Welcome
School Website
Calendar
Volunteers
Board Members
Honors
Newsletter
Budget
Projects
Advocacy
Support School
Box Tops
Business Partners
FCAT Information
Useful Links
eNews Sign-Up
Contact Us

 


 

The following budget for the 2009-2010 school year was approved by the general membership of MOE PTA on August 27, 2009.


Income

 

Balance Brought Forward

 

     Carryover from 2008/09

$9,387.00

     Interim Funds 2009

$443.00

Fundraising

 

     Family Fun Fest

$12,000.00

     First Place Fundraising

$22,000.00

     Pencils for Paper

$148.00

     QSP

$20,000.00

Grade Level Socials

 

     4th/5th Grade Social

$1,400.00

     Game/Movie Nights

$300.00

Interest on Savings

$50.00

Donations

$400.00

Membership Dues

$1,400.00

Rebates (Boxtops, etc.)

$3,000.00

Recycling (Newspapers, etc.)

$100.00

Spirit Items

$2,500.00

 

 

TOTAL INCOME

$73,128.00

Printable version in PDF format


Expenses

 

INTERIM FUNDS 2009

 

Administrative

$53.00

Hospitality

$100.00

Membership

$290.00

 

 

TOTAL INTERIM FUNDS 2009

$443.00

 

ADMINISTRATIVE

 

Accounting Services

$300.00

Bank Fees

$150.00

County Council Dues

$35.00

FPTA Honorary Fees

$200.00

FPTA Publications

$100.00

Insurance

$520.00

Office Supplies/Misc. Printing

$350.00

President/Principal Lunch

$250.00

PTA Conferences

$2,500.00

School Printing Services

$500.00

Internet Services

$245.00

 

 

TOTAL ADMINISTRATIVE

$5,150.00

 

COMMITTEES

 

Cultural Arts

$1,000.00

Grade Level Socials

 

     4th/5th Grade Social

$1,400.00

     Game/Movie Nights

$300.00

Historian

$200.00

Homeroom Parent/Teacher Appreciation

$350.00

Hospitality

 

     General Hospitality

$800.00

     Faculty/Staff Appreciation Luncheon

$1,200.00

Membership

$400.00

Newsletter

$540.00

Programs

$100.00

Rebates

$300.00

Science Fair

$100.00

Spirit Items

$2,500.00

Sunshine Math

$1,300.00

Volunteer Coordinator

$200.00

 

 

TOTAL COMMITTEES

$10,690.00

 

FUNDRAISING

 

First Place Fundraising

$10,340.00

QSP Fundraiser

$10,000.00

Family Fun Fest

$7,500.00

 

 

TOTAL FUNDRAISING

$27,840.00

 

PTA PROJECTS

 

5th Grade Activity

$300.00

Miscellaneous

$1,000.00

Patrols

$700.00

Planners

$3,800.00

Play Day

$150.00

Principal's Fund

$1,500.00

Reading Celebration

$400.00

Student Council Field Trip

 $200.00

Student Enrichment:  

     Eyeglass Fund

$250.00

     Family Need

$200.00

Yearbook Cover

$500.00

Pencils for Paper

$148.00

School Betterment Project**

$16,857.00

 

 

TOTAL PTA PROJECTS

$26,005.00

 

INTERIM FUNDS 2010

 

Administrative

$100.00

Hospitality

$100.00

Membership

$300.00

Miscellaneous

$300.00

Spirit Items

$700.00

 

 

TOTAL INTERIM FUNDS 2010

$1,500.00

 
 

GRAND TOTAL EXPENSES

 

TOTAL INTERIM FUNDS 2009

$443.00

TOTAL ADMINISTRATIVE

$5,150.00

TOTAL COMMITTEES

$10,690.00

TOTAL FUNDRAISING

$27,840.00

TOTAL PTA PROJECTS

$26,005.00

TOTAL INTERIM FUNDS 2010

$1,500.00

CARRYOVER

$1,500.00

 

GRAND TOTAL EXPENSES

$73,128.00


FPTA Dues $2,100.00

** Projected figure dependent on income-generating activities.

Printable version in PDF format