Budget: Difference between revisions

Budget (view source)

Revision as of 21:49, 17 January 2011

163 bytes added , 17 January 2011

no edit summary

Russ

Bureaucrats, checkuser, Administrators

1,264

edits

@@ Line 1: / Line 1: @@
-==Current Budget==
+==Current Monthly Budget==
+{|
-===Necessary Expenses==
+|    Rent        || £3750
-Rent: £3750
+|-
-Electricity: £180
+|    Electricity || £180
-Internet: £21.97
+|-
-Water: £21
+|    Internet    || £21.97
-Phone: £15.31
+|-
-===Other===
+|    Water       || £21
-Reserve: £200
+|-
-Components Budget: £100
+|    Phone       || £15.31
+|-
-===Total===
+|    Reserve     || £200
+|-
-£4288/month (including VAT)
+|    Components  || £100
+|-
+!    Total       || £4288
+|}
 ==Water==
@@ Line 22: / Line 25: @@
 (inc VAT)
+{|
-Phone: £15.31
+| Phone    || £15.31
-Internet: £21.97
+|-
+| Internet || £21.97
+|}
 ==Electricity==
@@ Line 31: / Line 35: @@
 Current offer on the table from EDF is 44p/day + 10.89p/kWh:
-Standing charge: £0.44 * 30 = £13.20
+{|
-Cost/kWh: £0.1089 * 1200 = £130.68
+|Standing charge || £0.44 * 30  || £13.20
-CCL: £0.0047 * 1200 = £5.64
+|-
+|Cost/kWh || £0.1089 * 1200 || £130.68
-Total ex VAT: £149.52
+|-
-VAT @ 20%: £29.90
+|CCL || £0.0047 * 1200 || £5.64
-Total inc VAT: £179.42
+|-
+|Total ex VAT || || £149.52
+|-
+|VAT @ 20% || || £29.90
+|-
+!Total  || || £179.42
+|}
 ==Rent==
 For Units 23 and 24 combined:
-Rent: £2,183.33
+{|
-Service Charge: £941.02
+|Rent           || £2,183.33
+|-
-Total ex VAT: £3,124.35
+|Service Charge || £941.02
-VAT @ 20%: £624.87
+|-
-Total inc VAT: £3,749.22
+|Total ex VAT   || £3,124.35
+|-
+|VAT @ 20%      || £624.87
+|-
+!Total          || £3,749.22
+|}