ALV January 2014 January/Budget proposal/v1
Budget for 2014, proposal, v1
| 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, variable fee | 55 x 20 | 55 x 28 = 1540 | 55 x 37 = 2035 | |
| Constant fee, variable # mem | 55 x 20 | 75 x 20 = 1500 | 100 x 20 = 2000 |
