles, tiller extensions, grommet kit, plastic, fasteners, binder, materials for sail covers |
$3,102.85 |
Activities and Teaching Expenses--food for Fast Track dinners, Open House, racing dinner, lesson BBQs, seminars, fuel for escort dinghy cruise, snack |
$1,075.93 |
Clubhouse and Yard--supplies for new racks, portapotty service, DSL service, propane, black light bulbs, shears, bits, printer paper |
$1,063.23 |
City--rent for yard space |
$875.00 |
Keelboats--hull cleaning, used inflatable dinghy for cruises, fuel connectors, track end, caulk, fuel hose, clamp, fuel filter, boat hook tips, resin syringes, resin pump, resin, hardener |
$621.53 |
Credit card payment charges: |
$402.19 |
Tools--wire brushes, file, wrenches, paper towels, fasteners for Venture rudderheads, rotary tool, hose for shop vac, vise grip pliers, cutoff wheels, backing pad, power washer, hole punch, sharpener, sand paper, threadlock, grommet punches |
$355.22 |
Skiff--57 gal gas |
$143.52 |
Taxes--DMV add fee for RS Quest reg |
$26.00 |
Total: |
$24,635.14 |
8/21 Meeting
Reports
[Stella]
We have $48,640 in the bank, down $5,874 from our last meeting 7/31/16.
Income 8/1 - 8/21/16 |
|
Regular memberships: |
$11,592.00 |
credit card rewards |
$200.00 |
Donations: |
$109.34 |
Windsurf locker memberships: locker dues refund (partial) |
-$113.98 |
Total: |
$11,787.36 |
Spending 8/1 - 8/21/16 |
|
Dayleader wages, taxes, and payroll processing |
$5,180.52 |
Safety equipment--loaner foul weather gear (15 sets jacket and bibs), dayleader shirt |
$2,784.31 |
Clubhouse and Yard--supplies for new racks, roofing, washers, electric cord plug, electric cord, portapotty service, cups forks plates bowls, hooks, snack, forks, limes |
$1,945.37 |
Taxes--Sales tax and DMV registration for 2 RS Quests, filing fees for tax forms, tax software |
$1,789.87 |
Insurance--workers comp ins deposit premium |
$1,645.00 |
Dinghies--dinghy dolly wheels, anchor bags for RS Quests, cleats, shackles, fasteners, supplies for 3 Venture rudderheads, supplies for temporary masthead float brackets for RS Quests, gelcoat repair kit, release fabric, primer, pins, bobbin, shroud adjuster, top pintle, sail lube, tiller clip, caulk, O ring, carabiners for sling |
$965.13 |
City--rent for yard space |
$875.00 |
Activities and Teaching Expenses--food for OH, racing dinners, lesson BBQs, seminars, |
$868.61 |
Keelboats--keelboat engine parts, line, splices, shackles, cord, gel coat, track stop, chain |
$599.11 |
Tools--picks, cotter puller, brush, knife, screws, nuts, sanders, discs, grease, gloves, scissors, drill bit, screws, nuts, pliers hacksaw hacksaw blades knife screwdrivers, drill bits, scissors gloves hex keys pliers, bit kit, hangers, hooks |
$400.96 |
Credit card payment charges: |
$323.62 |
Skiff-engine parts, skiff tow line, tow line snaps, fuses for skiff lights and radio |
$226.09 |
Accident Repair--tire tube replace slashed tire |
$36.23 |
Windsurf--wetsuit glue |
$21.70 |
Total: |
$17,661.52 |
Here’s the last budget tally:
Budget and Spending to Date for Fiscal Year (FY) 2016-2017 (5/1/16 - 4/30/17) |
||||
|
|
Budget |
Actual thru 8/19/16 |
Actual as % of budget (we're at 30% of FY) |
Expected Income |
|
|
|
|
|
Memberships (Regular and windsurf locker) |
$160,000 |
$75,389 |
47% of budget |
|
DBW reimbursement |
$40,000 |
$0 |
0% of budget |
|
UC Work-Study Reimbursement |
$9,000 |
$927 |
10% of budget |
|
Donations, surplus sales, interest, etc. |
$5,000 |
$5,756 |
115% of budget |
|
Total Income |
$214,000 |
$82,072 |
38% of budget |
Authorized Spending |
|
