Pi Mu Epsilon Budget for July 1, 2004 to June 30, 2005


$72,400.00 Estimated Income
$42,000.00 from 2100 Membership Certificates at $20 each
$400.00 from sales of 4 Installation Packages
$18,000.00 from sales of other merchandise
$9,000.00 from grants and donations
$3,000.00 from interest and dividends

$72,400.00 Estimated Expenses
$16,000.00 Purchase of Pi Mu Epsilon merchandise for sale
$7,000.00 Office salaries
$4,500.00 Office expense
$1,900.00 Shipping and mailing
$22,000.00 Meeting expenses for summer meeting for students
$3,500.00 Council expenses for winter meeting
$13,000.00 Pi Mu Epsilon Journal
$4,500.00 Andree Awards and grants to chapters