Difference between revisions of "ALV January 2014 January/Budget proposal/v1"
m (Qguv moved page ALV 2014 January budget proposal v1 to ALV January 2014 January/Budget proposal/v1) |
|||
| (4 intermediate revisions by 2 users not shown) | |||
| Line 1: | Line 1: | ||
=Budget for 2014= | =Budget for 2014= | ||
| − | ==back of the envelope calculation, v2 | + | ==back of the envelope calculation== |
| + | |||
| + | This is a speculation on the future growth, and an attempt to visualize the numbers, to see how much money would we need for which new space, and how does that budget translates to the hight of the fee, depending on the speculative/predicted growth in the number of members. | ||
| + | |||
| + | IF YOU WANT TO EDIT THIS, PLEASE COPY THE WHOLE TABLE | ||
| + | AND MAKE YOUR OWN VERSION BELOW! Thanks! | ||
| + | |||
| + | Becha: v2 | ||
{{DISPLAYTITLE:<span style="display:none"></span>}} | {{DISPLAYTITLE:<span style="display:none"></span>}} | ||
| Line 25: | Line 32: | ||
| | | | ||
|- | |- | ||
| + | | Constant mem, increased fee | ||
| + | | | ||
| + | | 55 x <b>28</b> = 1540 | ||
| + | | 55 x <b>37</b> = 2035 | ||
| + | | | ||
| + | |- | ||
| + | |- | ||
| + | | Constant fee, increased # mem | ||
| + | | | ||
| + | | <b>75</b> x 20 = 1500 | ||
| + | | <b>100</b> x 20 = 2000 | ||
| + | | | ||
| + | |- | ||
| + | | Possible extras: BTW | ||
| + | | back over 2013: 19% of 12.000 = 2.280 -> savings! | ||
| + | | | ||
| + | | | ||
| + | | not paying 19% in 2014: ... | ||
| + | |- | ||
| + | |- | ||
| + | | Possible extras: Voluntary donation | ||
| + | | | ||
| + | | | ||
| + | | | ||
| + | | 10 members x 10 Euro extra = +100 E/month | ||
| + | |- | ||
| + | | Possible extras: Using savings (do we have them?) | ||
| + | | | ||
| + | | | ||
| + | | | ||
| + | | 1200e savings/12 months = +100 E/month | ||
| + | |- | ||
| + | |||
| + | |} | ||
| + | |||
| + | Wizzup: v3 (Only made the WG size accurate) | ||
| + | |||
| + | {{DISPLAYTITLE:<span style="display:none"></span>}} | ||
| + | {| border="2" cellspacing="0" cellpadding="4" rules="all" style="clear:right; width:750px; margin:5px 0 1em 1em; border:solid 1px; border-collapse:collapse; background-color:#F9F9F9; font-size:95%; empty-cells:hide" class="wikitable" | ||
| + | |- style="background: #DDDDDD; color: #000000; text-align:center;" | ||
| + | | | ||
| + | | <b>2013</b> | ||
| + | | <b>2014 Acta 2</b> | ||
| + | | <b>2014 WG</b> | ||
| + | | <b> </b> | ||
| + | |- | ||
| + | | Expenses | ||
| + | | 1000+100 (100+10 m2) | ||
| + | | 1500 (150 m2) | ||
| + | | 2000 (340 m2) | ||
| + | | | ||
| + | |- | ||
| + | | Income = mem x fee | ||
| + | | 55 x 20 = 1100 | ||
| + | | | ||
| + | | | ||
| + | | | ||
|- | |- | ||
| Constant mem, increased fee | | Constant mem, increased fee | ||
| − | | | + | | |
| 55 x <b>28</b> = 1540 | | 55 x <b>28</b> = 1540 | ||
| 55 x <b>37</b> = 2035 | | 55 x <b>37</b> = 2035 | ||
| Line 35: | Line 99: | ||
|- | |- | ||
| Constant fee, increased # mem | | Constant fee, increased # mem | ||
| − | | | + | | |
| <b>75</b> x 20 = 1500 | | <b>75</b> x 20 = 1500 | ||
| <b>100</b> x 20 = 2000 | | <b>100</b> x 20 = 2000 | ||
| Line 42: | Line 106: | ||
| Possible extras: BTW | | Possible extras: BTW | ||
| back over 2013: 19% of 12.000 = 2.280 -> savings! | | back over 2013: 19% of 12.000 = 2.280 -> savings! | ||
| + | | | ||
| | | | ||
| not paying 19% in 2014: ... | | not paying 19% in 2014: ... | ||
| − | | | + | |- |
|- | |- | ||
| Possible extras: Voluntary donation | | Possible extras: Voluntary donation | ||
| | | | ||
| − | | | + | | |
| − | | 10 members x 10 Euro extra = +100 E/month | + | | |
| − | + | | 10 members x 10 Euro extra = +100 E/month | |
|- | |- | ||
| Possible extras: Using savings (do we have them?) | | Possible extras: Using savings (do we have them?) | ||
| | | | ||
| − | | | + | | |
| − | | | + | | |
| − | + | | 1200e savings/12 months = +100 E/month | |
|- | |- | ||
|} | |} | ||
Latest revision as of 14:11, 12 September 2020
Budget for 2014
back of the envelope calculation
This is a speculation on the future growth, and an attempt to visualize the numbers, to see how much money would we need for which new space, and how does that budget translates to the hight of the fee, depending on the speculative/predicted growth in the number of members.
IF YOU WANT TO EDIT THIS, PLEASE COPY THE WHOLE TABLE AND MAKE YOUR OWN VERSION BELOW! Thanks!
Becha: v2
| 2013 | 2014 Acta 2 | 2014 WG | ||
| Expenses | 1000+100 (100+10 m2) | 1500 (150 m2) | 2000 (200 m2) | |
| Income = mem x fee | 55 x 20 = 1100 | |||
| Constant mem, increased fee | 55 x 28 = 1540 | 55 x 37 = 2035 | ||
| Constant fee, increased # mem | 75 x 20 = 1500 | 100 x 20 = 2000 | ||
| Possible extras: BTW | back over 2013: 19% of 12.000 = 2.280 -> savings! | not paying 19% in 2014: ... | ||
| Possible extras: Voluntary donation | 10 members x 10 Euro extra = +100 E/month | |||
| Possible extras: Using savings (do we have them?) | 1200e savings/12 months = +100 E/month |
Wizzup: v3 (Only made the WG size accurate)
| 2013 | 2014 Acta 2 | 2014 WG | ||
| Expenses | 1000+100 (100+10 m2) | 1500 (150 m2) | 2000 (340 m2) | |
| Income = mem x fee | 55 x 20 = 1100 | |||
| Constant mem, increased fee | 55 x 28 = 1540 | 55 x 37 = 2035 | ||
| Constant fee, increased # mem | 75 x 20 = 1500 | 100 x 20 = 2000 | ||
| Possible extras: BTW | back over 2013: 19% of 12.000 = 2.280 -> savings! | not paying 19% in 2014: ... | ||
| Possible extras: Voluntary donation | 10 members x 10 Euro extra = +100 E/month | |||
| Possible extras: Using savings (do we have them?) | 1200e savings/12 months = +100 E/month |