|
|
|
|
Club activities |
$22,000 |
$10,277 |
47% of budget |
|
Dinghies and rescue skiffs |
$50,000 |
$25,152 |
50% of budget |
|
Windsurfing |
$32,000 |
$8,334 |
26% of budget |
|
Keelboats |
$15,000 |
$3,134 |
21% of budget |
|
Dayleaders |
$37,000 |
$19,034 |
51% of budget |
|
Clubhouse and Yard |
$20,000 |
$9,482 |
47% of budget |
|
General Overhead |
$48,000 |
$18,860 |
39% of budget |
|
Total Spending |
$224,000 |
$94,273 |
42% of budget |
Notes on budget tally:
Income is pretty much as expected, dues are down by about $10k/yr (too many people are working instead of sailing and windsurfing, or worse, having babies), we haven’t yet submitted for DBW reimbursement, UC workstudy reimbursement is low because most UC student dayleaders haven’t been eligible, and donations are higher than expected (big thanks for that!). Club Activities include teaching expenses, so in addition to food there were costs for the 1st aid seminars and renting space for the Sr seminar. Dinghies and rescue skiff spending includes the cost for the new RS Quests as well as spare masts. Dayleader costs are higher than expected due to not getting that good Berkeley Community College workstudy which pays directly, not as reimbursement to the club. Windsurfing budget hasn’t yet been tapped for $11k in new novice boards, keelboat budget is waiting for 2 haulouts this winter, Clubhouse and Yard budget hasn’t yet been tapped for cost of new rolling windsurf board racks.
Stella says we’re sitting on a lot of cash, and the budgets for Club Activities and Dayleaders should be increased. She’s OK with adjusting the budget later.
PS big thanks to Stuart Saunders for helping me with the tax returns.
8/14 Meeting
-Proposal to correct mistake in bylaws: Section 5: Appeal should read as follows: Appeal of any disciplinary action taken by the Executive Committee should be undertaken as specified in Section [8 not 7] of Article III.
7/31 Meeting
Reports
[Stella]
We have $54,514 in the bank, down $17,002 from our last meeting 7/17/16.
Income 7/18 - 7/31/16 |
|
Regular memberships |
$8,695.46 |
UC Workstudy reimbursements |
$339.63 |
Donations: |
$99.00 |
Total: |
$9,134.09 |
Spending 7/18 - 7/31/16 |
|
Dinghies--2 RS Quest sailboats (to be reimbursed by DBW), spare Quest mast, spare Venture mast, spare RS500 mast |
$20,251.00 |
Taxes--property taxes on boats, possessory interest on yard and slips |
$1,983.71 |
Safety equipment--AED (automatic external defabulator) |
$1,523.58 |
Dayleader wages, taxes, and payroll processing |
$855.06 |
Activities and Teaching Expenses--food for Fast Track lessons, food for racing dinners 6/23 and 7/14 |
$688.74 |
Clubhouse and Yard--compost collection, DSL service for clubhouse computer, dish detergent, supplies for kitchen, calendar software for website, lamination for signs |
$330.25 |
Keelboats--hull cleaning |
$300.00 |
Credit card payment charges |
$203.99 |
Total: |
$26,136.33 |
7/17 AGENDA/BUSINESS TO DISCUSS
Senior Projects
-John Shearer Senior Project
-Wayne Lefkowitz Sr WS
Reports
[Joel] - AED Update. The AED arrived prematurely before I signed off on their quote and I may have to fight the company so they do not charge us a restocking fee if we decide to return it. The issue was raised as to getting a refurbished AED and the need for a case with an alarm. I found a recertified AED package that is substantially cheaper. $1,118 (recertified) versus $1,473 (new, with rebate). The recertified has a 3 year warranty. My inclination is to try and return the AED we received and then order the recertified one.
