We had a Navigation Games board meeting last night.
In addition to the Board (Sara Mae Berman, Linda Fobes, Deb Humiston (by phone), Dave Yee, Katia Bertoldi, and myself -- Julia Bishop was absent), we had guests Ed Despard, Giovanni Berlanda, Ethan Childs and Diego Berlanda.
The board approved the hiring of Ethan Childs through mid-February, going on faith that we can raise the money to pay for it. We will start a crowdfunding campaign soon, with a goal of raising $7500. We are hoping that another $5000 will come in from programs.
We talked about how to get set up to have employees, and spent quite some time on the background check question, with Katia agreeing to be our CORI representative.
There were a lot of good ideas about how to expand our school and camp programs, and some ideas for finding sources of income to support these efforts.
I have to review the detailed numbers with our Treasurer, but these are pretty close, rounded to the nearest $100, since inception last year of Navigation Games (we received 501(c)3 status in June of this year):
- $5700 raised and spent for three team travel/competition events in 2016
- $11,000 income in grants from local orienteering clubs, the City of Cambridge, and the SOS Memorial Foundation. ($3000 restricted for personnel for the summer program; $2500 restricted to pay for after school orienteering teachers)
- $3700 income from education programs delivered to schools
- Another ~$10,000 that went directly from the City of Cambridge to pay our teen employees this summer.
- $4500 spent on equipment, supplies, etc, with additional items not yet expensed.
- $5500 spent on personnel (teachers and coaches)
This includes money that doesn't officially come through our books, such as the teen employment program, but since we administered the program and we want to understand the actual cost & impact of our programs, we include for discussion.
Income Expenses
5,700 5,700 Team travel and competition
5,500 5,500 Teaching
10,000 10,000 Teen employment program
5,500 Unrestricted grants
3,700 Program service fees
4,500 Equipment and supplies
2,000 Approximate unclaimed expenses
30,400 27,700 Total
My time is all volunteer; any money we get my teaching and programs goes to Navigation Games. In addition, Dave and I have contributed goods and services that haven't gone into the books, but I am working toward having things captured going forward, so we can see what these prgorams really cost. Something I want to capture better is the number of volunteer hours, and how they are spent. We are using our house to store equipment, and as a meeting place. CSU and NEOC have contributed a lot that is not recorded here, such as use of maps, loan of equipment, and lots of moral support and ideas. And there is a lot of crossover in terms of volunteer personnel.