| Category | Item | Qty | Unit Price | Disc % | Reuse % | Priority | Notes | Line Total | Action |
|---|
Items Subtotal
Discounts
Tax
Shipping / Other
Total
Per Student
Budget Variance
| Category | Item | Qty | Unit Price | Disc % | Reuse % | Priority | Notes |
|---|---|---|---|---|---|---|---|
| Supplies | Notebooks | 10 | 1.80 | 5 | 0 | High | Wide-ruled |
| Supplies | Pencils | 24 | 0.20 | 0 | 0 | Medium | #2 HB |
| Backpack | Backpack | 1 | 39.99 | 10 | 0 | High | Durable |
| Clothing | Uniform Shoes | 1 | 55.00 | 0 | 0 | Medium | Non-marking |
| Technology | Calculator | 1 | 18.00 | 0 | 0 | Low | Basic scientific |
| Fees | Activity Fee | 1 | 25.00 | 0 | 0 | Medium | Semester |
For each item, the line total is calculated as:
net = qty × unitPrice
itemDiscount = net × (disc% ÷ 100)
reuseCredit = (net - itemDiscount) × (reuse% ÷ 100)
lineTotal = (net - itemDiscount - reuseCredit)
Let Sub be the sum of all lineTotal values. Then:
globalDiscount = Sub × (globalDisc% ÷ 100)
taxBase = (taxAfterDiscount) ? (Sub - globalDiscount) : Sub
taxAmount = taxBase × (tax% ÷ 100)
Grand Total = (Sub - globalDiscount) + taxAmount + Shipping
Per Student = Grand Total ÷ Students
Variance = Budget - Grand Total
If Variance is positive, you are under budget; if negative, you are over budget.
- Set the number of students, your total budget, local sales tax, and any shipping or handling.
- Enter items by category. Fill in quantity, unit price, optional discount percent, and reuse percent if you already have some supplies.
- Use Priority to mark must‑have items. You can sort and export the table for record‑keeping.
- Adjust the Global Discount % slider to simulate coupon codes or store promotions.
- Review totals: subtotal, discounts, tax, shipping, grand total, per‑student cost, and budget variance. Export as CSV or PDF.