Budget: Difference between revisions
From London Hackspace Wiki
No edit summary |
|||
| Line 17: | Line 17: | ||
! Total || £4288 | ! Total || £4288 | ||
|} | |} | ||
Current number of members: 160 which works out as £26.80 per member per month in subscriptions | |||
==Water== | ==Water== | ||
Revision as of 11:55, 18 January 2011
Current Monthly Budget
| Rent | £3750 |
| Electricity | £180 |
| Internet | £21.97 |
| Water | £21 |
| Phone | £15.31 |
| Reserve | £200 |
| Components | £100 |
| Total | £4288 |
|---|
Current number of members: 160 which works out as £26.80 per member per month in subscriptions
Water
We're currently being billed £21/month for both units (VAT exempt). This is a little high, I suspect we'll get it reduced soon.
Phone/Internet
(inc VAT)
| Phone | £15.31 |
| Internet | £21.97 |
Electricity
Our predicted electricity usage for the combined Units 23 and 24 is 1200kWh/month. 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 |
| CCL | £0.0047 * 1200 | £5.64 |
| 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 |
| Total ex VAT | £3,124.35 |
| VAT @ 20% | £624.87 |
| Total | £3,749.22 |
|---|
