INCOME  Amount
Auction Revenue 142,000
Directory Revenue  1,700
Book Fair Revenue 1,200
Fall Fair Revenue 15,000
Miscellaneous Fundraising Revenue 4,000
Online and Store Purchases Rebate 600
SOS Revenue 120,000
Interest and Banking Income  200
School Musical Revenue 12,000
 Talent Show/Lip Sync Revenue 3,500
TOTAL INCOME   300,200
Net Income 262,250

2016-2017 HSA Budget

2015-2016 HSA Budget

2014-2015 HSA Budget

EXPENSES  Amount
Fundraising 37,950
Auction Expense 25,000
Fall Fair Expense  11,500
Miscellaneous Fundraiser Expense 2,000
SOS Expense 700
Educational Support   221,050
Battle of the Books *
Classroom Aides 180,000
Horseshoe  Rewards 500
Human Growth & Development Expense  2,700
Magazine subscriptions 5,000
Peer Mediation Expense 350
Resource Expense - Art 2,500
Resource Expense - Enrichment 1,000
Resource Expense - Recorders for 3rd grade *
Resource Expense - Pre-K 2,000
Responsive Classroom Training 5,000
School Supplies *
Student Planners *
Teacher-Directed Classroom Enhancement 13,000
Teacher Startup Expenses 9,000
Environment and Enrichment  35,850
5th Grade Memory Book Expense 2,200
Childcare during events 2,000
Community Events 5,000
Go-Bags resupply 500
Greenscene 650
Hospitality Expense   7,000
School Productions Expense 12,000
Talent Show/Lip Sync Expense 1,000
Website Expense 500
Scholarships 5,000
Operations and Other  17,050
Bank and Credit Card Fees 300
Bookkeeping and Audit Fees   4,600
Corporate Governance Expense  150
Insurance Expense 3,000
 Miscellaneous Communications Expense   500
Miscellaneous Operations Expense                 500
President's Fund               3,000
Principal's Fund 2,000
Low Income School Grant Program  3,000
TOTAL EXPENSES 311,900
OVERALL TOTAL (11,700)

*Funded by Mr. C with his 2016-17 funds