Difference between revisions of "2015 Budget Vote/Arts and Crafts Area Budget"
Jump to navigation
Jump to search
| Line 180: | Line 180: | ||
|} | |} | ||
| − | === | + | === Repair and Maintenance === |
{| | {| | ||
| − | | | + | |Repair and Maintenance |
| | | | ||
| | | | ||
| Line 189: | Line 189: | ||
|---- | |---- | ||
|Description | |Description | ||
| − | |Costs | + | |Costs for planned and unplanned repairs to tools in the area |
| + | | | ||
| + | | | ||
| + | |---- | ||
| + | |Repair Name | ||
| + | |Repair Description | ||
| + | |Annual Cost | ||
| + | |Monthly Cost | ||
| + | |---- | ||
| + | |table top sewing machine | ||
| + | |cleaning and tune up | ||
| + | | $ 120.00 | ||
| + | | | ||
| + | |---- | ||
| + | |vinyl table cover | ||
| + | |for large sewing and crafts table | ||
| + | | $ 140.00 | ||
| + | | | ||
| + | |---- | ||
| + | |} | ||
| + | |||
| + | === Supplies === | ||
| + | {| | ||
| + | |Supplies | ||
| + | | | ||
| | | | ||
| | | | ||
|---- | |---- | ||
| − | |||
|Description | |Description | ||
| + | |Cost of consumables (drillbits/grinding wheels/ink/fillament) | ||
| + | | | ||
| + | | | ||
| + | |---- | ||
| + | |Item Name | ||
| + | |Item Description | ||
|Annual Cost | |Annual Cost | ||
|Monthly Cost | |Monthly Cost | ||
|---- | |---- | ||
| − | | | + | |Masking tape |
| − | | | + | | |
| − | |$ | + | |$120.00 |
| + | | | ||
| + | |---- | ||
| + | |Scotch tape | ||
| + | | | ||
| + | | $ 120.00 | ||
| + | | | ||
| + | |---- | ||
| + | |Ballpoint pens | ||
| + | | | ||
| + | |$80.00 | ||
| + | | | ||
| + | |---- | ||
| + | |Standard #2 pencils | ||
| + | | | ||
| + | |$80.00 | ||
| + | | | ||
| + | |---- | ||
| + | |Sewing pins | ||
| + | | | ||
| + | |$30.00 | ||
| + | | | ||
| + | |---- | ||
| + | |Sewing machine needles | ||
| + | | | ||
| + | |$50.00 | ||
| + | | | ||
| + | |---- | ||
| + | |fabric dyes | ||
| + | |class material | ||
| + | |$80.00 | ||
| + | | | ||
| + | |---- | ||
| + | |thread | ||
| + | |re-stock area | ||
| + | |$100.00 | ||
| + | | | ||
| + | |---- | ||
| + | |jewelry findings | ||
| + | |class material | ||
| + | |$100.00 | ||
| + | | | ||
| + | |---- | ||
| + | |serger thread cones | ||
| + | |for overlock / serger machine -only white in stock | ||
| + | |$200.00 | ||
| + | | | ||
| + | |---- | ||
| + | |duct tape | ||
| + | | | ||
| + | |$120.00 | ||
| + | | | ||
| + | |---- | ||
| + | |glue / adhesive | ||
| + | |different types for different jobs | ||
| + | |$240.00 | ||
| + | | | ||
| + | |---- | ||
| + | |paints | ||
| + | | | ||
| + | |$200.00 | ||
| + | | | ||
| + | |---- | ||
| + | |assorted artist papers | ||
| + | | | ||
| + | |$120.00 | ||
| + | | | ||
| + | |---- | ||
| + | |permanent markers | ||
| + | | | ||
| + | |$200.00 | ||
| + | | | ||
| + | |---- | ||
| + | |Additional Supplies | ||
| + | | | ||
| + | |$22.00 | ||
| | | | ||
|---- | |---- | ||
|} | |} | ||
Revision as of 04:00, 15 January 2015
Arts and Crafts Area Budget
Prepared by: Shellie Lewis
Overview
| Account | Monthly | Annual | Annual Total |
|---|---|---|---|
| Advertising | $ - | $ - | $ - |
| Disposal Fees | $ - | $ - | $ - |
| Education | $ - | $ 350.00 | $ 350.00 |
| Equipment | $ - | $ 450.00 | $ 450.00 |
| Furniture | $ - | $ 700.00 | $ 700.00 |
| Job Materials | $ - | $ - | $ - |
| Office Expenses | $ - | $ 378.00 | $ 378.00 |
| Repair & Maintenance | $ - | $ 260.00 | $ 260.00 |
| Safety Equipment | $ - | $ - | $ - |
| Supplies | $ - | $ 1,862.00 | $ 1,862.00 |
| Tools | $ - | $ - | $ - |
| Total | $ - | $ 4,000.00 | $ 4,000.00 |
Total Budget Required: $ 4,000.00
Education
| Education | |||
| Description | Costs of books/classes or other education materials for the area | ||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Books | New Books for the library | $100.00 | |
| online tutorials for Adobe suite | Lynda.com basic membership unlimited video tutorials | $250.00 |
Equipment
| Equipment | |||
| Description | Large Long Lived Equipment | ||
| Equipment Name | Equipment Description | Annual Cost | Monthly Cost |
| color printer / photocopier combination | HP Color LaserJet Pro MFP M476nw wifi system | $450.00 |
Office Expenses
| Office Expenses | |||
| Description | Costs of furniture for the area | ||
| Item | Description | Annual Cost | Monthly Cost |
| Scirra Construct 2 | software 2D game design engine exports to HTML5 | $129.00 | |
| Toon Boom Studio 8 | software for multi-technique animation | $249.00 |
Furniture
| Furniture | |||
| Description | Costs of furniture for the area | ||
| Item | Description | Annual Cost | Monthly Cost |
| adjustable office chairs | 6 - 8 new adjustable office chairs for seating | $700.00 |
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 |
| table top sewing machine | cleaning and tune up | $ 120.00 | |
| vinyl table cover | for large sewing and crafts table | $ 140.00 |
Supplies
| Supplies | |||
| Description | Cost of consumables (drillbits/grinding wheels/ink/fillament) | ||
| Item Name | Item Description | Annual Cost | Monthly Cost |
| Masking tape | $120.00 | ||
| Scotch tape | $ 120.00 | ||
| Ballpoint pens | $80.00 | ||
| Standard #2 pencils | $80.00 | ||
| Sewing pins | $30.00 | ||
| Sewing machine needles | $50.00 | ||
| fabric dyes | class material | $80.00 | |
| thread | re-stock area | $100.00 | |
| jewelry findings | class material | $100.00 | |
| serger thread cones | for overlock / serger machine -only white in stock | $200.00 | |
| duct tape | $120.00 | ||
| glue / adhesive | different types for different jobs | $240.00 | |
| paints | $200.00 | ||
| assorted artist papers | $120.00 | ||
| permanent markers | $200.00 | ||
| Additional Supplies | $22.00 |