2018 Budget for Orb
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUV
1
2
Minimum Budget ItemsVendorQuantityUnitEachSubtotalSales tax on the item?
(@8%)
TotalNotes
3
FrameGifted by friend11$0.00$0.00No$0.00Sturdy trampoline frame to support ball pit.
4
Pool ladderAmazon.com11$40.90$40.90Yes$44.17For safely and easily getting in and out of ball pit
5
Battery Operated Rope LightsAmazon.com11$9.879.87No9.87Lights to bring visually stimulating illumination to the ball pit and surrounding area
6
Battery Operated Rope LightsAmazon.com11$13.9913.99No13.99Multicolor-color changing rope lights
7
Cushioned matsHarbor Freight11$8.99$8.99Yes$9.71Cushion the bottom of the ball pit and protect ball pit lining
8
BallsAlibaba114000$1,000.00$1,000.00No$1,000.00Balls necessary for ball pit
9
NettingAmazon.com11$11.99$11.99No$11.99Netting to catch potentially escaped balls
10
tarpWalmart11$37.99Notarp to keep inner liner from tearing or being punctured
11
inner frameAmazon.com11$51.99$51.99No$51.99For additional support and part of lighting integration
12
Landscape pinsAmazon.com125$6.49$6.49No$6.49To hold netting in place on the ground
13
Larger ballsAmazon.com125$8.88$8.88No$8.88These are the balls with the questions on them
14
transportation of ballsU-Haul11$136.00$136.00Yes$146.88To get these balls to the event.
15
$0.00$0.00No$0.00
16
$0.00$0.00No$0.00
17
$0.00$0.00No$0.00
18
$0.00$0.00No$0.00
19
$0.00$0.00No$0.00
20
$0.00$0.00No$0.00
21
$0.00$0.00No$0.00
22
$0.00$0.00No$0.00
23
$0.00$0.00No$0.00
24
Unexpected Costs (10%)Include?Yes$130.40Unforseen Eventualities: cost overruns, expedited shipping, mistakes and re-work, etc.
25
$1,289.10TOTAL$1,434.370
26
27
Maximum Budget ItemsVendorItem CountUnitEachSubtotalSales tax on the item?
(@8%)
TotalNotes
28
FrameGifted by friend11$0.00$0.00No$0.00
29
Pool ladderAmazon.com11$40.90$40.90No$40.90
30
Battery Operated Rope LightsAmazon.com11$9.87$9.87No$9.87
31
Battery Operated Rope LightsAmazon.com11$13.99$13.99No$13.99
32
Cushioned matsHarbor Freight11$8.99$8.99No$8.99
33
BallsAlibaba114000$1,000.00$1,000.00No$1,000.00
34
NettingAmazon.com11$11.99$11.99No$11.99
35
tarpWalmart11$37.99$37.99No$37.99
36
inner frameAmazon.com11$51.99$51.99No$51.99
37
Larger ballsAmazon.com125$8.88$8.88No$8.88
38
Landscape pinsAmazon.com125$6.49$6.49No$6.49
39
Lighted patio umbrellaAmazon.com11$149.99$149.99No$149.99To provide shade during the day and additional lighting and ambiance at night.
40
Umbrella base standAmazon.com11$57.99$57.99No$57.99To provide stability to lighted umbrella.
41
EL WireAmazon.com15$16.99$16.99No$16.99More lighting designs of awesomeness!
42
transportation of balls U- Haul11$136.00$136.00Yes$146.88To get these balls to the event
43
00$0.00$0.00No$0.00
44
00$0.00$0.00No$0.00
45
00$0.00$0.00No$0.00
46
00$0.00$0.00No$0.00
47
00$0.00$0.00No$0.00
48
00$0.00$0.00No$0.00
49
00$0.00$0.00No$0.00
50
Unexpected Costs (10%)Include?Yes$156.29Unforseen Eventualities: cost overruns, expedited shipping, mistakes and re-work, etc.
51
$1,552.06TOTAL$1,719.23
52
53
54
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
Loading...
Main menu