(Daniel Huffman) Yum Yum Delivery Service Alchemy Art Fundraiser Budget Sheet.xlsx

	A	B	C	D	E	F	G	H	I
1
2	Minimum Budget Items	Vendor	Quantity	Unit	Each	Subtotal	Sales tax on the item? (@8%)	Total	Notes
3	Vegan Sauce	Trader Joes/Homemade	100	Servings	$0.58	$58.33	Yes	$63.00
4	Meat Sauce	Kroger	100	Servings	$0.65	$65.00	Yes	$70.20
5	Pasta	Trader Joes	200	Servings	$0.20	$39.67	Yes	$42.84
6	Veggies & Spices	Traser Joes	1	N/A	$30.00	$30.00	Yes	$32.40
7	Containers	Amazon	1	24	$24.00	$24.00	Yes	$25.92
8	Soap	DrBronner.com	1	1	$10.00	$10.00	Yes	$10.80
9	Volunteer Swag	Amazon	20	20	$2.00	$40.00	Yes	$43.20
10	Wagon	Amazon	1	1	$65.00	$65.00	Yes	$70.20
11	Unexpected Costs (10%)					Include?	Yes	35.856	Unforseen Eventualities: cost overruns, expedited shipping, mistakes and re-work, etc.
12						$332.00	TOTAL	$394.42
13
14	Maximum Budget Items	Vendor	Item Count	Unit	Each	Subtotal	Sales tax on the item? (@8%)	Total	Notes
15	Vegan Sauce	Trader Joes/Homemade	150	Servings	$0.58	$87.50	Yes	$94.50
16	Meat Sauce	Kroger	150	Servings	$0.92	$137.50	Yes	$148.50
17	Pasta	Trader Joes	300	Servings	$0.20	$59.50	Yes	$64.26
18	Veggies & Spices	Traser Joes	1	N/A	$40.00	$40.00	Yes	$43.20
19	Containers	Amazon	2	24	$24.00	$48.00	Yes	$51.84
20	Soap	DrBronner.com	1	1	$16.19	$16.19	Yes	$17.49
21	Shirts	Goodmans.net	40	30	$9.00	$360.00	No	$360.00
22	Volunteer Swag	Amazon	20	20	$6.45	$129.00	Yes	$139.32
23	Wagon	Amazon	1	1	$65.00	$65.00	Yes	$70.20
24	Unexpected Costs (10%)					Include?	Yes	98.93052	Unforseen Eventualities: cost overruns, expedited shipping, mistakes and re-work, etc.
25						$942.69	TOTAL	$1,088.24
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
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