You are on page 1of 2

3/17/2014

Statement of Financial Income Expenses

Delaware PTA
Actual March
17, 2014

Beginning Balance - Delaware PTA Accounts

Total YTD

20,393.54

Approved 2013- % of Budget


2014 Budget
to Date
10,985.15

Income
0.00

2,000.00

0%

948.00

900.00

105%

153.95

100.00

154%

16.00

75.00

21%

0.00

250.00

0%

12,448.79

15,000.00

83%

47262 Convention Delegate Registration

2,349.25

700.00

336%

47264 Convention Vendor Registration

3,882.00

500.00

776%

0.00

100.00

19,797.99

19,625.00

43410 Corporate Contributions


43450 Individ, Business Contributions

900.00

44810 Affiliated Org. Contributions


46420 Inventory Sales
46430 Miscellaneous Revenue
47230 Membership Dues

274.50

47270 PTA Day in Dover


Total Income

1,174.50
DPTA Balance
Betty Lewis Balance
Debbie King Balance

101%

19,886.48
4,284.87
4,026.49

Page 1 of 2

3/17/2014

Statement of Financial Income Expenses

Delaware PTA
Actual March
17, 2014

Total YTD

Approved 2013- % of Budget


2014 Budget
to Date

Expense
54.00

60300 Awards and Grants

42.63

75.00

57%

340.00

329.00

103%

350.00

390.00

90%

406.95

3,663.11

4,888.00

75%

41.48

250.00

17%

60960 Insurance
62840 Equip Rental and Maintenance (RiCOH)
65020 Postage, Mailing Service
65035 RiCOH Printing

16.27

65040 Supplies
65050 Telephone, Telecommunications

36%

25.00

60905 Bank Fees


60920 Business Registration Fees

150.00

46.49

65060 Technology

16.27

30.00

54%

51.78

400.00

13%

372.21

575.00

65%

510.36

300.00

170%

65140 Family Engagement

0.00

350.00

0%

65160 Miscellaneous

0.00

100.00

0%

65175 Membership Marketing Materials

0.00

300.00

0%

65180 Leadership Training

0.00

125.00

0%

65190 Reflections Program

0.00

325.00

0%

121.96

500.00

24%

3,306.14

5,000.00

66%

195.87

5,000.00

4%

694.88

1,300.00

53%

0.00

250.00

545.59

9,760.70

20,637.00

628.91

10,037.30

-1,012.00

68310 Conference, Convention, Meeting


68315 State Convention
68320 NPTA Annual Convention
68325 NPTA Legislative Conference

50.88

68330 PTA Day in Dover


Total Expense
Net Change
Operational Balance Available

21,022.45

47%

9,973.15

Page 2 of 2

You might also like