The HSA budget for the 2024-25 school year was approved by the Murch community on June 11, 2024 and is posted below.
HSA 2024-2025 Budget
REVENUE | |
5th Grade Fundraiser | 500 |
Auction Revenue | 120,000 |
Book Fair Revenue | 2,200 |
Concessions, Tickets, & Arts Revenue | 10,000 |
Fall Fair Revenue | 21,500 |
Merchandise Revenue | 7,000 |
Off Campus Fundraising Revenue | 500 |
SOS Revenue | 110,000 |
Total Revenue | 271,700 |
EXPENSES | |
Fundraising Expenses | |
Auction Expense | 21,000 |
Fall Fair Expense | 15,000 |
Merchandise Expenses | 5,500 |
SOS Expense | 700 |
Total Fundraising Expenses | 42,200 |
School Support Expenses | |
Classroom Enhancements | 15,000 |
Custodial Supplies | 8,000 |
Educational Supplies | 22,000 |
EL Classrooms | 1,000 |
Electronic Learning | 4,000 |
Gardening Program (Greenscene) | 1,200 |
Hospitality Expense | 16,400 |
Inclusion/Self-contained classrooms | 1,000 |
Kindergarten Chicks | 950 |
Office Supplies | 15,000 |
Resource Expense - Art | 6,000 |
Resource Expense - Music | 4,000 |
Resource Expense - PE | 4,000 |
SEL- Social Workers and Counselor Supplies | 1,000 |
Teacher Startup Expense | 14,000 |
Total School Support Expenses | 113,550 |
Extracurricular and Student Activities Expenses | |
5th Grade Activities | 11,500 |
After School Programs (Murch Plus) | 35,000 |
Field Trips | 5,000 |
Peer Mediation Expense | 600 |
Performing & Visual Arts Expense | 17,000 |
Presentations | 8,000 |
Scholarship | 15,000 |
Spelling Bee | 300 |
Total Extracurricular and Student Activities Expenses | 92,400 |
Community Expenses | |
Childcare during events | 2,500 |
Community Events | 10,500 |
Total Community Expenses | 13,000 |
Operations and Other Expenses | |
Bank and Credit Card Fees | 100 |
Bookkeeping and Audit Fees | 1,800 |
Communications Expense | 1,500 |
Insurance Expense | 650 |
Non Profit Partnerships | 3,000 |
President's Fund | 3,000 |
Website Expense | 500 |
Total Operations and Other Expenses | 10,550 |
Total Expenses | 271,700 |
Net Revenue / (Loss) | 0 |