,
[Stella]
We have $71,517 in the bank, down $2,217 from our last meeting 6/26/16
Income 6/27 - 7/17/16 |
|
Regular memberships |
$15,024.16 |
Donations: escrip |
$1.97 |
Total: |
$15,026.13 |
Spending 6/27 - 7/17/16 |
|
Dayleader wages, taxes, and payroll processing |
$5,770.13 |
Clubhouse and Yard--lumber, paint, fasteners, supplies for windsurf sail rack and reroofing; microwave oven, garbage service, portapotty service, dump fees, Iwindsurf subscription for clubhouse, foam noodles for board rack, hose and earmuffs, propane, white cards, website fee |
$3,207.95 |
Activities and Teaching Expenses--cruise supplies; Fast Track dinners, lesson BBQ's, man overboard seminar, racing dinners, parties, snax, yard workparties |
$1,930.86 |
Windsurf-- 4 Ripper sails 3.3 and 4.2 sq m, 4 booms, 4 uphauls, sanding discs, wipes, sanding discs, backing pad, denatured alcohol, microfibers filler, epoxy resin & hardener pumps |
$1,427.90 |
Dinghies--sail repair tape (mylar), pump, stay adjuster, blocks, dyneema, cleat, thimble, denatured alcohol, screws, Venture drain plugs, vinyl tubing, caulk, screws, stay adjusters, shackles, cotter pins, clips, U-bolts, rings, hooks, amsteel line, sail repair |
$1,090.09 |
City--rent |
$875.00 |
Taxes--use tax on wholesale purchases |
$766.00 |
Tools--cordless drill, respirators, trash can, hammer, torches, propane, buckets, sanding discs, vac filters, circ saw, impact drill cordless, driver set, tape measure, circ saw blades, drill bits, drill chuck |
$736.08 |
Skiff--remote control , bolts, nuts for skiff steering gear, screws, sprays, loctite, shift throttle cables, cap, filter, skiff steering cable, tach hour meters, clip, cotter pins, cap, bow light, fuses, warranty for light, fuel |
$588.07 |
Keelboats--cotter rings, mainsheet block, line, shock cord, lube, lanyard, shackles, line, line splice, engine parts |
$430.63 |
Credit card payment charges |
$401.47 |
Safety equipment--new warranty on handheld VHF radio exchange |
$18.79 |
Total: |
$17,242.97 |
Notes on actual income and spending this year vs budget:
- Membership dues income continues to be on track with expectations (built into current budget) of a $10k decrease compared to last year, continuing slide from previous years.
- Dayleader budget will likely need to be increased due to higher wages and lack of work study.
- Activities budget (includes teaching expenses) will also likely need to be increased due to cost of 1st aid seminars and other activities.
- Dinghy budget could be reduced given current spending compared to budgeted amounts.
(from 6/24 meeting)
Steph - membership drive efforts; can we create a membership & marketing chair position to help drive publicity? Can we get a work study internship program?Can we do email capture at open houses for a new member membership drive?Can we do a new member orientation?
Senior projects: Alyssa Singer for marketing and publicity efforts to drive increased membership.
Stella We have $73,734 in the bank, up $6,514 from last meeting 6/5/16.
