Line 1: |
Line 1: |
| + | [[Category:Budget]] |
| + | [[2015 Budget Vote|Back to 2015 Budget Vote]] |
| + | |
| + | == Account Breakdown == |
| + | |
| + | Prepared by: Elizabeth Koprucki |
| {| class="wikitable" | | {| class="wikitable" |
− | |colspan="5"| Area Budget Proposal
| + | !Account |
− | |----
| + | !Monthly |
− | |
| + | !Annual |
− | |
| + | !Annual Total |
− | |
| |
− | |
| |
− | |
| |
− | |----
| |
− | |Area:
| |
− | |CNC Area
| |
− | |
| |
− | |
| |
− | |
| |
− | |----
| |
− | |Prepared by:
| |
− | |Elizabeth Koprucki
| |
− | |
| |
− | |
| |
− | |
| |
− | |----
| |
− | |
| |
− | |
| |
− | |
| |
− | |
| |
− | |
| |
− | |----
| |
− | |Account Breakdown
| |
− | |
| |
− | |
| |
− | |
| |
− | |
| |
− | |----
| |
− | |
| |
− | |Expenses
| |
− | |
| |
− | |
| |
− | |
| |
− | |----
| |
− | |Account
| |
− | |Monthly
| |
− | |Annual
| |
− | |Annual Total
| |
− | |
| |
| |---- | | |---- |
| |Advertising | | |Advertising |
Line 48: |
Line 15: |
| | $ - | | | $ - |
| | $ - | | | $ - |
− | |
| |
| |---- | | |---- |
| |Disposal Fees | | |Disposal Fees |
Line 54: |
Line 20: |
| | $ - | | | $ - |
| | $ - | | | $ - |
− | |
| |
| |---- | | |---- |
| |Education | | |Education |
| | $ - | | | $ - |
| | $ 350.00 | | | $ 350.00 |
− | | $ 350.00 | + | | $ 350.00 |
− | |
| |
| |---- | | |---- |
| |Equipment | | |Equipment |
Line 66: |
Line 30: |
| | $ 100.00 | | | $ 100.00 |
| | $ 2,500.00 | | | $ 2,500.00 |
− | |
| |
| |---- | | |---- |
| |Furniture | | |Furniture |
| | $ - | | | $ - |
| | $ 100.00 | | | $ 100.00 |
− | | $ 100.00 | + | | $ 100.00 |
− | |
| |
| |---- | | |---- |
| |Job Materials | | |Job Materials |
Line 78: |
Line 40: |
| | $ - | | | $ - |
| | $ - | | | $ - |
− | |
| |
| |---- | | |---- |
| |Repair & Maintenance | | |Repair & Maintenance |
Line 84: |
Line 45: |
| | $ 1,200.00 | | | $ 1,200.00 |
| | $ 1,200.00 | | | $ 1,200.00 |
− | |
| |
| |---- | | |---- |
| |Safety Equipment | | |Safety Equipment |
Line 90: |
Line 50: |
| | $ - | | | $ - |
| | $ - | | | $ - |
− | |
| |
| |---- | | |---- |
| |Supplies | | |Supplies |
| | $ - | | | $ - |
| | $ 2,730.00 | | | $ 2,730.00 |
− | | $ 2,730.00 | + | | $ 2,730.00 |
− | |
| |
| |---- | | |---- |
| |Tools | | |Tools |
| | $ - | | | $ - |
| | $ 20.00 | | | $ 20.00 |
− | | $ 20.00 | + | | $ 20.00 |
− | |Total Budget Required
| |
| |---- | | |---- |
| |Total | | |Total |
| | $ 200.00 | | | $ 200.00 |
| | $ 4,500.00 | | | $ 4,500.00 |
− | | $ 6,900.00
| |
| | $ 6,900.00 | | | $ 6,900.00 |
| |---- | | |---- |
| |} | | |} |
| | | |
− |
| + | Total Budget Required: $ 6,900.00 |
| | | |
| + | = Education = |
| {| class="wikitable" | | {| class="wikitable" |
− | |Education
| + | !Item Name |
− | |
| + | !Item Description |
− | |
| + | !Annual Cost |
− | |
| + | !Monthly Cost |
− | |----
| |
− | |Description
| |
− | |Costs of books/classes or other education materials for the area
| |
− | |
| |
− | |
| |
− | |----
| |
− | |Item Name
| |
− | |Item Description
| |
− | |Annual Cost
| |
− | |Monthly Cost
| |
| |---- | | |---- |
| |Books | | |Books |
Line 142: |
Line 89: |
| |} | | |} |
| | | |
− | | + | = Equipment = |
− | | |
| {| class="wikitable" | | {| class="wikitable" |
− | |Equipment
| + | !Equipment Name |
− | |
| + | !Equipment Description |
− | |
| + | !Annual Cost |
− | |
| + | !Monthly Cost |
− | |----
| |
− | |Description
| |
− | |Large Long Lived Equipment
| |
− | |
| |
− | |
| |
− | |----
| |
− | |Equipment Name
| |
− | |Equipment Description
| |
− | |Annual Cost
| |
− | |Monthly Cost
| |
