2015 Budget Vote/Electronics Area Budget: Difference between revisions
From Pumping Station One
No edit summary |
m add category |
||
| (13 intermediate revisions by 5 users not shown) | |||
| Line 1: | Line 1: | ||
== | [[Category:Budget]] | ||
[[2015 Budget Vote|Back to 2015 Budget Vote]] | |||
== Account Breakdown == | |||
Prepared by: Anna Yu | |||
{| class="wikitable" | {| class="wikitable" | ||
!Account | !Account | ||
! | !Monthly | ||
! | !Annual | ||
! | !Annual Total | ||
|---- | |---- | ||
|Advertising | |Advertising | ||
| Line 134: | Line 15: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Disposal Fees | |Disposal Fees | ||
| Line 140: | Line 20: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Education | |Education | ||
| Line 146: | Line 25: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Equipment | |Equipment | ||
| Line 152: | Line 30: | ||
| $ 920.00 | | $ 920.00 | ||
| $ 920.00 | | $ 920.00 | ||
|---- | |---- | ||
|Furniture | |Furniture | ||
| Line 158: | Line 35: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Job Materials | |Job Materials | ||
| Line 164: | Line 40: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Repair & Maintenance | |Repair & Maintenance | ||
| Line 170: | Line 45: | ||
| $ 250.00 | | $ 250.00 | ||
| $ 250.00 | | $ 250.00 | ||
|---- | |---- | ||
|Safety Equipment | |Safety Equipment | ||
| Line 176: | Line 50: | ||
| $ 40.00 | | $ 40.00 | ||
| $ 40.00 | | $ 40.00 | ||
|---- | |---- | ||
|Supplies | |Supplies | ||
| Line 182: | Line 55: | ||
| $ 3,330.00 | | $ 3,330.00 | ||
| $ 3,330.00 | | $ 3,330.00 | ||
|---- | |---- | ||
|Tools | |Tools | ||
| Line 188: | Line 60: | ||
| $ 1,460.00 | | $ 1,460.00 | ||
| $ 1,460.00 | | $ 1,460.00 | ||
|---- | |---- | ||
|Total | |Total | ||
| Line 194: | Line 65: | ||
| $ 6,000.00 | | $ 6,000.00 | ||
| $ 6,000.00 | | $ 6,000.00 | ||
|} | |} | ||
== | Total Budget Required: $ 6,000.00 | ||
{| | |||
== Equipment == | |||
{| class="wikitable" | |||
!Equipment Name | |||
!Equipment Description | |||
!Annual Cost | |||
|---- | |||
|smt oven | |||
|smt oven | |||
|$300.00 | |||
|---- | |---- | ||
| | |wave form generator | ||
|wave form generator | |||
| | |$500.00 | ||
| | |||
|---- | |---- | ||
|other equipment | |||
|available to be used for other equipment | |||
|$120.00 | |||
|} | |||
== Repairs and Maintenance == | |||
{| class="wikitable" | |||
!Repair Name | !Repair Name | ||
!Repair Description | !Repair Description | ||
| Line 214: | Line 98: | ||
|repair parts and services | |repair parts and services | ||
|repair parts and services | |repair parts and services | ||
| $ 250.00 | | $ 250.00 | ||
| | | | ||
| | |} | ||
== Safety Equipment == | |||
{| class="wikitable" | |||
| | !Equipment Name | ||
!Equipment Description | |||
!Annual Cost | |||
!Monthly Cost | |||
|---- | |---- | ||
|Safety Glasses | |Safety Glasses | ||
| Line 234: | Line 114: | ||
| $ 40.00 | | $ 40.00 | ||
| | | | ||
| | |} | ||
== Supplies == | |||
Supplies | |||
{| class="wikitable" | {| class="wikitable" | ||
!Item Name | !Item Name | ||
| Line 267: | Line 145: | ||
|electronics components supplies and consumables | |electronics components supplies and consumables | ||
|electronics components | |electronics components | ||
| $ 2,300.00 | | $ 2,300.00 | ||
| | | | ||
| | |} | ||
== Tools == | |||
{| class="wikitable" | |||
| | !Tool Name | ||
!Tool Description | |||
!Annual Cost | |||
!Monthly Cost | |||
|---- | |---- | ||
| stripper, wire cutters | | stripper, wire cutters | ||
| Line 302: | Line 175: | ||
| $ 700.00 | | $ 700.00 | ||
| | | | ||
|} | |} | ||
Latest revision as of 13:09, 10 April 2018
Account Breakdown
Prepared by: Anna Yu
| Account | Monthly | Annual | Annual Total |
|---|---|---|---|
| Advertising | $ - | $ - | $ - |
| Disposal Fees | $ - | $ - | $ - |
| Education | $ - | $ - | $ - |
| Equipment | $ - | $ 920.00 | $ 920.00 |
| Furniture | $ - | $ - | $ - |
| Job Materials | $ - | $ - | $ - |
| Repair & Maintenance | $ - | $ 250.00 | $ 250.00 |
| Safety Equipment | $ - | $ 40.00 | $ 40.00 |
| Supplies | $ - | $ 3,330.00 | $ 3,330.00 |
| Tools | $ - | $ 1,460.00 | $ 1,460.00 |
| Total | $ - | $ 6,000.00 | $ 6,000.00 |
Total Budget Required: $ 6,000.00
Equipment
| Equipment Name | Equipment Description | Annual Cost |
|---|---|---|
| smt oven | smt oven | $300.00 |
| wave form generator | wave form generator | $500.00 |
| other equipment | available to be used for other equipment | $120.00 |
Repairs and Maintenance
| Repair Name | Repair Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| repair parts and services | repair parts and services | $ 250.00 |
Safety Equipment
| Equipment Name | Equipment Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| Safety Glasses | Safety glasses | $ 40.00 |
Supplies
| Item Name | Item Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| hardware and fasteners | machine screw, nuts, and bolts etc | $ 350.00 | |
| hook-up wire replenishment | solid 22awg wire | $ 300.00 | |
| solder consumables | solder,braid, flux, solder paste | $ 80.00 | |
| SMT components | smt components | $ 300.00 | |
| electronics components supplies and consumables | electronics components | $ 2,300.00 |
Tools
| Tool Name | Tool Description | Annual Cost | Monthly Cost |
|---|---|---|---|
| stripper, wire cutters | hand tools and test equipment | $ 400.00 | |
| tip cleaners | tip cleaners | $ 60.00 | |
| solder tools | soldering tools | $ 300.00 | |
| small test equipment and other small hand tools | small test equipment and other small hand tools | $ 700.00 |