Total Amount

Materials Cost ($) Amount of Material Sub Total Replacements Investor Invested ($)
Plywood (.75"
x4'x8' birch sheet) 44.97 4 179.88 179.88 Bob 35
Screws (box of
100) 7.98 4 31.92 31.92 Julia 60
Wood Glue 2.19 4 8.76 8.76 Juan 10
Sabre Saw blades 5.26 1 5.26 5.26 Jake 10
Casters (1.5") 4.26 16 68.16 68.16 Jenine 5
Shelves (6 cubes) 39.99 4 159.96 159.96 Henry 200

Total 453.94 439.92

Total Invested 320
Remaining
Budget -133.94