Pi Mu Epsilon Budget for July 1, 2003 to June 30, 2004


$63,900.00 Estimated Income
$42,000.00 from 2100 Membership Certificates at $20 each
$400.00 from sales of 4 Installation Packages
$13,000.00 from sales of other merchandise
$6,500.00 from grants and donations
$2,000.00 from interest and dividends

$63,900.00 Estimated Expenses
$13,000.00 Purchase of Pi Mu Epsilon merchandise for sale
$6,500.00 Office salaries
$4,000.00 Office expense
$1,800.00 Shipping and mailing
$22,000.00 Meeting expenses for summer meeting for students
$3,100.00 Council expenses for winter meeting
$12,000.00 Pi Mu Epsilon Journal
$1,500.00 Andree Awards and grants to chapters