Kevätkokous 2021

Kohteesta Helsinki Hacklabin wiki
Versio hetkellä 22. toukokuuta 2021 kello 10.45 – tehnyt Jssmk (keskustelu | muokkaukset) (Income and expenses for 2021)
Loikkaa: valikkoon, hakuun

Meeting agenda

  1. the opening of the meeting
  2. choosing a chairperson, a secretary, two inspectors of the proceedings and when needed, two vote counters
  3. the legality and decision-making power of the meeting are stated
  4. the procedures of the meeting are accepted
  5. the financial report, the annual report and the statement of the auditors are presented
  6. the ratification of the financial report and freedom of responsibility for the board and other responsible persons are decided
  7. other topics mentioned in the call for meeting are discussed
    1. re-evaluation of income and expenses for 2021

Annual report 2020

Toimintakertomus vuodesta 2020 (in Finnish)

Additions and edits in the document are welcome

Income and expenses for 2021

Key facts

  • The place is getting small for us
  • The expectations in original budget for 2021 is not in line with realized income accumulation, mostly due to unpaid fees
    • The original plan assumed less subletting, so the gap can be compensated by changing this for example
  • Our current rental contract is fixed term
    • First possible moment of termination on our behalf is on 1st March 2022 (tarkasta!), with three months period of validity following
    • This means, that the earliest moment of moving out is on 1st July 2022 (tarkasta!)
    • If we do not make any move, our current contract continues as open-ended
  • Upstairs rental contract can be terminated with only one month notice time
  • Ai4 has terminted their upstairs subletting contract recently, they're leaving in June 2021
  • Ripawood's subleting contract has three months of notice time, if the termination is initiated by us
  • In total, there is about 14 months of time for us in Takkatie 18 in minimum or more if we want to continue there
    • If choosing to move out, terminating Ripawood's contract immediatedly means 14 months of extra space use for us, minus three months of notice time = 11, minus the use downtime for preparations for moving out

More of less speculative thoughts

  • Moving out would cost us 30k-50k€ depending on multiple factors, or even more unless we find a place that is more suitable for immediate use without excessive modifications
  • The market for small industry properties for rent is looking quite good right now for buyer, but this might change after lifting corona restrictions
  • We are limited in our possibilities in moving too far away from our current area, to minimize risks of people deciding to quit because of travel time
  • We need to be accessible with public transport no matter where we are
  • Buildings that are most usable for our needs are located close to Kehä I from east to west

What we need to decide

  • The budgeting plan for 2021 nees to extend to anticipation of first half of 2022
  • Do we want to start taking steps in moving out from Takkatie 18?
  • What does it require from finances planning right now: what is the situation we are looking for in terms of money in waiting of summer 2022?
  • Make a budget that is in line with the possibility of moving out
  • What wishes and plans we still hope from Takkatie 18 before of a possible move?

The aim for saving for 2022

  • Can we start building a transition fund that can cover some of the expenses that follow from moving out, if we decide so?
  • Start minimizing costs?
  • Try to keep income flow high?
  • Allow new changes in Takkatie 18 in expense of a more limited 2022 war budget?
  • Focus in possibilities we have now, or prefer saving for the next year?

What we want to do with Takkatie 18 in 2021 and 2022, if we wish to move?

  • Stop improvements, modifications and leave the place as it is for now?
  • Find ways to make use of the place for a growing demand?
  • Plan all changes so that they are done keeping the possible move in mind, such as placing heavy machinery closer to the loading door?

The numbers

Scenario 1:

  • Upstairs and downstairs in use the whole year
  • Less income from member fees expected
  • Subletting
    • Ripawood stays for 2021
    • Upstairs, one room sublet for 2021

Scenario 2:

  • Start to build transition fund
  • Less income from member fees expected
  • Upstairs contract is terminated so that second half of 2021 it is not in our use anymore
  • Subletting
    • Ripawood stays for 2021






























Income and expenses 2021







NOTICE 2022!



Income



Original

Expected 2021/5

x times

Original

Expected 2021/5 scenario 1

Expected 2021/5 scenario 2

The first half of 2022





Membertship fees / year

410

375

42

17 220

15 750

15 750

18 942





Key member fees / months * 12

120

105

30

43 200

37 800

37 800

23 760





Subletting




5 000

10 080

8 640

3 600





Deposit for rent






2 400






In total




65 420

63 630

64 590

46 302















Expenses













Rent













downstairs

3 000


12

36 000

36 000

36 000

18 000





upstairs

1 200


12

14 400

14 400

7 200





Changing expenses













Metal work rooms




3 000

2 000

2 500

750





Woodworking rooms




3 000

2 000

2 500

750





Other rooms




900

900

500

750





Materials etc.




1 000

1 000

500

750




Fixed expenses













Cleaning

250


12

3 000

3 000

3 000

1 500





Waste




1 000

1 000

1 000

500





Internet




500

500

500

250





Service fees




700

700

700

350





Insurance




300

300

300

150





General expenses




1620

1620

1620

810

















In total




65 420

63 420

56 320

24 560















Rahastointi













Transition fund









Transition fund in total




What can be put aside from changing expenses




0

210

8 270

21 742

30 012