Budget Assignment

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

ABC Univeristy

Starting Budget: April 2018


PRICE UNITS BUDGET
FURNITURE
MyPerfectClassroom 10-Section Locker $489.99 2 $979.98
Kidney Bean Tables $189.88 2 $379.76
Berries Stacking Chairs Camel Color Set of 6 $219.99 4 $879.96
ScholarCraft Activity Table Oak Color $119.99 4 $479.96
Comfy Seating Set (Sofa and Chair) $458.98 1 $458.98
Carpet $417.99 2 $835.98
12" Pillows $8.33 6 $49.98
Total $4,064.60

STORAGE
Teacher Locked-Storage $399.99 2 $799.98
Activity Bin Basket $44.99 2 $89.98
Clear Bins $29.99 5 $149.95
2 Shelf Storage Shelves $169.99 4 $679.96
Total $1,719.87

ART & MUSIC


2 Station Art Easel $199.99 1 $199.99
Gallon of Colored Paint $22.73 11 $250.03
2,500 Sheets of Construction Paper $66.99 1 $66.99
Colorations Classroom Starter Kit $99.99 1 $99.99
Paint Brushes (set of 12) $11.99 1 $11.99
Plastic Paint Cups $9.99 1 $9.99
Foam Art Kit $24.99 2 $49.98
Pom-Poms (500 quantity) $9.99 1 $9.99
Uppercase Foam Letters $4.49 1 $4.49
Rhythm Sticks $43.99 1 $43.99
Super Rhythm Set $155.99 1 $155.99
Total $903.42

BLOCKS
Magna Tiles $99.99 1 $99.99
Building Bricks (LEGOs) $57.99 1 $57.99
Wooden Block Set $289.99 1 $289.99
Total $447.97

GROSS MOTOR
Number Tossing Blanket $24.99 1 $24.99
Hopscotch Play Carpet $46.99 1 $46.99
Get Out and Get Moving Kit $214.99 1 $214.99
Play Up Double Slide Climber $369.94 1 $369.94
Total $656.91

DRAMATIC PLAY
Kitchen $229.99 1 $229.99
Plastic Food $39.99 1 $39.99
Plastic Utensils $37.99 1 $37.99
Dress Up Outfits $24.99 8 $199.92
Cash Register with Money $34.97 1 $34.97
Doctor's Office Kit $27.99 1 $27.99
Animal Set $149.99 1 $149.99
Stuffed Animal Puppets $49.99 1 $49.99
Dollhouse with Pieces $58.99 1 $58.99
Total $829.82

EDUCATIONAL
Math Counting Manipulatives: Bears $19.99 2 $39.98
Magnetic Letters: Uppercase and Lowercase $24.99 2 $49.98
Puzzles $4.49 15 $67.35
Classroom Calendar $22.99 2 $45.98
Money for Children's Books $500.00 1 $500.00
Math Manipulatives Kit $129.99 1 $129.99
Stacking Letters and Numbers $37.98 1 $37.98
See and Spell Picture and Puzzle $18.99 1 $18.99
Photo Language Cards $11.99 1 $11.99
Sand/ Water Table $279.99 1 $279.99
Sand/ Water Table Toys $29.99 1 $29.99
Neon Sand $19.99 1 $19.99
Kinetic Sand $78.99 1 $78.99
Total $1,311.20

OTHER
NAEYC Accreditation & First-Year Fee $2,120.00 N/A $2,120.00
Insurance $2,500.00 N/A $2,500.00
Marketing & Advertising $300.00 N/A $300.00
First Aid Kits $45.99 2 $91.98
Stapler $6.99 2 $13.98
Staples $1.09 6 $6.54
Scotch Tape (pack of 6) $13.49 1 $13.49
Bulletin Board Border $19.99 1 $19.99
Total $5,065.98

GRAND TOTAL: $14,999.77

You might also like