2018 Budget: Difference between revisions

From LVL1
Jump to navigation Jump to search
← Older edit
Imrcly (talk | contribs)
446 edits
Imrcly (talk | contribs)
446 edits
No edit summary
 
(4 intermediate revisions by the same user not shown)
Line 1: Line 1:
 
This budget requires 65 members to be valid
== 2018 Budget ==


{| class=wikitable
{| class=wikitable
|-
|-
| || budget in dollars || budget in members ||  
| Type || Description || Budget in Dollars || Budget in Members
|-
|  ||
== Capital equipment repair/replacement with same or equivalent not upgrade ==
||  ||
|-
| 101 || Lasers || 300 || 0.5
|-
|-
| capital equipment repair/replacement with same or equivalent not upgrade || || ||  
| 102 || Shopbot cnc || 200 || 0.33
|-
|-
| Lasers || 300 || 0.5 ||
| 103 || Soldering and electronics || 150 || 0.25
|-
|-
| Shopbot cnc || 200 || 0.33 ||  
| 104 || Woodshop || 1200 || 2
|-
|-
| Soldering and electronics || 150 || 0.25 ||
| 105 || Metalshop || 200 || 0.33
|-
|-
| Woodshop || 1200 || 2 ||  
| 106 || 3d printers || 200 || 0.33
|-
|-
| Metalshop || 200 || 0.33 ||  
| 107 || Sewing || 0 || 0
|-
|-
| 3d printers || 200 || 0.33 ||  
| 108 || Vinyl Cutters || 0 || 0
|-
|-
| Sewing || 0 || 0 ||  
| 109 || jewelry and casting || 0 || 0
|-
|-
| Vinyl Cutters || 0 || 0 ||  
| 1010 || paper printers || 200 || 0.33
|-
|-
| jewelry and casting || 0 || 0 ||  
| ||  
== Required to operate ==
|| ||  
|-
|-
| paper printers || 200 || 0.33||  
| 80 || rent || 18000 || 30
|-
|-
| Description  || 500 || 0.83||  
| 90 || utilities (Gas, Electric, Water, Sanitation, Utilities) || 8000 || 13.33
|-
|-
| low cost equipment purchases ( wrenches, screwdrivers sub $100 ...) || 1200 || 2 ||  
| 100 || insurance || 3500 || 5.833
|-
|-
| Events ( Hackathons, Parties, Makerfairs, Purges ...) 1 event a month || 2400 || 4 ||  
| ||  
== Others ==
|| ||  
|-
|-
| rent max 1590 month || 18000 || 30 ||  
| 20 || Facilities Repair ( light fixtures, network, projectors..) || 500 || 0.833
|-
|-
| utilities (Gas, Electric, Water, Sanitation, Utilities) || 8000 || 13.33||  
| 60 || low cost equipment purchases ( wrenches, screwdrivers sub $100 ...) || 1200 || 2
|-
|-
| subscriptions ( Membership management, eventbright, meetup ..) || 2300 || 3.83||  
| 70 || Events ( Hackathons, Parties, Makerfairs, Purges ...) 1 event a month || 2400 || 4
|-
|-
| fees || 0 || 0 ||  
| 110 || advertising ( Stickers, signs, business cards ...) || 500 || 0.833
|-
|-
| advertising ( Stickers, signs, business cards ...) || 500 || 0.83||
| 120 || subscriptions ( Membership management, eventbright, meetup ..) || 2300 || 3.833
|-
|-
| insurance || 3500 || 5.83||  
| 121 || fees || 0 || 0
|-
|-
| emergency fund ( cover change in the emergency fund for 6 months to stay in operation) || 0 || 0 ||
| 130 || emergency fund ( cover change in the emergency fund for 6 months to stay in operation) || 0 || 0
|-
|-
|  || 38850 || 64.75 || Total
|  ||  || 38850 || 64.75
|}
|}

Latest revision as of 12:11, 8 January 2018

This budget requires 65 members to be valid

Type Description Budget in Dollars Budget in Members

Capital equipment repair/replacement with same or equivalent not upgrade
101 Lasers 300 0.5
102 Shopbot cnc 200 0.33
103 Soldering and electronics 150 0.25
104 Woodshop 1200 2
105 Metalshop 200 0.33
106 3d printers 200 0.33
107 Sewing 0 0
108 Vinyl Cutters 0 0
109 jewelry and casting 0 0
1010 paper printers 200 0.33

Required to operate
80 rent 18000 30
90 utilities (Gas, Electric, Water, Sanitation, Utilities) 8000 13.33
100 insurance 3500 5.833

Others
20 Facilities Repair ( light fixtures, network, projectors..) 500 0.833
60 low cost equipment purchases ( wrenches, screwdrivers sub $100 ...) 1200 2
70 Events ( Hackathons, Parties, Makerfairs, Purges ...) 1 event a month 2400 4
110 advertising ( Stickers, signs, business cards ...) 500 0.833
120 subscriptions ( Membership management, eventbright, meetup ..) 2300 3.833
121 fees 0 0
130 emergency fund ( cover change in the emergency fund for 6 months to stay in operation) 0 0
38850 64.75
Retrieved from "http://wiki.lvl1.org/index.php?title=2018_Budget&oldid=10632"