2015 Budget Vote/Minimal Operating Expenses Plan: Difference between revisions
From Pumping Station One
No edit summary |
m add category |
||
| (7 intermediate revisions by 3 users not shown) | |||
| Line 1: | Line 1: | ||
[[Category:Budget]] | |||
[[2015 Budget Vote|Back to 2015 Budget Vote]] | |||
{|class=wikitable | {|class=wikitable | ||
|'''Name''' | |'''Name''' | ||
| Line 18: | Line 21: | ||
|$333.33 | |$333.33 | ||
|$1,666.67 | |$1,666.67 | ||
|This is the value of the retainer | |This is the value of the retainer divided by 12 months | ||
|---- | |---- | ||
|'''Accounting''' | |'''Accounting''' | ||
| | | | ||
|$ | |$3,000.00 | ||
| | | | ||
|---- | |---- | ||
| Line 75: | Line 78: | ||
| | | | ||
|---- | |---- | ||
|''' | |'''Domain Renewals''' | ||
| | | | ||
|$100.00 | |$100.00 | ||
| Line 92: | Line 95: | ||
|'''Total''' | |'''Total''' | ||
|$7,175.74 | |$7,175.74 | ||
|'''$ | |'''$49,178.70''' | ||
| | | | ||
|---- | |---- | ||
|} | |} | ||
Latest revision as of 13:11, 10 April 2018
| Name | Monthly Payout | Total over 5 months | Notes |
| Bank Charges | $625.00 | $3,125.00 | This includes paypal fees that are dependent on membership count |
| Insurance | $223.83 | $1,119.17 | This is an annual cost that has been pro-rated down to monthly |
| Legal | $333.33 | $1,666.67 | This is the value of the retainer divided by 12 months |
| Accounting | $3,000.00 | ||
| Rent | $3,982.29 | $19,911.45 | |
| Gas | $381.50 | $1,907.50 | |
| ComEd | $838.17 | $4,190.83 | |
| Comcast | $161.17 | $805.83 | |
| Trash | $268.00 | $1,340.00 | |
| Quickbooks | $82.45 | $412.25 | |
| Pagely | $95.00 | $475.00 | |
| Creative Cloud | $55.00 | $275.00 | |
| Concur | $80.00 | $400.00 | |
| SSL Certs | $200.00 | ||
| Domain Renewals | $100.00 | ||
| 3rd Party Hosting | $50.00 | $250.00 | |
| Cash On Hand | $10,000.00 | Cash on hand for other emergencies | |
| Total | $7,175.74 | $49,178.70 |
