ABCDEFGH
1
Grade Level Outdoor Programming Funds
UPDATED:10/12/2023
2
3
Class of 2030203120322033203420352036
4
Current Grade Level 2023-20246th5th4th3rd2nd1stK
5
Number of Students estimate15212212412510210781
6
7
Estimated Chewonki Tuition $ 270.00 $ 270.00 $ 280.00 $ 280.00 $ 280.00 $ 280.00 $ 280.00
8
9
Class Funds raised by DEC prior year $ 90.00 $ 90.00 $ 90.00 $ 90.00 $ 90.00 $ 90.00 $ 90.00
10
11
Potential Parent Portion per student $ 180.00 $ 180.00 $ 190.00 $ 190.00 $ 190.00 $ 190.00 $ 190.00
12
Potential needed TOTAL $90 per student $ 13,680.00 $ 10,980.00 $ 11,160.00 $ 11,250.00 $ 9,180.00 $ 9,630.00 $ 7,290.00
13
14
CLASS FUNDS
15
Clynk $ 3,737.57 $ 2,501.08 $ 1,966.03 $ 1,426.00 $ 1,162.68 $ 492.96
16
17
Hannaford 2023 - 2024 CURRENT CLASSES $ 878.50 $ 626.25 $ 634.20 $ 260.35 $ 136.65 $ 133.75 $ 55.40
18
Donations to MSPA for the CLASS
19
20
5th grade Social/Family fun day/misc
21
Basket Ball Bonanza Raffle $ 959.00
22
Mixed Bags Fundraiser
23
Total Class Funds Held by MSPA $ 5,575.07 $ 3,127.33 $ 2,600.23 $ 1,686.35 $ 1,299.33 $ 626.71 $ 55.40
24
25
DONATIONS: $ - $ - $ - $ - $ - $ - $ -
26
$ - $ - $ - $ - $ - $ - $ -
27
Chewonki donations $ - $ - $ - $ - $ - $ - $ -
28
29
Class Funds raised $ 5,575.07 $ 3,127.33 $ 2,600.23 $ 1,686.35 $ 1,299.33 $ 626.71 $ 55.40
30
31
FUNDS NEEDED to reduce parent portion $ 8,104.93 $ 7,852.67 $ 8,559.77 $ 9,563.65 $ 7,880.67 $ 9,003.29 $ 7,234.60
32
33
Current ESTIMATED per student cost $ 233.32 $ 244.37 $ 259.03 $ 266.51 $ 267.26 $ 274.14
34
35
36
37
38
39
40