Monthly expenses

	A	B	D	E	G	H	I	J
1	Item	Cost	Item	Income	Additional costs
2	Memberspace	38.57	Members contributions	900.79	Emergency fund	100	100	Started
3	Zoom	15.59	Donations	35	Weekly body doubling	0	160	Funded
4	Expenses	60			Social Media Lead		240.0666667	Funded
5	Hiscox	11.87			Monthly In-person event	0	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	398.36	Balance after core costs	537.43	Unrestricted funds	366.63
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