- Preserving the historic Fish Lake area on the Willamette National Forest
- Interpreting the natural and cultural history of the site
- Providing public use of its buildings and grounds, and
- Operating the associated Fish Lake Cascades Institute and Historic Center dedicated to excellence in teaching wildland backcountry skills and the ecology of the Central Cascades
Board of Directors:
Stacey Forson John Allen Dawn Pozzani Randy Dunbar
President President Elect Secretary Treasurer
Jim Denney Dick Grace Kathy Harbick
Phil Hufstader Cara Kelly Jose Linares Doug Macdonald
Steve Mealey John Milliken Phil Raab Dean Vendrasco
Cash on Hand 1/01/20 $38,441
======
FRIENDS OF FISH LAKE BUDGET FOR CY 2022 |
Income & Carryover | ||||
Cash on Hand 01/01/2022 | $60,490 | |||
Grants & Donations for Book ( $13,000 ) | ||||
Est Membership Dues & Donations | $6,000 | |||
Total Planned Inc & Carryover | $66,490 | |||
Expenses | ||||
Executive Committee: | ||||
Fees & Supplies | $500 | $500 | ||
Development & Membership Committee: | ||||
Fundraising | $300 | $300 | ||
Program Committee: | ||||
Install Videos | $400 | |||
Fish Lake Book Production | $7,300 | |||
Fish Lake Book Printing | $10,500 | |||
Fish Lake Book Misc | $0 | |||
Total Program | $18,200 | |||
Educators’ Workshop | ||||
Supplies | $200 | |||
Equipment | $1,000 | |||
Contingencies | $200 | |||
Total Workshop | $1,400 | |||
Facility Committee | ||||
Hughes Network ( 6 months) | $950 | |||
Summer Work Week | $2,500 | |||
Host Program | $500 | |||
Bunkhouse | ||||
Completion of Plumbing | $1,500 | |||
BH Portion of Electrical | $4,500 | |||
Electrical Fixtures & Misc | $500 | |||
Bathroom Accessories | $500 | |||
Trims, Coverings, Hardware | $500 | |||
Bunkhouse Total | $7,500 | |||
Total Facility | $11,450 | |||
Total Planned Expenses | $31,850 | |||
Planned Carryover to 2023 | $34,640 |
FRIENDS OF FISH LAKE BUDGET (FINAL 1/27/20)
CY 2020
INCOME and CARRYOVER
Balances as of 1/01/20
Sub-account Savings $37,879
Business Checking $ 562
Estimated 2020 Income
Membership Dues $ 4,000
Donations $ 2,500
Old Smokeys Grant
Bunkhouse. $ 950
Estimated 2020 Income $ 7,450
======
Total Planned Income & Carryover $ 45,891
EXPENSES
Exec Committee
State of OR Annual Fee $ 50
OR Dept Justice Annual Fee $ 20
Secretarial Supplies $ 75
Postage $ 100
Recognition $ 200
Development & Membership Committee
Fund Raising $ 300
Program Committee
Contingencies $ 200
Install Videos $ 400
Interpretation/Outreach (Book) $ 500
Interpretation/Outreach (Book) $ 500
Facility Committee
Bunkhouse Interior Renovation $ 9,100
Rough Plumbing $3,000
Bathroom $3,000
Walls and Ceiling $2,400
Murphy beds $ 700
Work Week/Summer Projects $ 2,000
Rough Plumbing $3,000
Bathroom $3,000
Walls and Ceiling $2,400
Murphy beds $ 700
Work Week/Summer Projects $ 2,000
Contingencies $ 500
Education Committee
Teacher Workshop $ 1,000
Education Committee
Teacher Workshop $ 1,000
Total 2020 Expenses $ 14,445
Estimated Carryover to 2021 $ 31,446