2015 Budget Vote/General Area Budget: Difference between revisions
From Pumping Station One
No edit summary |
No edit summary |
||
| Line 1: | Line 1: | ||
[[2015_Budget_Vote | Back to 2015 Budget Vote]] | [[2015_Budget_Vote | Back to 2015 Budget Vote]] | ||
== Account Breakdown == | |||
Prepared by: Justin T. Conroy | |||
{| | {| | ||
!Account | |||
!Monthly | |||
!Annual | |||
!Annual Total | |||
|---- | |---- | ||
|Advertising | |Advertising | ||
| Line 53: | Line 15: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Disposal Fees | |Disposal Fees | ||
| Line 59: | Line 20: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Education | |Education | ||
| Line 65: | Line 25: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Equipment | |Equipment | ||
| Line 71: | Line 30: | ||
| $ 550.00 | | $ 550.00 | ||
| $ 550.00 | | $ 550.00 | ||
|---- | |---- | ||
|Furniture | |Furniture | ||
| Line 77: | Line 35: | ||
| $ 300.00 | | $ 300.00 | ||
| $ 300.00 | | $ 300.00 | ||
|---- | |---- | ||
|Job Materials | |Job Materials | ||
| Line 83: | Line 40: | ||
| $ 1,700.00 | | $ 1,700.00 | ||
| $ 1,700.00 | | $ 1,700.00 | ||
|---- | |---- | ||
|Office Expenses | |Office Expenses | ||
| Line 89: | Line 45: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Repair & Maintenance | |Repair & Maintenance | ||
| Line 95: | Line 50: | ||
| $ 300.00 | | $ 300.00 | ||
| $ 1,020.00 | | $ 1,020.00 | ||
|---- | |---- | ||
|Safety Equipment | |Safety Equipment | ||
| Line 101: | Line 55: | ||
| $ 250.00 | | $ 250.00 | ||
| $ 250.00 | | $ 250.00 | ||
|---- | |---- | ||
|Supplies | |Supplies | ||
| Line 107: | Line 60: | ||
| $ 1,231.00 | | $ 1,231.00 | ||
| $ 2,911.00 | | $ 2,911.00 | ||
|---- | |---- | ||
|Tools | |Tools | ||
| Line 113: | Line 65: | ||
| $ - | | $ - | ||
| $ - | | $ - | ||
|---- | |---- | ||
|Total | |Total | ||
| $ 200.00 | | $ 200.00 | ||
| $ 4,331.00 | | $ 4,331.00 | ||
| $ 6,731.00 | | $ 6,731.00 | ||
|---- | |---- | ||
|} | |} | ||
Total Budget Required: $ 6,731.00 | |||
== Equipment == | |||
{| | {| | ||
| Line 150: | Line 104: | ||
|---- | |---- | ||
|} | |} | ||
== Furniture == | |||
{| | {| | ||
| Line 173: | Line 129: | ||
|---- | |---- | ||
|} | |} | ||
== Job Materials == | |||
{| | {| | ||
| Line 201: | Line 160: | ||
|---- | |---- | ||
|} | |} | ||
== Repair and Maintenance == | |||
{| | {| | ||
| Line 234: | Line 195: | ||
|---- | |---- | ||
|} | |} | ||
== Repair and Maintenance == | |||
{| | {| | ||
| Line 267: | Line 230: | ||
|---- | |---- | ||
|} | |} | ||
== Supplies == | |||
{| | {| | ||
Revision as of 23:33, 14 January 2015
Account Breakdown
Prepared by: Justin T. Conroy
| Account | Monthly | Annual | Annual Total |
|---|---|---|---|
| Advertising | $ - | $ - | $ - |
| Disposal Fees | $ - | $ - | $ - |
| Education | $ - | $ - | $ - |
| Equipment | $ - | $ 550.00 | $ 550.00 |
| Furniture | $ - | $ 300.00 | $ 300.00 |
| Job Materials | $ - | $ 1,700.00 | $ 1,700.00 |
| Office Expenses | $ - | $ - | $ - |
| Repair & Maintenance | $ 60.00 | $ 300.00 | $ 1,020.00 |
| Safety Equipment | $ - | $ 250.00 | $ 250.00 |
| Supplies | $ 140.00 | $ 1,231.00 | $ 2,911.00 |
| Tools | $ - | $ - | $ - |
| Total | $ 200.00 | $ 4,331.00 | $ 6,731.00 |
Total Budget Required: $ 6,731.00
Equipment
| Equipment | |||
| Description | Large Long Lived Equipment | ||
| Equipment Name | Equipment Description | Annual Cost | Monthly Cost |
| Wheel Truing Stand | For the Bike area to true bike wheels | $350.00 | |
| Game things | Buy systems that we have peripherals and games for, but the actual consoles missing, upgrade game library in general | $200.00 |
Furniture
| Furniture | |||
| Description | Costs of furniture for the area | ||
| Item | Description | Annual Cost | Monthly Cost |
| Tables | New Tables for the lounge | $300.00 |
Job Materials
| Job Materials | |||
| Description | Costs of materials required to improve the area | ||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Cabinet/Counter/Shelves | Materials to build those things to hold the analog and digital games of PS1. | $600.00 | |
| New Walls in the Lounge | New drywall to put over the currently bare cinder block walls. | $1,100.00 |
Repair and Maintenance
| Repair and Maintenance | |||
| Description | Costs for planned and unplanned repairs to tools in the area | ||
| Repair Name | Repair Description | Annual Cost | Monthly Cost |
| General Repairs | Simple Repairs around the space that don't require a professional | $ 60.00 | |
| Vacuum Pump Oil | 4x 1L bottles Edwards Ultragrade 19, needed in 4Q 2015 | $ 150.00 | |
| Vacuum Pump Oil Odor Filters | 5x Carbon Odor Filters, needed in 4Q 2015 | $ 150.00 |
Repair and Maintenance
| Repair and Maintenance | |||
| Description | Costs for planned and unplanned repairs to tools in the area | ||
| Repair Name | Repair Description | Annual Cost | Monthly Cost |
| General Repairs | Simple Repairs around the space that don't require a professional | $ 60.00 | |
| Vacuum Pump Oil | 4x 1L bottles Edwards Ultragrade 19, needed in 4Q 2015 | $ 150.00 | |
| Vacuum Pump Oil Odor Filters | 5x Carbon Odor Filters, needed in 4Q 2015 | $ 150.00 |
Supplies
| Supplies | |||
| Description | Cost of consumables (drillbits/grinding wheels/ink/fillament) | ||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Paper Towels | $487.00 | ||
| Trash bags/cans | $50.00 | ||
| Mops and mop accessories | bucket | $66.00 | |
| General purpose cleaner | $22.00 | ||
| Soap | $72.00 | ||
| Safety-first aid | first aid kits | $450.00 | |
| Toilet paper | $356.00 | ||
| Brooms | $15.00 | ||
| Shop Towels | $200.00 | ||
| Liquid Nitrogen | 1 dewar fill per month. | $40.00 | |
| Sample Prep Supplies | Sample stubs, storage boxes, carbon tape, etc. | $25.00 | |
| Laser Toner Cartridges | black, cyan, magenta, yellow cartridges | $45.00 | |
| laser copier / printer paper | $30.00 |
