PebbleCreek Quilters



Budget
Anticipated

 
Income




Checking Account 
$, 7928.98
Dues 
$3,500.00
Opportunity Quilt 2019700.00
$1,500.00
Opportunity Quilt 2020200.00
 
Long Arm Machine1200.00
$ 1,200.00
Gallery Sales50.00
600.00
Education/Programs1000.00
$1,000.00
Community Service2000.00
$500.00
Office Supplies/Administration250.00

 

Equipment/Supplies500.00
 
Spring Luncheon Catering400.00
 
Spring Luncheon500.00

Holiday Luncheon Catering400.00
 
Holiday Luncheon500.00

Social Committee600.00

Special Projects500.00
400.00
Miscellaneous1000.00
 
Long Range Long Arm 1200.00
 
Totals$ 11,000.00
$15,628.98


2018 Budget


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


2019 Budget