| |---- | | |---- |
| |Shopvac | | |Shopvac |
Line 172: |
Line 108: |
| |} | | |} |
| | | |
| + | = Furniture = |
| + | {| class="wikitable" |
| + | !Item |
| + | !Description |
| + | !Annual Cost |
| + | !Monthly Cost |
| + | |---- |
| + | |Work bench |
| + | |Work bench |
| + | | $ 100.00 |
| + | | |
| + | |---- |
| + | |} |
| | | |
| + | = Repair and Maintenance = |
| {| class="wikitable" | | {| class="wikitable" |
− | |Furniture | + | !Repair Name |
| + | !Repair Description |
| + | !Annual Cost |
| + | !Monthly Cost |
| + | |---- |
| + | |Laser cutter repair |
| + | |Laser cutter replacement parts |
| + | | $ 500.00 |
| + | | |
| + | |---- |
| + | |Laser cutter cleaning |
| + | |Laser cutter cleaning supplies |
| + | | $ 100.00 |
| + | | |
| + | |---- |
| + | |3D Printer Repair - Electronics |
| + | |Replacement 3D printer electronics |
| + | | $ 300.00 |
| + | | |
| + | |---- |
| + | |3D Printer Repair - Parts |
| + | |Replacement 3D Printer Parts |
| + | | $ 200.00 |
| | | | | |
| + | |---- |
| + | |CNC Bridgeport |
| + | |CNC Bridgeport Cleaning and Maintenance Supplies |
| + | |$100.00 |
| | | | | |
| + | |---- |
| + | |} |
| + | |
| + | = Supplies = |
| + | {| class="wikitable" |
| + | !Item Name |
| + | !Item Description |
| + | !Annual Cost |
| + | !Monthly Cost |
| + | |---- |
| + | |Acrylic Sheets |
| + | |Acrylic for Laser Cutter Authorizations |
| + | |$200.00 |
| | | | | |
| |---- | | |---- |
− | |Description | + | |Shopbot Endmills |
− | |Costs of furniture for the area | + | |Various Sizes of Endmills for Shopbot |
| + | | $ 600.00 |
| | | | | |
| + | |---- |
| + | |ShapeOko Endmills |
| + | |Various smaller endmills/engraving tools for ShapeOko2 |
| + | | $ 200.00 |
| | | | | |
| |---- | | |---- |
− | |Item | + | |Shopbot Wasteboards |
− | |Description | + | |Replacement wasteboards |
− | |Annual Cost | + | | $ 100.00 |
− | |Monthly Cost | + | | |
| |---- | | |---- |
− | |Work bench | + | |Plastic Nails |
− | |Work bench | + | |Plastic Nails for Nailgun |
| | $ 100.00 | | | $ 100.00 |
| + | | |
| + | |---- |
| + | |Wood for Milling |
| + | |Materials for ShapeOko and Shopbot Authorizations |
| + | | $ 200.00 |
| + | | |
| + | |---- |
| + | |Vinyl |
| + | |For Vinyl Cutter |
| + | | $ 250.00 |
| + | | |
| + | |---- |
| + | |Vinyl Transfer Tape |
| + | |For Finishing Vinyl Stickers |
| + | | $ 60.00 |
| + | | |
| + | |---- |
| + | |3D Printer Filament |
| + | |3mm Lulzbot Filament |
| + | | $ 200.00 |
| + | | |
| + | |---- |
| + | |3D Printer Filament |
| + | |1.75 mm Makerbot Filament |
| + | | $ 200.00 |
| + | | |
| + | |---- |
| + | |3D Printer Filament |
| + | |CubePro Cartridges/ 1.75 mm filament |
| + | | $ 300.00 |
| + | | |
| + | |---- |
| + | |Tape for 3D Printer Beds |
| + | |Kapton, PET, Etc. |
| + | | $ 80.00 |
| + | | |
| + | |---- |
| + | |Acetone |
| + | |For dissolving ABS |
| + | | $ 50.00 |
| + | | |
| + | |---- |
| + | |Inkjet Cartridges |
| + | |Medium Format Inkjet Cartridges |
| + | | $ 250.00 |
| + | | |
| + | |---- |
| + | |Inkjet Paper |
| + | |Medium Format Inkjet Paper Rolls |
| + | | $ 60.00 |
| + | | |
| + | |---- |
| + | |Egg-Bot Electro-Kistka |
| + | |CNC Pysanky supplies |
| + | | $ 80.00 |
| + | | |
| + | |---- |
| + | |} |
| + | |
| + | = Tools = |
| + | {| class="wikitable" |
| + | !Tool Name |
| + | !Tool Description |
| + | !Annual Cost |
| + | !Monthly Cost |
| + | |---- |
| + | |Glass for Acetone Vapor |
| + | |Glass Jar |
| + | | $ 20.00 |
| | | | | |
| |---- | | |---- |
| |} | | |} |