# Difference: SpaceBudgetPublic2 (3 vs. 4)

Revision 4
17 Jan 2014 - Main.ClifCox
Line: 1 to 1

 META TOPICPARENT name="EugMakerSpace"

# EMS Space Budget Copy 2

You can play around with this spreadsheet by clicking the edit buttons at the bottom of each table. Of if you're adventurous, you can click edit for the whole page and change the underlying calculations.

## Our proposed revenue streams and rates

Description Amount Formatted Notes
member Dues: 25 \$25.00 RIght now we only have one level of members.
Office Space / Sqft 2.5 \$2.50 We may have extra offices to sublet.
Shop Space / Sqft 2.5 \$2.50 Shop floor space used as work area.
Storage Space / Sqft 2.5 \$2.50 Shop floor space used as storage.
Shelf Space / Linerar foot 2 \$2.00 Shelf space 2 foot deep by X long.
Storage Space / Cuft 0.50 \$0.50 Cuft price for storage bins.
Gallery Space / Sqft 0 \$0.00 Vertical back board or shelves used for display.
Meeting room / hour 50 \$50.00 Other groups can use our meeting room(s) per hour.
Classes / hour 15 \$15.00 Student's cost of an hour of class.
EMS Class % 0.5 50% EMS portion of the gross class income.
Total Office Space 2900 2900 Whatever isn't shop space, not used yet.
Total Shop Space 2500 2500 Just the shop space, not used yet.
Total Space   5400 This would be used for cost / Sqft calcs.
<-- /editTable -->

Here you can set the income from grants and sponsorships. If you check the Counted? box then that row will end up in the total.

<--
• Here we set some formulas that we use in the table below
• Set GRANTS2 = \$IF(\$EXACT(\$T(R\$ROW():C2),Yes), \$LISTJOIN(\$nop, \$FORMAT(DOLLAR, 2, \$EVAL(\$T(R\$ROW():C3) / 12))), 0)
-->

Description Counted? Yearly ammount Monthly contribution
U of O grant   16500 0
Misc grant 1   5789 0
3 0
4 0
Total Grant money / month     \$0
<-- /editTable -->

## Classes Worksheet

Here you can play around with income from classes. If you check the Counted? box then that row will end up in the total hours.We may want different prices for each class, that's not hard to do.

<--
• Here we set some formulas that we use in the table below
• Set CLASS1 = \$EVAL(\$T(R\$ROW():C3) * \$T(R\$ROW():C4))
• Set CLASS2 = \$IF(\$EXACT(\$T(R\$ROW():C2),Yes), \$EVAL(\$T(R\$ROW():C5) * \$T(R\$ROW():C6)), 0)
-->

Description Counted? Days / Mo Hours / Class Room Hours / Mo Enrollment Student Hours / Mo
Intro to blender and 3d modeling Yes 4 2 8 5 40
Basic modeling in blender Yes 3 3 9 3 27
Modeling for 3d printers Yes 3 2 6 4 24
Intro to Inkscape for cnc Yes 2 1 2 5 10
Intro to gimp   3 3 9 3 0
Intro to the arduino   4 3 12 8 0
Total Student hours / Month           101
<-- /editTable -->

## Budget

Now we come to the bottom line

<--
• Here we set some formulas that we use in the table below
• Set BUDGET1 = \$FORMAT(DOLLAR, 2, \$GET(%DEFAULT{default="FOO"}%))
• Set BUDGET2 = \$LISTJOIN(\$nop, \$FORMAT(DOLLAR, 2, \$EVAL(\$T(R\$ROW():C\$COLUMN(-2)) * \$T(R\$ROW():C\$COLUMN(-1)))))
• \$FORMAT(DOLLAR, 2, \$GET(%DEFAULT{default="FOO"))}% %EDITCELL{label}%
-->

Description Quantity Cost Each Extended Notes
Income
Member's Dues 23 \$25.00 \$575.00
Pledges 1 \$500.00 \$500.00 You can turn these off with a 0 just for grins.
Grants and Sponsorships 1 \$0.00 \$0.00 Same here.
Office 1 Rental 0 \$2.50 \$0.00 Front office with windows is 156.77 Sqft
Office 2 Rental 129 \$2.50 \$322.50 Middle office is 129.38 Sqft
Office 3 Rental 0 \$2.50 \$0.00 Last office is 151.11 Sqft
Meeting Room Hours 2 \$50.00 \$100.00
Class student hours 101 \$15.00 \$757.50 Be carfull not to double schedule our one room.
Personal Shop Work Space 100 \$2.50 \$250.00
Personal Shop Storage Space 40 \$2.50 \$100.00
Shelf space by foot 40 \$2.00 \$80.00
Shelf space Cubic foot 0 \$0.50 \$0.00
Gallery Display Sqft 0 \$0.00 \$0.00
Total Income     \$2,685.00

Expenses
Rent 1 \$1400.00 \$1400.00
Building Maintenance 1 0 \$0.00 On going not one time.
Property Tax 1 0 \$0.00
Insurance 1 \$50.00 \$50.00
EWEB 1 \$166.00 \$166.00
NWN Gas 1 \$233.00 \$233.00
Trash pickup 0 \$32.60 \$0.00 Sanipac: 1 yard \$32.60 /mo, 1.5 yard \$46.60 / mo
Internet 1 \$50.00 \$50.00
Accountant / CPA 0 0 \$0.00
Teachers? 0 0 \$0.00 Probably handle this as a split of class proffits.
Cleaning / Janitorial 0 0 \$0.00
Tooling Consumables 1 0 \$0.00 Drill Bits, Sand paper etc...
Cleaning Consumables 0 \$25.00 \$0.00 Soap, Paper towells, garbage bags.
<-- /editTable -->
Changed:
<
<
 Total Expenses Net \$2,685.00 %EDITCELL{label}% %EDITCELL{label}% \$0.00 %EDITCELL{label}% %EDITCELL{label}% %EDITCELL{label}% %EDITCELL{label}%
>
>
 Total Expenses Net \$2,685.00 %EDITCELL{label}% %EDITCELL{label}% \$0.00 %EDITCELL{label}% %EDITCELL{label}% %EDITCELL{label}% %EDITCELL{label}%

## Notes:

-- ClifCox - 15 Jan 2014

Copyright © by the contributing authors. All material on this collaboration platform is the property of the contributing authors.
Ideas, requests, problems regarding Eugene Maker Space Wiki? Send feedback