H&D 2021 Actuals

	A	C	D	E	F	G	H
1	2021
2	Income
3	Stg Stimuleringsfonds Creatieve Industrie	59,268.00
4	Stichting Amsterdams Fonds voor de Kunst	17,500.00
5
6	Coop income (costs)	700.35
7
8	Actual Costs
9	'Overhead'	-17,177.78
10	HDSA 2021	-17,809.51
11	Fall Talks	-9,221.43
12	meetups	-3,988.00
13
14	Budget reserved ?
15	Publication 2021	-8,200.00
16	Book launch 2021	-2,600.00
17	Digital accessibility	-5,900.00		5640	Updated budget: https://ethercalc.hackersanddesigners.nl/www-v2
18	international collaboration Berlin Organizational Networks (Solar Punks)	-11,800.00		11455	Updated budget: https://ethercalc.hackersanddesigners.nl/4pnpntqgskp8
19			771.63
20
21	H&D Publication 2020 reserved	3,500.00
22	Actual costs	-3,785.71
23			-285.71
24
25	Result		485.92
26
27	Other income still reserved
28	FDS cultuur participatie	7,500.00			keep		Solar Punk
29	P2P Basel Fachhochschule Nordwestschweiz FHNW	3,813.52			keep	2021
30	Pratt Workshop	3,375.00			keep
31	Read-in / Feminist Search Tools budget	2,232.00			keep
32			16,920.52
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