ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
xBudgetedMemo
3
ItemEstimated Cost (USDC/Month)
4
Personnel37,950.0
5
Projects
6
Office2,500.0
7
Tools0.0
8
Travel0.0
9
Bounties0.0
10
Consultants0.0
11
Carry over
12
Total$40,450.00
13
Cycle Total$80,900.00
14
15
xActual
16
Item
Estimated Cost (USDC/Mo)
17
Personnel37,950.0
18
Projects0.0
19
Travel0.0
20
Bounties0.0
21
Consultants0.0
22
Cross-Team
23
Total$37,950.0
24
25
26
27
Monthly Aircraft Pod Expenses
28
29
xDateDec-2023Jan-2024Feb-2024Mar-2024Apr-2024May-2024Jun-2024Jul-2024Aug-2024Sep-2024Oct-2024Nov-2024Dec-2024Jan-2025
30
PersonnelNote: At the end of each month, please hard code financials here.$34,290.00$34,027.50$34,027.50$35,782.50$35,782.50$37,950.00$37,950.00
31
Projects$5,000.00$5,000.00$5,000.00$49,600.00
32
Tools$0.00$0.00$0.00
33
Bounties$0.00$1,000.00$1,000.00$7,500.00$6,000.00$6,000.00$6,000.00
34
Office$2,500.00$2,500.00$2,500.00$2,500.00$2,500.00$2,500.00$2,500.00
35
Consultant$0.00$1,300.00$1,300.00
36
Carry over from previous cycle
$0.00
37
xBudgeted Expenses$43,827.50$43,827.50$95,382.50$44,282.50$46,450.00$46,450.00
38
39
Personnel$34,027.50$34,027.50$35,782.50$35,782.50$37,950.00$37,950.00
40
Projects$258.07$21,550.95$3,652.90$4,791.37$6,609$6,608.88
41
Tools$0.00
42
Travel$545.97
43
Bounties$0.00$6,405.77
44
Office$1,000.00$1,000.00
45
Cross-Team$0.00
46
xActual Expenses$35,831.54$62,984.22$39,435.40$40,573.87$44,558.88$44,558.88
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