ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
LineBudgetActual% of BudgetComment
2
INCOME
3
Philadelphia Robotics Coalition$1,000.00$0.000.00%
4
DoD STEM$475.00$0.000.00%
5
School District of Philadelphia$0.00#DIV/0!
6
Source 4$0.00#DIV/0!
7
Source 5$0.00#DIV/0!
8
TOTAL INCOME$1,475.00$0.000.00%
9
10
EXPENSES
11
Coach Stipend$0.00#DIV/0!
12
Team Registration$275.00$0.000.00%
13
Event Registration$125.00$0.000.00%
14
Kit of Parts$0.00#DIV/0!
15
Other Robot Parts/Materials$0.00#DIV/0!
16
Capital Purchases (Tools, Computers, etc)$0.00#DIV/0!
17
Team Shirts, Food$0.00#DIV/0!
18
Busing/Transportation/Event Expenses$0.00#DIV/0!
19
Other Expenses$0.00#DIV/0!
20
TOTAL EXPENSES$400.00$0.000.00%
21
22
NET CASH$1,075.00$0.000.00%
23
24
ACCOUNT BALANCE
25
START OF YEAR$0.00
26
CURRENT (EXPECTED)
$0.00
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100