ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
PTO BUDGET 2023-2024
2
BUDGETED EXPENSE
ACTUAL EXPENSE
BUDGETED INCOME
ACTUAL INCOMENET PROFIT
3
FUNDRAISERS
4
Kwik Trip Gift Cards$0.00$2,000.00
5
Cheese Sale$100.00$113.18$4,500.00$3,747.00$3,633.82*deposit of $18,495.00 - check to Simons for $14,748.00
6
Tom's $0.00$500.00
7
Culvers$300.00$10,000.00
8
Snack Sale$2,500.00$1,000.00
9
UN-Fundraiser$0.00$0.00$1,000.00$1,505.00$1,505.00
10
FAMILY INVOLVMENT
11
Popsicles on the Playground$11.83
12
Snowflake Social $1,200.00$0.00
13
Grandparents Day$0.00
14
SCHOOL SUPPORT
15
Encore$3,000.00$0.00
16
Field Trips$4,200.00$647.00$0.00
17
Grade Level Celebrations $1,000.00$0.00
18
Playground $0.00
19
Grant Program $5,000.00$0.00
20
PROGRAMS FOR STUDENTS/STAFF
21
Emergency Family Fund$600.00$0.00
22
Popcorn Day$400.00$195.24$0.00
23
Student Needs$200.00$165.00$0.00
24
Sunshine Commitee$150.00$0.00
25
Staff Appreciation $1,500.00$177.08$0.00
26
PTO OPERATIONAL
27
Interest YTD$0.00$12.00$1.69
28
Insurance/Fees/Dues$200.00$180.00
29
Meeting/Orientation/Training$100.00$0.00
30
Office Supplies$100.00$11.59$0.00
31
Misc. $150.00$0.00
32
TOTAL$20,700.00$19,192.00
33
34
35
36
37
CHECKBOOK BALANCE AS OF 11/8/2023 is $20,670.35
38
39
40
41
42
43
44
45
46
47
#VALUE!
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