| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||||||
2 | Minimum Budget Items | Vendor | Quantity | Unit | Each | Subtotal | Sales tax on the item? (@8%) | Total | Notes | |||||||||||||
3 | Rust-Oleum 7270830 Stops Rust Metallic Spray, gold rush | Amazon | 2 | 11 oz cans | $8.37 | $16.74 | Yes | $18.08 | to paint base vehicle frame gold | |||||||||||||
4 | Ad-Tech 14ZIP50 Multi Temp Glue Stick (4 x 0.44-Inch) | Amazon | 1 | 50 sticks | $10.69 | $10.69 | Yes | $11.55 | for constructing cloud texture | |||||||||||||
5 | Ainfox LED Rope Light, 100Ft 1080 LEDs Indoor Outdoor Waterproof LED Strip Lights Decorative Lighting (cool white) | Amazon | 1 | 100 ft strip | $67.99 | $67.99 | Yes | $73.43 | lighting for rainbow, bright white to be used under color diffusers | |||||||||||||
6 | Litake LED Strip Lights | Amazon | 1 | kit, 32.8ft | $39.99 | $39.99 | Yes | $43.19 | reactive lighting for cloud | |||||||||||||
7 | Fairfield PF-10 Poly-Fil Premium Fiber | Amazon | 1 | 3 box value pack | $73.90 | $73.90 | Yes | $79.81 | material for constructing cloud texture | |||||||||||||
8 | TopSoon Plastic Covers for Furniture Paint Plastic Drop Cloth Clear Plastic Tarp 9-Feet by 12-Feet Multi-Purpose | Amazon | 2 | 9x12 sheets | $8.50 | $17.00 | Yes | $18.36 | protective coverage for electronics/LNT to prevent fluffy cloud moop | |||||||||||||
9 | Gasoline | Costco | 20 | gallons | $2.67 | $53.40 | No | $53.40 | gas for base vehicle to go vroom vroom | |||||||||||||
10 | YARDGARD Mesh Poultry Netting | Home Depot | 1 | 50ft x 4ft roll | $20.37 | $20.37 | Yes | $22.00 | material for constructing cloud base and rainbow sections | |||||||||||||
11 | TR Industrial TR88302 Multi-Purpose Cable Tie (100 Piece), 8", Black | Amazon | 2 | 100 piece | $5.95 | $11.90 | Yes | $12.85 | ties for extra security of batteries, ac converter, securing lighting to frame, etc | |||||||||||||
12 | wooden dowels 1/48 in | Home Depot | 6 | dowels | $3.98 | $23.88 | Yes | $25.79 | support beams for rainbow layers | |||||||||||||
13 | Heart Diffraction Glasses | Robs Super Happy Fun Store | 1 | 100 pair | $74.99 | $74.99 | Yes | $80.99 | gifts for riders that will give them the ability to change their perception of love | |||||||||||||
14 | Gifts International Tulle Fabric Spool, red | Amazon | 1 | 6 inch by 25 yard spool | $4.70 | $4.70 | Yes | $5.08 | for diffusing light in the red layer of the rainbow | |||||||||||||
15 | Gifts International Tulle Fabric Spool, yellow | Amazon | 1 | 6 inch by 25 yard spool | $4.80 | $4.80 | Yes | $5.18 | for diffusing light in the yellow layer of the rainbow | |||||||||||||
16 | Gifts International Tulle Fabric Spool, green | Amazon | 1 | 6 inch by 25 yard spool | $3.98 | $3.98 | Yes | $4.30 | for diffusing light in the green layer of the rainbow | |||||||||||||
17 | Gifts International Tulle Fabric Spool, blue | Amazon | 1 | 6 inch by 25 yard spool | $4.80 | $4.80 | Yes | $5.18 | for diffusing light in the blue layer of the rainbow | |||||||||||||
18 | TULLE Roll Spool, purple | Amazon | 1 | 6 inch by 25 yard spool | $4.50 | $4.50 | Yes | $4.86 | for diffusing light in the purple layer of the rainbow | |||||||||||||
19 | Midwest Can 5600-4PK Gas Can - 5 Gallon Capacity, (Pack of 4) | Amazon | 1 | pack of 4, 5 gal each | $66.00 | $66.00 | Yes | $71.28 | containers for base vehicle gas | |||||||||||||
20 | Ampeak 750W Power Inverter DC 12V to 110V AC Converter with 3.1A Dual USB Inverter | Amazon | 1 | power converter | $42.99 | $42.99 | Yes | $46.43 | converts power source for lighting | |||||||||||||
21 | Kinetik HC600 BLU Series 600-Watt 12-Volt High Current AGM Car Audio Power Cell Battery | Amazon | 1 | battery | $53.20 | $53.20 | Yes | $57.46 | power source for lighting equipment | |||||||||||||
22 | No | |||||||||||||||||||||
23 | $0.00 | $0.00 | No | $0.00 | ||||||||||||||||||
24 | $0.00 | $0.00 | No | $0.00 | ||||||||||||||||||
25 | $0.00 | $0.00 | No | $0.00 | ||||||||||||||||||
26 | $0.00 | $0.00 | No | $0.00 | ||||||||||||||||||
27 | Unexpected Costs (10%) | Include? | Yes | $63.92 | Unforseen Eventualities: cost overruns, expedited shipping, mistakes and re-work, etc. | |||||||||||||||||
28 | $595.82 | TOTAL | $703.13 | |||||||||||||||||||
29 | ||||||||||||||||||||||
