ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Overall Budget for MTM Nook, Sakubva, Mutare, Zimbabwe.
2
2021-2026US $1 =1USD
3
€1 =1.21USD
4
5
Nook Costs
6
MTM Nook Setup Y1€12,755MTM = Multi-Talented Makerspace
7
MTM Nook Operations Y1€21,102
8
Office Y1€5,653
9
MTM Nook Overhead Y1€2,110
10
Accommodation + Food DEFY India€810
11
Intl. Travel DEFY India€3,310
12
Total Costs Y1€41,620
13
MTM Nook Operations Y2€24,827
14
Office Y2€7,240
15
 Overhead Y2 2,257
16
Accommodation + Food DEFY India 500
17
Intl. Travel DEFY India 1,655
18
Total Costs Y2€34,323
19
MTM Nook Operations Y3€27,362
20
Office Y3€8,326
21
MTM Nook Overheads 2,487
22
Accommodation + Food DEFY India 500
23
Intl. Travel DEFY India 1,655
24
Total Costs Y3€38,175
25
MTM Nook Operations Y4€30,277
26
Office Y4€9,574
27
MTM Nook Overheads€2,752
28
Accommodation + Food DEFY India€500
29
Intl. Travel DEFY India€1,655
30
Total Costs Y4€42,604
31
MTM Nook Operations Y5€33,629
32
Office Y5€26,478
33
MTM Nook Overheads€3,057
34
Accommodation + Food DEFY India€500
35
Intl. Travel DEFY India€1,655
36
Total Costs Y5€63,165
37
TOTAL€219,887
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