Difference between revisions of "Budget 2007 Q1"
Jump to navigation
Jump to search
Line 356: | Line 356: | ||
== Nonrecurring Expenses == | == Nonrecurring Expenses == | ||
− | These are items that the board has approved but are not expected to recur. This represents expenses that may fall in any quarter. They are left out of the main budget, so it's easier to see general | + | These are items that the board has approved but are not expected to recur. This represents expenses that may fall in any quarter. They are left out of the main budget, so it's easier to see general expense trends. |
<table border="1"> | <table border="1"> |
Revision as of 11:14, 13 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 |
Knowledge Bees | $ 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 | $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 vs. Income
Q1 | Q2 | Q3 | Q4 | Q1 2008 | |
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
These are items that the board has approved but are not expected to recur. This represents expenses that may fall in any quarter. They are left out of the main budget, so it's easier to see general expense trends.
Expense | 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 |