Difference between revisions of "Budget 2007 Q1"
Jump to navigation
Jump to search
Line 222: | Line 222: | ||
== Expenses == | == Expenses == | ||
− | ( | + | <table border="1"> |
− | + | <caption>Expense Budget Overview 2007</caption> | |
− | + | <tr> | |
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Committee</b></td> | ||
+ | <td valign="bottom" align="center" style=" font-size:10pt;"><b>Q1</b></td> | ||
+ | <td valign="bottom" align="center" style=" font-size:10pt;"><b>Q2</b></td> | ||
+ | <td valign="bottom" align="center" style=" font-size:10pt;"><b>Q3</b></td> | ||
+ | <td valign="bottom" align="center" style=" font-size:10pt;"><b>Q4</b></td> | ||
+ | <td valign="bottom" align="center" style=" font-size:10pt;"><b>Q1 2008</b></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Action</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $19,600.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $20,350.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">21137.5</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">21964.375</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">22832.59375</td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>C7</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $144,521.52 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $153,512.77 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $153,631.52 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $161,076.64 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $165,231.80 </td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>HR</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 250.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 250.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 250.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 250.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 250.00 </td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Kbees</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 225.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 225.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 225.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 225.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 225.00 </td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Outreach</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,875.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $3,555.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $3,085.90 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $2,517.73 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $2,000.51 </td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Propagation</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 50.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 50.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 50.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 50.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 50.00 </td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Reuse Committee</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,305.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,365.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,434.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,513.35 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,604.60 </td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Technocrats</b></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 650.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 650.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 650.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 650.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 650.00 </td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><i>Expenses</i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $168,476.52 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $179,957.77 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $180,463.92 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $188,247.10 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $192,844.51 </i></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><i>Income</i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $146,657.70 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $150,781.48 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $149,304.16 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $153,621.94 </i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $157,678.69 </i></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td style=""><i></i></td> | ||
+ | <td style=""><i></i></td> | ||
+ | <td style=""><i></i></td> | ||
+ | <td style=""><i></i></td> | ||
+ | <td style=""><i></i></td> | ||
+ | <td style=""><i></i></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><i>Profit (Loss)</i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $(21,818.82)</i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $(29,176.29)</i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $(31,159.76)</i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $(34,625.16)</i></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><i> $(35,165.81)</i></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Nonrecurring Expenses</b></td> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Amount</b></td> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;"><b>Approved</b></td> | ||
+ | <td style=""><b></b></td> | ||
+ | <td style=""><b></b></td> | ||
+ | <td style=""><b></b></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;">Shipping Containers</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $2,500.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">10/1/06</td> | ||
+ | <td style=""></td> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;">(approx date)</td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;">Carts and pallet jack</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,000.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">1/10/07</td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;">Wiring black hole</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $1,500.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">1/10/07</td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;">Wiring advanced testing</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $2,000.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">1/10/07</td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;">Classic gaming library</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 0.25 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">1/10/07</td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td valign="bottom" align="left" style=" font-size:10pt;">Plastic pallets for wholesale</td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"> $ 500.00 </td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;">1/10/07</td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | <tr> | ||
+ | <td style=""></td> | ||
+ | <td valign="bottom" align="right" style=" font-size:10pt;"><b> $7,500.25 </b></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | <td style=""></td> | ||
+ | </tr> | ||
+ | </table> |
Revision as of 19:41, 12 January 2007
Income
Category | Q1 | Q2 | Q3 | Q4 | Q1 2008 |
Donations, C4K | $− | $− | $− | $- | $- |
Donations, Online | $1,500.00 | $750.00 | $250.00 | $250.00 | $250.00 |
Donations, Other | $5,000.00 | $5,000.00 | $5,000.00 | $5,000.00 | $5,000.00 |
Donations, Regular | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 |
Education | $50.00 | $50.00 | $50.00 | $50.00 | $50.00 |
Fundraisers | $− | $− | $− | $− | $− |
Grants | $− | $− | $− | $− | $− |
Interest | $150.00 | $175.00 | $200.00 | $200.00 | $200.00 |
Miscellaneous Income | $500.00 | $500.00 | $500.00 | $500.00 | $500.00 |
Monitor Fees | $29,011.13 | $30,461.69 | $27,629.65 | $31,774.10 | $33,362.80 |
Outreach Events | $− | $1,729.29 | $1,800.00 | $- | $- |
Overages | $900.00 | $900.00 | $900.00 | $900.00 | $900.00 |
Pickups | $− | $− | $− | $− | $− |
Recycling Income | $18,246.57 | $18,611.50 | $18,983.73 | $19,553.24 | $20,139.84 |
Sales, Online and External | $2,600.00 | $2,990.00 | $3,438.50 | $3,954.27 | $4,547.42 |
Sales, Retail | $50,000.00 | $51,000.00 | $52,020.00 | $53,060.40 | $54,121.61 |
Sales, Wholesale | $10,700.00 | $10,914.00 | $11,132.28 | $11,354.93 | $11,582.02 |
Space Rental | $− | $− | $- | $- | $- |
Tech Support Income | $750.00 | $750.00 | $750.00 | $750.00 | $750.00 |
Tenant Sublets | $2,250.00 | $1,950.00 | $1,650.00 | $1,275.00 | $1,275.00 |
TOTAL INCOME | $146,657.70 | $150,781.48 | $149,304.16 | $153,621.94 | $157,678.69 |
Expenses
Committee | Q1 | Q2 | Q3 | Q4 | Q1 2008 |
Action | $19,600.00 | $20,350.00 | 21137.5 | 21964.375 | 22832.59375 |
C7 | $144,521.52 | $153,512.77 | $153,631.52 | $161,076.64 | $165,231.80 |
HR | $ 250.00 | $ 250.00 | $ 250.00 | $ 250.00 | $ 250.00 |
Kbees | $ 225.00 | $ 225.00 | $ 225.00 | $ 225.00 | $ 225.00 |
Outreach | $1,875.00 | $3,555.00 | $3,085.90 | $2,517.73 | $2,000.51 |
Propagation | $ 50.00 | $ 50.00 | $ 50.00 | $ 50.00 | $ 50.00 |
Reuse Committee | $1,305.00 | $1,365.00 | $1,434.00 | $1,513.35 | $1,604.60 |
Technocrats | $ 650.00 | $ 650.00 | $ 650.00 | $ 650.00 | $ 650.00 |
Expenses | $168,476.52 | $179,957.77 | $180,463.92 | $188,247.10 | $192,844.51 |
Income | $146,657.70 | $150,781.48 | $149,304.16 | $153,621.94 | $157,678.69 |
Profit (Loss) | $(21,818.82) | $(29,176.29) | $(31,159.76) | $(34,625.16) | $(35,165.81) |
Nonrecurring Expenses | Amount | Approved | |||
Shipping Containers | $2,500.00 | 10/1/06 | (approx date) | ||
Carts and pallet jack | $1,000.00 | 1/10/07 | |||
Wiring black hole | $1,500.00 | 1/10/07 | |||
Wiring advanced testing | $2,000.00 | 1/10/07 | |||
Classic gaming library | $ 0.25 | 1/10/07 | |||
Plastic pallets for wholesale | $ 500.00 | 1/10/07 | |||
$7,500.25 |