Monthly expenses

	A	B	D	E	G	H	I	J
1	Item	Cost	Item	Income	Additional costs
2	Memberspace	38.57	Members contributions	1043	Emergency fund	0	100	Started
3	Zoomx2	31.18	Donations	20	Weekly body doubling	320	160	Funded
4	Expenses	60			Social Media Lead		240.0666667	Funded
5	Hiscox	11.87			Monthly In-person event	250	250	Funded
6	Google cloud	4.6			Ad hoc events	0	100	Not started
7	Currys insurance	7.5			Office space	70.8	170	Discounted
8	Travel
9	Phone	50
10	Misleanous	20
11	ChatGPT	24
12	Riverside	22
13	Opinion stage	38.28
14	Yearly subscription costs	38				Left over
15	Plannable	48.95
16	Gforce	8
17	Trello	11
18	Total costs	413.95	Balance after core costs	649.05	Unrestricted funds	8.25
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100