BudgetAnticipated


Income



Checking Balance
$ 5,323.20
Dues
$ 3,000.00
Opportunity Quilt 2018 $   500.00$ 1,500.00
Opportunity Quilt 2019 $   200.00
Long Arm Machine $ 1,000.00$ 1,200.00
Gallery Sales
$    500.00
Education/Programs$ 1,500.00$    200.00
Community Service$ 2,500.00

$    300.00

Office Supplies/Admin$    500.00
Equipment/Supplies

$    500.00


Spring Luncheon Catering$    400.00
      Spring Lucheon$     500.00
Holiday Luncheon Catering

$     400.00


       Holiday Luncheon$      500.00
Social Committee$  1,000.00
Special Projects$    700.00$    400.00
Miscellaneous$ 1,023.00
Long Range Long Arm

$ 1,200.00



$ 12,423.00$ 12,423.20


2018 Budget


Budget
Expense

Income





Checking Account$ 8,082.00

Dues$ 3,000.00

Opportunity Quilt 2017$ 2,000.00
$ 500.00
Opportunity Quilt 2018

$ 600.00
Long Arm Machine$ 1,200.00
$ 1,200.00
Gallery Sales$ 500.00

Education$ 300.00
$1,000.00
Programs$ 500.00
$ 1,500.00
Community Service

$ 2,000.00
Office Supplies/Administration

$1,000.00

Equipment/Supplies

$ 700.00
Spring Luncheon

$ 500.00
Holiday Luncheon

$ 500.00
Social Committee

$ 1,000.00
Special Projects$ 400.00
$1,000.00
Miscellaneous

$3,282.00
Long Range Long Arm

$1,200.00
Totals$ 15,982.00
$15,982.00


2017 Budget

PebbleCreek Quilters