Spring Garden Preschool operates a not$-$for$-$profit morning preschool. Each family pays a nonrefundable registration

fee of $$120$ per child per school year. Monthly tuition for the eight$-$month school year varies depending on the

number of days per week that the child attends preschool. The monthly tuition is $$125$ for the two$-$day program,

$$150$ for the three$-$day program, $$165$ for the four$-$day program, and $$180$ for the five$-$day program. The following

enrollment has been projected for the coming year:

$($Click the icon to view the enrollment data.$)$

In addition to the morning preschool, Spring Garden Preschool offers a Lunch Bunch program where kids

have the option of staying an extra hour for lunch and playtime. The preschool charges an additional $$2$ per

child for every Lunch Bunch attended. Historically, half of the children stay for Lunch Bunch an average of

$15$ times a month.

Requirement

Calculate Spring Garden Preschool's budgeted revenue for the school year.

Spring Garden Preschool

Budgeted Revenue

For Year Ended

Monthly tuition revenue:

$2-$day program

$3-$day program

$4-$day program

$5-$day program

Total monthly tuition

Months of operations

Total tuition revenue

Registration fee revenue

Lunch Bunch revenue

Total revenue

Data table

Two$-$day program $.$dotsdotsdotsdots.,$78$ children

Three$-$day program. dotsdotsdotsdots,$44$ children

Four$-$day program $.........56$ children

Five$-$day program.......... $20$ children