2017 Ptabudget 3

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Sheet1

Pillow PTA Budget 2017-2018 Proposed 09/21/17


Income
Box Tops $400
Donations-General $300
Donations-Scholarship $500
Fundraiser-Aquapalooza $1,200
Fundraiser-Fun Run $10,000
Fundraiser-Spring $5,000
Fundraiser-Spring Fling $1,200
Pillow Family Fun Nights $800
Spirit Gear $3,200
Membership $500
WARP $1,416.27
Total $24,516

Expenses
WARP $1,416
ACPTA Dues $50.00
Agendas (3rd-5th) $632
PT Avenue Fee $200
Regional Science Fair Registration $250
Classroom Development $4,500
Office Supplies $500
Spirit Gear $1,700
Environment in/out $300
Fifth Grade Camp $2,000
Fifth Grade Graduation $150.00
Liability Ins. $430
Hospitality $2,000
Library $500
Literacy - School wide event $1,100
Marathon Kids Shirts $250
Multicultural Events $500
Dance Party $400.00
Field Trips K-5 @ $350 each $2,100.00
Boosterthon Fee - Fun Run $3,500
Total $22,478.29

Sales Tax Escrow Income $250


Sales Tax Escrow Expense $250
State & National PTA Dues Income $450
State & National PTA Dues Expense $450

Amount to carry over to next year: $2,038.00

Page 1

You might also like