Bureaucrats, checkuser, Administrators
1,264
edits
Budget: Difference between revisions
From London Hackspace Wiki
no edit summary
(Created page with "==Current Budget== ===Necessary Expenses== Rent: £3750 Electricity: £180 Internet: £21.97 Water: £21 Phone: £15.31 ===Other=== Reserve: £200 Components Budget: £100 ===T…") |
No edit summary |
||
| Line 1: | Line 1: | ||
==Current Budget== | ==Current Monthly Budget== | ||
{| | |||
| Rent || £3750 | |||
Rent | |- | ||
Electricity | | Electricity || £180 | ||
Internet | |- | ||
Water | | Internet || £21.97 | ||
Phone | |- | ||
| Water || £21 | |||
Reserve | |- | ||
Components | | Phone || £15.31 | ||
|- | |||
| Reserve || £200 | |||
|- | |||
| Components || £100 | |||
|- | |||
! Total || £4288 | |||
|} | |||
==Water== | ==Water== | ||
| Line 22: | Line 25: | ||
(inc VAT) | (inc VAT) | ||
{| | |||
Phone | | Phone || £15.31 | ||
Internet | |- | ||
| Internet || £21.97 | |||
|} | |||
==Electricity== | ==Electricity== | ||
| Line 31: | Line 35: | ||
Current offer on the table from EDF is 44p/day + 10.89p/kWh: | Current offer on the table from EDF is 44p/day + 10.89p/kWh: | ||
Standing charge | {| | ||
Cost/kWh | |Standing charge || £0.44 * 30 || £13.20 | ||
CCL | |- | ||
|Cost/kWh || £0.1089 * 1200 || £130.68 | |||
Total ex VAT | |- | ||
VAT @ 20% | |CCL || £0.0047 * 1200 || £5.64 | ||
Total | |- | ||
|Total ex VAT || || £149.52 | |||
|- | |||
|VAT @ 20% || || £29.90 | |||
|- | |||
!Total || || £179.42 | |||
|} | |||
==Rent== | ==Rent== | ||
For Units 23 and 24 combined: | For Units 23 and 24 combined: | ||
Rent | {| | ||
Service Charge | |Rent || £2,183.33 | ||
|- | |||
Total ex VAT | |Service Charge || £941.02 | ||
VAT @ 20% | |- | ||
Total | |Total ex VAT || £3,124.35 | ||
|- | |||
|VAT @ 20% || £624.87 | |||
|- | |||
!Total || £3,749.22 | |||
|} | |||