30 | Maximum Budget Items | Vendor | Item Count | Unit | Each | Subtotal | Sales tax on the item? (@8%) | Total | Notes | |||||||||||||
31 | Rust-Oleum 7270830 Stops Rust Metallic Spray, gold rush | Amazon | 2 | 11 oz cans | $8.37 | $16.74 | Yes | $18.08 | to paint base vehicle frame gold | |||||||||||||
32 | Ad-Tech 14ZIP50 Multi Temp Glue Stick (4 x 0.44-Inch) | Amazon | 1 | 50 sticks | $10.69 | $10.69 | Yes | $11.55 | for constructing cloud texture | |||||||||||||
33 | Ainfox LED Rope Light, 100Ft 1080 LEDs Indoor Outdoor Waterproof LED Strip Lights Decorative Lighting (cool white) | Amazon | 1 | 100 ft strip | $67.99 | $67.99 | Yes | $73.43 | lighting for rainbow, bright white to be used under color diffusers | |||||||||||||
34 | Litake LED Strip Lights | Amazon | 1 | kit, 32.8ft | $39.99 | $39.99 | Yes | $43.19 | reactive lighting for cloud | |||||||||||||
35 | Fairfield PF-10 Poly-Fil Premium Fiber | Amazon | 1 | 3 box value pack | $73.90 | $73.90 | Yes | $79.81 | material for constructing cloud texture | |||||||||||||
36 | TopSoon Plastic Covers for Furniture Paint Plastic Drop Cloth Clear Plastic Tarp 9-Feet by 12-Feet Multi-Purpose | Amazon | 2 | 9x12 sheets | $8.50 | $17.00 | Yes | $18.36 | protective coverage for electronics/LNT to prevent fluffy cloud moop | |||||||||||||
37 | Gasoline | Costco | 20 | gallons | $2.67 | $53.40 | No | $53.40 | gas for base vehicle to go vroom vroom | |||||||||||||
38 | YARDGARD Mesh Poultry Netting | Home Depot | 1 | 50ft x 4ft roll | $20.37 | $20.37 | Yes | $22.00 | material for constructing cloud base and rainbow sections | |||||||||||||
39 | TR Industrial TR88302 Multi-Purpose Cable Tie (100 Piece), 8", Black | Amazon | 2 | 100 piece | $5.95 | $11.90 | Yes | $12.85 | ties for extra security of batteries, ac converter, securing lighting to frame, etc | |||||||||||||
40 | wooden dowels 1/48 in | Home Depot | 6 | dowels | $3.98 | $23.88 | Yes | $25.79 | support beams for rainbow layers | |||||||||||||
41 | Heart Diffraction Glasses | Robs Super Happy Fun Store | 1 | 300 pair | $204.99 | $204.99 | Yes | $221.39 | lots more gifts for riders that will give them the ability to change their perception of love | |||||||||||||
42 | Gifts International Tulle Fabric Spool, red | Amazon | 1 | 6 inch by 25 yard spool | $4.70 | $4.70 | Yes | $5.08 | for diffusing light in the red layer of the rainbow | |||||||||||||
43 | Gifts International Tulle Fabric Spool, yellow | Amazon | 1 | 6 inch by 25 yard spool | $4.80 | $4.80 | Yes | $5.18 | for diffusing light in the yellow layer of the rainbow | |||||||||||||
44 | Gifts International Tulle Fabric Spool, green | Amazon | 1 | 6 inch by 25 yard spool | $3.98 | $3.98 | Yes | $4.30 | for diffusing light in the green layer of the rainbow | |||||||||||||
45 | Gifts International Tulle Fabric Spool, blue | Amazon | 1 | 6 inch by 25 yard spool | $4.80 | $4.80 | Yes | $5.18 | for diffusing light in the blue layer of the rainbow | |||||||||||||
46 | TULLE Roll Spool, purple | Amazon | 1 | 6 inch by 25 yard spool | $4.50 | $4.50 | Yes | $4.86 | for diffusing light in the purple layer of the rainbow | |||||||||||||
47 | Midwest Can 5600-4PK Gas Can - 5 Gallon Capacity, (Pack of 4) | Amazon | 1 | pack of 4, 5 gal each | $66.00 | $66.00 | Yes | $71.28 | containers for base vehicle gas | |||||||||||||
48 | Ampeak 750W Power Inverter DC 12V to 110V AC Converter with 3.1A Dual USB Inverter | Amazon | 1 | power converter | $42.99 | $42.99 | Yes | $46.43 | converts power source for lighting | |||||||||||||
49 | Kinetik HC600 BLU Series 600-Watt 12-Volt High Current AGM Car Audio Power Cell Battery | Amazon | 1 | battery | $53.20 | $53.20 | Yes | $57.46 | power source for lighting equipment | |||||||||||||
50 | Solid Shaggy Faux Fur Fabric long Pile Fur | Amazon | 3 | yard | $26.00 | $78.00 | Yes | $84.24 | for fluffy seat upholstery!! | |||||||||||||
51 | 0 | 0 | $0.00 | $0.00 | No | $0.00 | ||||||||||||||||
52 | 0 | 0 | $0.00 | $0.00 | No | $0.00 | ||||||||||||||||
53 | Unexpected Costs (10%) | Include? | Yes | $86.39 | Unforseen Eventualities: cost overruns, expedited shipping, mistakes and re-work, etc. | |||||||||||||||||
54 | $803.82 | TOTAL | $950.24 | |||||||||||||||||||
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 | ||||||||||||||||||||||