Difference between revisions of "2024 Budget"

From LVL1
Jump to navigation Jump to search
(Changing from the previously proposed 2024 Budget to the newly proposed 2024 Shoestring Budget)
 
(One intermediate revision by the same user not shown)
Line 2: Line 2:
 
{| style="border-spacing:0;width:6.7583in;"
 
{| style="border-spacing:0;width:6.7583in;"
 
|- style="background-color:#bdbdbd;border:none;padding:0in;"
 
|- style="background-color:#bdbdbd;border:none;padding:0in;"
| style="color:#252525;" | '''description'''
+
| style="color:#252525;" | '''Shoestring Budget Item Description'''
|| budget number
+
|| budget amount
 
|| budget members
 
|| budget members
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
||
 
||
 
||
 
||
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
| style="color:#252525;" | Lasers
 
| align=right| $400.00
 
| align=right| 0.67
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
| style="color:#252525;" | Soldering and electronics
 
| align=right| $100.00
 
| align=right| 0.17
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
| style="color:#252525;" | Woodshop
 
| align=right| $500.00
 
| align=right| 0.83
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
| style="color:#252525;" | Metalshop
 
| align=right| $500.00
 
| align=right| 0.83
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
| style="color:#252525;" | 3D printers
 
| align=right| $400.00
 
| align=right| 0.67
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
| style="color:#252525;" | Sewing
 
| align=right| $200.00
 
| align=right| 0.33
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
| style="color:#252525;" | Vinyl Cutters
 
| align=right| $200.00
 
| align=right| 0.33
 
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
| style="color:#252525;" | Rent
 
| style="color:#252525;" | Rent
Line 52: Line 24:
 
| align=right| $4,500.00
 
| align=right| $4,500.00
 
| align=right| 7.5
 
| align=right| 7.5
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
| style="color:#252525;" | Facilities Repair ( light fixtures, network, projectors, air-compressor motors, etc.)
 
| align=right| $800.00
 
| align=right| 1.33
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
| style="color:#252525;" | Consumables ( cups, paper towels, trash bags, coffee, creamer, light bulbs)
 
| align=right| $1,000.00
 
| align=right| 1.67
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
| style="color:#252525;" | Low-cost tools & equipment purchases ( wrenches, screwdrivers, pliers, sub-$100 power tools, etc.)
 
| align=right| $500.00
 
| align=right| 0.83
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
| style="color:#252525;" | Events ( Hackathons, Parties, MakerFaire) 1 event/month and/or 2 purges/year (12x$250)
 
| align=right| $3,000.00
 
| align=right| 5.00
 
|- style="background-color:#ffffff;border:none;padding:0in;"
 
| style="color:#252525;" | advertising ( Stickers, signs, business cards, t-shirts ...)
 
| align=right| $500.00
 
| align=right| 0.83
 
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
|- style="background-color:#f3f3f3;border:none;padding:0in;"
 
||
 
||
| align=right| $52,400.00
+
| align=right| $38,300.00
| align=right| 87.33
+
| align=right| 63.83
 
|-
 
|-
 
|}
 
|}

Latest revision as of 15:28, 8 January 2024

Shoestring Budget Item Description budget amount budget members
Rent $24,000.00 40.00
Utilities (Gas, Electric, Water, Sanitation) $8,000.00 13.33
Insurance $1,800.00 3.00
Fees, Subscriptions & Management expenses (Pike13, CC processing, Eventbrite, Meetup, software renewals, etc.) $4,500.00 7.5
$38,300.00 63.83