Initial Start up Cost - Revised plan for building in the school

Quantity Description
192 23w CFL bulb 5000K
Fertilzer/seeds/vermiculite/pots
2 pH meter/ppm meter
3 outlet timers
1 sockets x150
6 aspenite/osb 7/16
16 2x6x12
25 2x6x8
12 2x4x8
16 2x6 joist hangers
12 1" Styrofoam 2x8
50 14/2 awg wire
0.845 1.5" inch wood screws
1.145 2.5" inch wood screws
1.5" Hot galvanized nails
3" Hot galvanized nails
36 carriage bolts
36 nuts
36 washer
1 Vapour Barrier
1 air pumps
Taxes/duties/extra shipping costs
plastic sheeting
sulfuric acid
1 Logo
6 98 cell sheet of rockwool
seeds
3 rubber plug male
75m of 14/2 wire and 1.5" screws
aluminum foil
nuts and bolts
20 light fixtures
400 net pots

Realm
Unit Price
4.99
n/a
n/a
n/a
15.29
9.98
5.69
3.59
0.89
10.78
0.62
6.89
6.89
4.5
4.03
1.49
0.2
0.05
23.69
n/a

n/a
4.28
91.41

John's
Online
Lowest Line Total
Unit Price unit price cost
($)
$418.36
4.99
2.59
$239.73
n/a
222.65
$15.76
n/a
15.51
$20.36
n/a
6.63
$119.03
283.5
115.43
115.43
$91.74
15.29
$159.68
9.98
$142.25
5.89
5.69
$43.08
3.59
$14.24
0.89
$129.36
25.99
10.78
$31.00
0.62
$5.82
6.89
$7.89
6.89
$4.73
$4.82
$17.28
0.48
0.48
$2.52
0.07
0.07
$1.80
0.07
0.05
$21.32
23.69
$159.82
n/a
159.82
159.82
$1,451.05
Free
Free
28.03
$28.03
n/a
13.99
$107.34
4.14
$4.14
$14.76
$91.41
$5.51
$8.15
$15.84
$70.95
Total expenses:
$3,376.82
Funds recieved
$1,826.94
Funds approved
but not recieved
$300.00

Taxes/duties/extra
shipping costs
$78.33
$74.48

$27.07
$16.51
$32.94
$16.29
$32.49

$1.86
$2.79

Governing Board
CLC

Entrepeneurship
$750.00 contest
Total remaining
funds

$1,249.88

Dept to be paid back to governing board with

Dept
interest
Remaining
$1,918.29
Dept paid/covered
$750.00 Funds from contest

$1,168.29