Eberwhite PTO Approved Budget 2012-2013
Last Updated: 10/12/2012
|
|
|
| INCOME |
Budget Amt |
|
| Carry Over from Previous Year |
$ 7,244.32 |
|
| Decade Dance |
$ 1,000.00 |
|
| Donations |
$ 2,000.00 |
|
| Dues |
$ 600.00 |
|
| Eberwhite Bricks |
$ 300.00 |
|
| Eberwhite Spirit |
$ 200.00 |
|
| Fall Book Fair |
$ 900.00 |
|
| Great Lakes Scrip |
$ 2,000.00 |
|
| Grocery Scrip |
$ 8,000.00 |
|
| Holiday Bake Sale |
$ 800.00 |
|
| Holiday Flea Market |
$ 1,500.00 |
|
| Ice Cream Social |
$ 2,000.00 |
|
| Musical Bake & Ice Cream Sale |
$ 300.00 |
|
| Ads |
$ 100.00 |
|
| PTO Thrift Shop |
$ 2,800.00 |
|
| Used Book Sale |
$ 200.00 |
|
| Special one-time Donation |
$ 750.00 |
|
| TOTAL INCOME |
$ 30,694.32 |
|
| |
|
|
|
|
|
| EXPENSES |
Budget Amt |
|
| Accounting/Dept. Labor/Org. Fees |
$ 45.00 |
|
| Child Care |
$ 200.00 |
|
| Class Field Trips * |
$ 6,600.00 |
|
| Classroom Stipends * |
$ 4,000.00 |
|
| Directory |
$ 500.00 |
|
| Disability Awareness Day |
$ 200.00 |
|
| Drama Club |
$ 150.00 |
|
| Fall Library Fund |
$ 900.00 |
|
| Fifth Grade Graduation (w/o tent) |
$ 250.00 |
|
| Garden |
$ 200.00 |
|
| Grant Fund * |
$ 6,199.32 |
|
| Critter Guy |
$ 1,300.00 |
|
| LEEP |
$ 50.00 |
|
| Math/Science Day |
$ 850.00 |
|
| Mind Fair |
$ 100.00 |
|
| Opening Day |
$ 200.00 |
|
| PTO Supplies |
$ 300.00 |
|
| Roots & Wings |
$ 350.00 |
|
| Safety Patrol |
$ 150.00 |
|
| School Assemblies |
$ 2,000.00 |
|
| Science Olympiad |
$ 400.00 |
|
| Curriculum Supplements |
$ 4,000.00 |
|
| Staff Appreciation Fund |
$ 200.00 |
|
| Woodchip Day |
$ 50.00 |
|
| Musical Field Trip |
$ 750.00 |
|
| Warm the Children |
$ 750.00 |
|
| TOTAL EXPENSES |
$ 30,694.32 |
|
| |
|
|
|
|
|
| DESIGNATED FUNDS |
Amt in Fund |
|
| Helping Hands * |
$ 956.80 |
|
| Playground Equipment Fund |
$ 26,564.61 |
|
| Holding Fund |
$ 5,000.00 |
|
| Scrip Inventory |
$ 150.00 |
|