ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Groton Middle School PTO 2025-2026 Budget - October 2025
3
4
INCOMEPROJECTEDAMOUNT INDIFFERENCE or %EXPLANATION
5
Dine-In/Parent Night for a Cause$600.00$600.00
6
Adult Trivia Night (Spring)$1,000.00$1,000.0010 Basket Raffle (Deluxe) 1 Door Prize Adult Trivia Game
7
General Donations/Fundraising$5,697.92$145.49$5,552.43PayPal Grant/Donations
8
Staff vs Students Basketball Game$75.00$75.00Sell Water/Prime/Popcorn/Chips
9
Family Trivia Night (Students)$75.00$75.00Raffle Tickets (3 Prizes-Games)
10
General Income w/o 8th Grade$7,447.92$145.491.95%Percentage of General Income Goal
11
8th Grade Committe Donations/Fundrasing$3,850.00
12
Total Income with 8th Grade$11,297.92$145.49$11,152.43Difference between Projected and Amount In
13
EXPENSESPROJECTEDAMOUNT OUTDIFFERENCEEXPLANATION
14
Athletic Committee-Awards$1,500.00$1,500.00(1)
15
Extracurricular Activities - Clubs/Reading$400.00$400.00(2) Clubs-$350/Summer Reading Program-$50
16
17
End of Year Enrichment - 8th Grade$900.00$900.00Ice Cream (1) / DJ (2)
18
End of Year Enrichment - 7th Grade$900.00$900.00Ice Cream (1) / DJ (2)
19
End of Year Enrichment - 6th Grade$900.00$900.00Ice Cream (1) / DJ (2)
20
21
PTO Insurance$155.00$155.00$0.00Paid PTO Issurance (6/17/2025) (1)
22
PTO Operating Expenses$75.00$6.00$69.00Funding (2)
23
Scholarship for Fitch$500.00$500.00Decrease to one Scholarship (3)
24
Staff Appreciation Snacks/Lunch$1,470.00$1,470.00 Subway 6" Sandwich Lunch Boxes (3)
25
26
Funds Requests$50.00$50.00$0.00Summer Reading Program-VS
27
28
Misc/Unanticipated Expenses$100.00$100.00Last Resort Funding (4)
29
Kahoot Annual Membership$497.92$497.92When is this due? (1) - Membership expires January 4, 2026
30
Total Expenses w/o 8th Grade Extra:$7,447.92$211.00$7,236.92
31
32
8th Grade Goal (Extra Stuff for Enrichment):
$3,850.00Tee Shirts (1)/ Rock Climbing Wall (2) / Photo Booth (3)
33
8th Grade Donations/Fundrasing Amount:$0.00
34
Percentage of 8th Grade Goal:0.00%
35
8th Grade Expenses:$0.00
36
PTO Checkbook Balance:$8,376.06
37
Total Expenses with 8th Grade:$11,297.92Includes Pie Fundraiser Collected Funds
38
39
40
Legend
41
Yellow Highlighted = Changed since last meeting
42
Green Highlighted = Funds Goal/Acquired
43
Red Highlighed = Planned Fund Expenditures
44
Blue Highlighed = Percentage of Goal
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100