2014 Budget Vote: Difference between revisions
From Pumping Station One
→Big Picture: updating numbers |
|||
| Line 37: | Line 37: | ||
|- | |- | ||
| Fixed Monthly Expenses | | Fixed Monthly Expenses | ||
| -$ | | -$53,245 | ||
| $ | | $120,416 | ||
|- | |- | ||
| 8 months rent (buffer) | | 8 months rent (buffer) | ||
| -$30,072 | | -$30,072 | ||
| $ | | $90,344 | ||
|- | |- | ||
| Area hosts w/ slush | | Area hosts w/ slush | ||
| -$27, | | -$27,847 | ||
| $ | | $62,497 | ||
|- | |- | ||
| GnA | | GnA | ||
| -$ | | -$8,500 | ||
| $ | | $53,997 | ||
|} | |} | ||
Revision as of 18:33, 1 April 2014
WORK IN PROGRESS
Seriously, not proposed yet.
Sponsor
- Bry
- Hef
- Derek
- Everett
- Noony
History
- 2014-03-15 - Sponsor Meeting 1
- 2014-03-29 - Sponsor Meeting 2
- 2014-04-01 - Wide Release to Announcement
- 2014-04-08 - Budget Lockdown (Official Announcement)
- 2014-04-15 - Intended Vote Day
Background
Big Picture
| "Account" | Amount | Remaining |
|---|---|---|
| Numbers from PayPal | $105,894 | $105,894 |
| Amount Currently in Bank | $67,767 | $173,661 |
| Fixed Monthly Expenses | -$53,245 | $120,416 |
| 8 months rent (buffer) | -$30,072 | $90,344 |
| Area hosts w/ slush | -$27,847 | $62,497 |
| GnA | -$8,500 | $53,997 |
Area Host
| Area | Amount |
|---|---|
| Electronics | $4,250 |
| Woodworking | $4,650 |
| CNC | $3,000 |
| Cold Metals | $3,000 |
| Hot Metals | $3,447 |
| Arts | $3,000 |
| Kitchen | $3,000 |
| Tool Cage | $3,000 |
| General | $500 |
Grand total: $27,847
Monthly and fixed expenses
| Expense | Yearly | April-December |
|---|---|---|
| Rent | $45,108 | $26,313 |
| Zoho | $1,167 | $0 |
| Gas | $8,592 | $6,444 |
| Laser Loan | $2,292 | $1,719 |
| Zapier | $165 | $0 |
| Chase Fees | $300 | $225 |
| Quickbooks | $504 | $378 |
| Waste Management | $1,776 | $1,332 |
| Atmosphere | $1,560 | $0 |
| Comcast | $2,304 | $1,728 |
| Pagely | $1,440 | $1,080 |
| Comed | $7,920 | $5,940 |
| Member Points | $7,200 | $5,400 |
| Insurance | $2,686 | $2,686 |
- Yearly Total: $83,014
- April-December Total: $53,245
General and Administrative
| Item | Annual |
|---|---|
| Cleaning | $1,000 |
| Parties | $1,000 |
| Office Parties | $500 |
| Soda/Coffee | $0 |
| Safety Equipment | $1,000 |
| Legal | $3,000 |
| Space Maintenance | $1,000 |
| Business Fees | $300 |
| Swag | $200 |
| Meals and Entertainment | $500 |
Annual $8,500
