Differences

This shows you the differences between two versions of the page.

--- budget [2009/06/15 14:48] – jer
+++ budget [2017/01/14 14:24] (current) – external edit 127.0.0.1
@@ Line 1: / Line 1: @@
 ========Description========
-This is the budget for Penguicon 2010 as approved by the Penguicon Board of Directors. As more information is made available, it will be added here.
+This is the budget for Penguicon 2011 as approved by the Penguicon Board of Directors. As more information is made available, it will be added here.
 ========Budget Overview========
-^  Department  ^  Dept. Budget  ^  Division  ^  Div. Budget  ^
+^  DEPARTMENT  ^  OFFICE  ^  OFFICE BUDGET  ^  DEPT BUDGET  ^
-|[[Registration]]  |  **$400**| ||
+|  [[Registration]]|Onsite Reg  |  1,400.00|  (1,400.00)|
-|[[Hospitality]]  |  **$13,500**| ||
+|  [[Hospitality]]|ConSuite  |  13,550.00|  (14,850.00)|
-| ||ConSuite  |  $12,750|
+| |Green Room  |  1,300.00| |
-| ||Green Room  |  $750|
+|  [[Facilities]]|Hotel  |  4,000.00|  (4,550.00)|
-|[[Facilities]]  |  **$4,900**| ||
+| |Logistics  |  300.00| |
-| ||Hotel  |  $4,500|
+| |Network  |  250.00| |
-| ||Logistics  |  $300|
+|  [[Talent]]|Travel  |  5,400.00|  (10,200.00)|
-| ||Network  |  $100|
+| |Accommodations  |  3,000.00| |
-|[[talentwrangler|Talent]]  |  **$9,600**| ||
+| |Per Diem  |  1,450.00| |
-| ||Travel  |  $5,000|
+| |Gift Baskets  |  250.00| |
-| ||Accomodations  |  $3,000|
+| |Participants  |  100.00| |
-| ||Per Diem  |  $1,250|
+|  [[Operations]]|Marketing  |  4,200.00|  (10,175.00)|
-| ||Other  |  $350|
+| |Community  |  1,500.00| |
-|[[Operations]]  |  **$9,050**| ||
+| |Program Book  |  3,750.00| |
-| ||Marketing  |  $3,700|
+| |On-Site Ops  |  150.00| |
-| ||Shirts  |  $1,000|
+| |Ribbons  |  225.00| |
-| ||Program Book  |  $3,750|
+| |Signage  |  100.00| |
-| ||On-Site Ops  |  $150|
+| |Admin Overhead  |  250.00| |
-| ||Ribbons  |  $150|
+|  [[Programming]]|Costuming Track  |  600.00|  (4,625.00)|
-| ||Signage  |  $50|
+| |Music Track  |  500.00| |
-| ||Administrative Overhead  |  $250|
+| |Food Track  |  500.00| |
-|[[Programming]]  |  **$2,500**| ||
+| |Gaming  |  250.00| |
-| ||Costuming Track  |  $600|
+| |Eco Track  |  300.00| |
-| ||Music Track  |  $500|
+| |Science Track  |  500.00| |
-| ||Food Track  |  $550|
+| |DIY Track  |  500.00| |
-| ||Gaming Track  |  $50|
+| |Life/After Dark  |  500.00| |
-| ||Eco Track  |  $100|
+| |Tech Track  |  500.00| |
-| ||Science Track  |  $50|
+| |Room Parties  |  200.00| |
-| ||DIY Track  |  $150|
+| |Misc Programming  |  275.00| |
-| ||Room Parties  |  $200|
+|  Sound and AV| | |  (4,200.00)|
-| ||Chaos Toy  |  $200|
+|  **Total Budget**|||  **(50,000.00)**|
-| ||Other  |  $100|
+|  Expected Attendance Income|||  44,856.00|
-|**Total Budget**  |  **$39,950**| ||
+|  Dealer's Income|||  2,584.00|
+|  T-Shirt Sales|||  1,000.00|
+|  **Net Total**||| **(1,560.00)**|