2022 Forecast- MicroProfile Spreadsheet Budget

	A	G	H	I	J	K	L	M	N	O	P	Q	R
1	Corporate Revenue	Fees 2022	$ Members	IBM	Red Hat	Oracle	Fujitsu	Tomitribe	GSJUG	AJUG	IJUG	Microsoft	Primeton
2	Annual Corporate Revenues greater than $1 billion	$10,000.00	5	1	1	1	1					1
3	Annual Corporate Revenues greater than $100 million but less than or equal to $1 billion	$8,000.00
4	Annual Corporate Revenues greater than $10 million but less than or equal to $100 million	$6,000.00	1										1
5	Annual Corporate Revenues less than or equal to $10 million	$3,000.00	2					1		1
6	Annual Corporate Revenues less than $1 million and < 10 employees	$1,500.00	2						1		1
7	Total budget with all current members	$65,000.00	10
8
9	Mi
10	Microsoft joined in June 2022 - 7 months fee payment. $6,000
11	Primeton joined in August 2022 - 5 months fee payment $2,500
12	The initial fee is paid from the month the Member joins the WG. MPWG accounting book is January 1st to December 31st.
13
14	Micro
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100