Difference between revisions of "ALV January 2014 January/Budget proposal/v1"
| Line 31: | Line 31: | ||
| | | | ||
| | | | ||
| − | |||
| − | |||
|- | |- | ||
| 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 42: | Line 40: | ||
|- | |- | ||
| 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 52: | Line 50: | ||
| not paying 19% in 2014: ... | | not paying 19% in 2014: ... | ||
| | | | ||
| + | |- | ||
|- | |- | ||
| Possible extras: Voluntary donation | | Possible extras: Voluntary donation | ||
| | | | ||
| − | | | + | | (same) |
| 10 members x 10 Euro extra = +100 E/month | | 10 members x 10 Euro extra = +100 E/month | ||
| | | | ||
| Line 61: | Line 60: | ||
| Possible extras: Using savings (do we have them?) | | Possible extras: Using savings (do we have them?) | ||
| | | | ||
| − | | | + | | 1200e savings/12 months = +100 E/month |
| − | + | | (same) | |
| | | | ||
|- | |- | ||
|} | |} | ||
Revision as of 16:41, 30 December 2013
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 | (same) | 10 members x 10 Euro extra = +100 E/month | ||
| Possible extras: Using savings (do we have them?) | 1200e savings/12 months = +100 E/month | (same) |