Income 6/5 - 6/24/16 |
|
Regular memberships |
$14,698.92 |
Donations: |
$20.00 |
UC Workstudy reimbursements |
$135.85 |
Total: |
$14,854.77 |
Spending 6/5 - 6/24/16 |
|
Activities and Teaching Expenses--1st aid seminars, cruise dock fee; food for OH 6/19, Fast Track dinners, lesson BBQ's, windsurfing and 1st aid seminars, racing dinners, cruise to Angel I., parties, snax, yard workparties |
$5,007.59 |
Insurance--directors and officers insurance annual premium |
$1,750.00 |
Keelboats--hull cleaning, sail repairs |
$405.99 |
Credit card payment charges |
$361.16 |
Dinghies--UK dinghy dolly wheels, vinyl tubing for shroud adjuster covers, JY15 shrouds, plastic for hull repair |
$304.07 |
Safety equipment--2 gallons sunscreen |
$235.38 |
Skiff--velcro for low tide rescue skiff, gas |
$82.95 |
Clubhouse and Yard--DSL service, ping pong balls, pineapple |
$63.34 |
Dayleader payroll processing |
$51.00 |
Accident Repair--copay for injury |
$40.00 |
Windsurf--sander pad, discs |
$39.33 |
Total: |
$8,340.81 |
Regular membership dues for the calendar year to date (1/1 - 6/25) are $5,239 lower than for same period in 2015.
Budgets for this fiscal year (5/1/16 - 4/30/17) are based on expected income that is $10,000 lower than income in 2015.
(Tent.) 6/5 Agenda/Business to discuss:
[steph] adding John B to co co rear commodore
[Joel] - (1) CSC t-shirts. Since word-of-mouth is the best advertising method, perhaps we should put in an order for some CSC t-shirts. I would definitely like a t-shirt or even a hoody. Jane Moreson is willing to come up with a proposal covering artwork, prep for printing, screens, printing, t-shirts, etc. However, she was reluctant to produce a proposal unless Excomm is seriously interested.
[Peter] I’m not seriously interested in anything, let alone T-shirts. I’d be happy to share all the financial transactions involved in the last bunch of T-shirts. Stella has been informed and she’s not happy. This will easily become a $2,000 plus endeavor that will please a dozen people and garner two new members.
(2) AED - is everyone okay moving forward with it?
[Peter, again] It’s your funeral!
[
[Will] - Motion to approve a senior windsurfing project for Loke Davis. She will be teaching a Junior/J+ fast track 4 weekends through the month of June.
[Peter, yet again] We have $67,219.61 in the bank, down $7,366.05 from last meeting. Year to date (1/1 - 6/5) membership income is about $4,500 less than same period last year. Where’s the publicity? A search of a local news outlet for “Cal Sailing Club” yielded a debate, between our Paul Kamen and a local self-help sobriety guru and banished 60’s commie, concerning toilet technology (that neither knew shit about).
Income 5/22 - 6/4/16 |
|
Regular memberships |
$7,497.73 |
UC Workstudy reimbursements |
$451.83 |
Windsurf locker memberships |
$445.00 |
credit card rewards |
$200.00 |
Total: |
$8,594.56 |
Spending 5/22 - 6/4/16 |
|
Clubhouse and Yard--carport structure, supplies for building new racks, DSL service for clubhouse computer, propane, portapotty service, rat traps, bait, paint brushes, rollers, dump fees, oil, trashbags, paper towels, forks, brushes 2" chip (108), cleanser, gloves, cutoff wheels, jigsaw blades, lights, powercord, website software subscriptions |
$5,160.89 |
Dayleader wages taxes and payroll processing |
$3,733.54 |
Windsurf--Ripper sails (2) 3.3 sq m (4) 4.2 sq m (6) booms (6) uphauls, epoxy resin and hardener, pump, shackle, fasteners |
$1,989.32 |
Dinghies--dinghy dolly wheels, blocks, stops, cam cleat guides, 3 hiking sticks, shock cord, line, parts for Venture rudderheads, dinghy dolly tires and tubes, 50 rolls white elec tape, refund zipper stops |
$1,301.03 |
Keelboats--cable, caulk, swages, clevis pin, mix sticks, color code tape, fiddle block, fasteners, T track stop, T-ball tang plugs, socket, batteries for SOS lights, gelcoat crack fix kit, paint preservative, wire brushes, wrench, sandpaper, 3 new winches, keelboat engine parts |
$1,134.25 |
Activities and Teaching Expenses--food for GMM 5/22, lesson BBQ's, racing dinners, parties, snax, yard workparties |
$999.73 |
City--rent |
$875.00 |
Skiff--skiff cleats, throw line, cotter rings, engine parts, gas for skiff |
$304.47 |
Credit card payment charges |
$226.72 |
Safety equipment--VHF handheld radios, warranties |
$161.33 |
Tools--broom, tape measure, scissors, screwdrivers, wrenches |
$74.33 |
Total: |
$15,960.61 |
--------------
For each meeting (please add your officer report notes & agenda items; new/next meeting to be added to the top of the document
Proposed Date & Time (if business): Sunday, 5/22 at 5:30pm at the clubhouse, after open house, before 6pm GMM
***we should do after gmm so we can vote ourselves in if we fail to reach a quorum***
5/22 Agenda/Business to discuss:
[Steph] check in on online volunteer hours project - how is it going, is it working, do we need to make changes?
