2014-15 Budget Proposed

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

Columbia Intermediate School

Proposed Budget
July 1, 2014 June 30, 2015
Beginning Cash Available $ 6,472.10
Income
Kroger Cards $ 500.00
POTH $ 6,000.00
Spooktacular $ 4,000.00
Fitness 4 Funds $ 6,500.00
Spiritwear $ 1,500.00
Fundraising Package $
Membership $ 1,200.00
Marcos Cards $ 300.00

Total Income $ 20,000.00

Expenses
DARE $ 200.00
Framing Artwork $ 900.00
Kids Club $ 400.00
Membership $ 500.00
Miscellaneous $ 150.00
Programs
Crystal Clear $ 2,000.00
Bash Trash $ 2,000.00
Misc. $ 2,000.00
After school Programs $ 2,600.00
PTO Manager/Website $ 500.00
Publicity/Yearbook $ 150.00
Reward Party $ 800.00
Staff Appreciation $ 1,000.00
Financial Camp Support $ 1,500.00
Teacher Education Fund $ 850.00
Columbia TV $ 1,000.00
6
th
Grade Picnic $ 800.00
Total Expenses $ 17,350.00

Minimum Year End Balance $ 1,500.00
Amount Available for the Additional Funding $ 7,622.10

You might also like