ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2018/2019 David Livingstone BudgetBudgetedYTD
Remaining
ActualExpected Debit From Account
2
Teacher Allocations
3
Division (15 X $500)$7,500.00#REF!
4
Non-enrolling teachers (3X$500)$1,500.00#REF!
Note: we had budgeted 4 - but only 3
5
SSW (5X250)$1,250.00#REF!
Note: we had budgeted 6 but only 5
6
Resource, Councillor, Speech Pathologist, Office Admin
$1,000.00#REF!
7
TOTAL - Teacher Allocations$11,250.00#REF!#REF!Spent throughout the year
8
Literacy
9
Library books$1,500.00$1,500.00
10
Division (15X $500)$7,500.00#REF!#REF!
11
TOTAL - Liiteracy$9,000.00#REF!#REF!Spent by November 30th
12
Technology
13
SMARTBoard Licenses$500.00
14
15
TOTAL -Technology$500.00
16
Speakers/Activities/Programming
17
OPT - Sexual Health Education - School & Parents$1,500.00April
18
Safe Teen - Grade 7's$800.00April
19
Week Long Lessons X2 (i.e Hip Hop)$3,500.00$1750 - Fall; $1750 - Spring
20
School Garden Program$900.00Spring
21
Arts programming (4 performances/year)$3,500.002602.5$897.50approx $875 X4 - throughout year
Ballet Victoria (10/1, Cadence, Dancers of Damelahamid)
22
Ms. Geri's Annual Project (i.e. Living Library)$500.00January
23
Backpack Buddies$6,000.0020004000Debit $2K - Sept, Jan, April
24
Stream of Dreams$2,750.00
25
Project Chef$1,500.00September
26
Playground Mural - Stream of Dreams Inspired$700.00May
27
Apples for Apps - Box of Apples for each division$300.00375September (potentially $225)
28
29
TOTAL - Speakers$20,950.00
30
Athletics
31
Equipment$750.00
32
33
34
TOTAL - Athletics$750.00
35
Misc. School Needs
36
End of Year Party - Primary$1,200.00June
37
End of Year Party - Intermediate$1,200.00June
38
39
40
Total - Misc.$2,400.00
41
Giving Back
42
Doantions to people in need$500.00
43
Tupper scholarship$500.00April
44
Grade 7 Grad$350.00
45
Gift fund$300.00
46
Staff appreciation lunch(s)$750.00
47
Sports day expenses$700.00June
48
TOTAL - Giving Back$3,100.00
49
General Admin
50
Office supplies (stamps, envelopes, bank fees)$100.00
51
PAC cheques$300.00
52
PAC website$100.00
53
Child care at PAC meetings$300.00
54
55
TOTAL - Admin$800.00
56
Fundraising Expenses
57
Fun Lunch admin $550.00June - for following year
58
Fund drive supplies (projected to generate $10K profit)
$350.00October
59
Walk-a-thon expenses (projected to generate $10K profit)
$1,250.00May
60
Recycling program supplies$250.00September
61
Popcorn supplies$500.00September
62
Soiree (projected to generate $10K profit)$5,500.00Fall
63
TOTAL - Fundraising Expenses$8,400.00
64
Community Events
65
Welcome back coffee expenses$200.00September
66
Back to School BBQ expenses (generates approx. $600 profit)
$1,700.00September
67
Pancake breakfast for whole school$500.00up from $300
68
Car Free Day 2019$350.00June
69
TOTAL - Community Events$2,750.00
70
71
TOTAL BUDGET$59,900.00
72
73
74
Fundraising Revenue (projected)Projected
75
RevenueExpenses
76
Back to School BBQ$600.00
77
Fun Lunch (projected)#REF!#REF!$18,000.00
78
Recycling (YTD)#REF!#REF!100050% to Grade 7 Class Trip
79
Fund Drive (projected)$10,000.00
80
Popcorn (projected)$3,000.00
81
Soiree (projected)$7,000.00
82
Walk-a-thon (projected)$10,000.00
83
Car Free Day (projected)0
84
Spud.ca (projected)$500.00
85
Mabel's Labels (projected)$100.00
86
Total - Revenue (projected)$49,600.00
87
88
89
Current Bank Account Balances
90
General Account39,824.93
Need to add Soiree Revenue; Deduct additional Literacy/School revenue
91
Gaming Account8,478.64
92
School Account9000
93
TOTAL57,303.57
94
95
Additional Gaming Account Funding (September)6600
96
97
Funds Available for 2018-1963,903.57
98
99
100