John has the white card side ready to roll out!
Our membership numbers are the worst of the last 5 years :( Has anyone done any promotional efforts? What can we do TODAY to grow membership?
Private: sage smith
Membership Exchange: Na Hoa Holomoku Yacht Club in Hawaii
Senior Projects
Monica Tauriello (Kat) women's clinic - at least 3.
Ratings Approvals: James Clarkson
Portcaptain: Actively pursuing recruitment of Dayleaders from Berkeley City College. Flyers posted throughout college and working with financial aid staff.
From early May Agenda/Business to discuss:
[Steph] appoint Kathryn as food chair (co w/?)
Vote on budget?
Windsurf Lockers
[Joel]
[Yves]
Officer Reports:
Commodore - still getting blown off by city; June 6 weekend is summer sailstice; let's work on membership.
Grant formally approved for spending; volunteer hours going well;
Vice Commodore
First Vice Commodore
Second Vice Commodore
Third Vice Commodore
Rear Commodore -
Port captain
Secretary - Still investigating AED costs. Need to post map to Cal Adv. AED.
Treasurer - income/spending report followed by more detail on membership dues below. Stella’s annual report is posted on website (it was in last meeting’s minutes, too).
Income spending report: We have $74,586 in the bank, up $12,019 from last meeting 5/1/16.
Income 5/1 - 5/21/16 |
|
Regular memberships |
$13,496.00 |
Donations: |
$5,234.70 |
Windsurf locker memberships |
$3,940.00 |
Total: |
$22,670.70 |
Spending 5/1 - 5/21/16 |
|
Windsurf--4 Tabou Bullitt boards 125 135 145 155 liter, epoxy resin and hardener, adhesive |
$4,856 |
Activities and Teaching Expenses--food for racing dinners, cheesecake ingredients Ashby Shoal, snax, food for Fast Track dinners, pizza for yard cleanup workparties |
$688.79 |
Dinghies--amsteel line, blocks, twine, 2 tires 1 tube Venture jockey wheels, cleat, tape, sail repair tape, line, rope ladder, strap, block, bag, caulk, blocks, line, stops, hook |
$383.55 |
Clubhouse and Yard--supplies for building new racks |
$371.16 |
Credit card payment charges |
$358.69 |
Keelboats--keelboat repair supplies, spinnaker poles, Dr Who mast wiring supplies, balance on special order, inflatable dinghy repair kit, fasteners, cable, swages, hatch cover (from Nov 2015) |
$264.38 |
Tools--swage tool, saw blade, drill press parts, screwdriver |
$263.80 |
Skiff--hose for skiff bilge pump |
$21.84 |
Total: |
$7,208.40 |
More detail on membership dues:
The graph above shows membership dues (including windsurf lockers) by month, for the past two years (March is partial, natch). New memberships are down compared to last year, so are renewals.
Suggestions for what to do today: write a Public Affairs announce for KALX and email it to publicaffairs@kalx.berkeley.edu or call them Tues nite 510-642-1111, also talk to anyone at the GMM today who works at a TV or radio station about free promo spots, post on craigslist, circulate the flyers.