‘ Budget ‘Year 2026/2027
‘Expenses
Stipends 14 schools 250.00 3,500.00
Wages Pres/Treas 12% 4,051.32, 8,102.64.
3,500.00
VP/Sec 7% 2,363.27 4,726.54
Payroll Taxes _ss tax (.062) 795.41.
12,829.18
__ Medicare tax (.01 45) 186.02
‘Futa (.006) 76.98
“Sutra (.011) 141.12
1,199.53
Datapay 650.00
Acct
1,650.00
Meeting
Social
_ 1,200.00
500.00
Supplies
Postage
100.00
‘Income 20,978.71
‘Monthly dues 61x10.95x12_ 8,015.40
83x10.91x12 10,866.36 18,881.76.
| Social co-pay | 510.00
Interest 1.99
19,393.75
-1,584,96
-