ABCEFGHIJKLMNOPQRSTUVWXYZ
1
2025-2026
2
IncomeExpenseProfit
3
Beginning Balance: (as of July 1, 2025)$4,628.50 28,318.70 16,196.25 12,122.45
4
5
INCOMEBudgeted IncomeBudget ExpenseEst. Prof/DefActual IncomeActual ExpenseActual Prof/DefAct Vs. Bud IncomeAct Vs. Bud ExpenseAct Vs. Bud Profit
6
 Cash Donations - - - $0.00$0.00 - - - -
7
 Membership (Dues collected and paid) 3,000.00 1,850.00 1,150.00 $2,640.48$1,871.01 769.47 (359.52) 21.01 (380.53)
8
 Community Sponsorships - - - $0.00$0.00 - - - -
9
 Sticker/Pen Machines 200.00 - 200.00 $0.00$0.00 - (200.00) - (200.00)
10
 Ghost checks - - - $0.00$0.00 - - - -
11
 Other (rakatun checks, etc) - - - $52.13$25.87 26.26 52.13 25.87 26.26
12
Total Income 3,200.00 1,850.00 1,350.00 2,692.61 1,896.88 795.73 (507.39) 46.88 (554.27)
13
14
Fundraisers:
15
 Spiritwear (Shirts, Cups, etc.) 2,500.00 1,500.00 1,000.00 $786.70$775.00 11.70 (1,713.30) (725.00) (988.30)
16
 Holiday Shoppe 600.00 - 600.00 $349.46$3,405.45 (3,055.99) (250.54) 3,405.45 (3,655.99)
17
 Spirit Rock 1,300.00 150.00 1,150.00 $847.70$174.64 673.06 (452.30) 24.64 (476.94)
18
 Fun Run 15,000.00 1,500.00 13,500.00 $21,116.76$1,583.20 19,533.56 6,116.76 83.20 6,033.56
19
 Family Tile Painting Night (Concessions) 100.00 100.00 - $68.21$110.74 (42.53) (31.79) 10.74 (42.53)
20
 Spirit Nights (Skate night) 500.00 - 500.00 $0.00$0.00 - (500.00) - (500.00)
21
 Spirit Nights (Jeremiah's) 500.00 - 500.00 $0.00$0.00 -
22
Total Fundraisers 20,500.00 3,250.00 16,750.00 23,168.83 6,049.03 17,119.80 3,168.83 2,799.03 369.80
23
24
Events:
25
 Glow Party (Giveback) 750.00 2,350.00 (1,600.00)$0.00$663.37 (663.37) (750.00) (1,686.63) 936.63
26
 Bingo Night (Giveback) - - - $0.00$0.00 - - - -
27
 Winter Wonderland STEM night (Giveback) - 1,000.00 (1,000.00)$0.00$733.72 (733.72) - (266.28) 266.28
28
 Trunk or Treat (Giveback) - 500.00 (500.00)$27.62$95.51 (67.89) 27.62 (404.49) 432.11
29
 - $0.00$0.00 - - - -
30
 - $0.00$0.00 - - - -
31
Total Events 750.00 3,850.00 (3,100.00) 27.62 1,492.60 (1,464.98) (722.38) (2,357.40) 1,635.02
32
33
Committees:
34
 5th Grade Committee - - - $1,176.32$184.58 991.74 1,176.32 184.58 991.74
35
 Art Committee - - - $1,253.32$0.00 1,253.32 1,253.32 - 1,253.32
36
Total Committees - - - 2,429.64 184.58 2,245.06 2,429.64 184.58 2,245.06
37
38
TOTAL INCOME: 24,450.00 8,950.00 15,250.00 28,318.70 9,623.09 18,695.61 3,868.70 673.09 18,695.61
39
40
Beginning balance + Income to date =$23,324.11
41
42
43
EXPENSESBudgeted ExpenseActual ExpenseNet
44
45
PTA Operational Expenses:
46
 Insurance for PTA 250.00 $0.00 250.00
47
 President's Discretionary Fund 300.00 $59.06 240.94
48
 PTA Monthly Meeting Funds 750.00 $325.88 424.12
49
 Postage and PTA Office Supplies 450.00 $123.24 326.76
50
 OCCPTA Events 500.00 $63.45 436.55
51
 OCCPTA Dues 75.00 $75.00 -
52
 Bounced Checks/Order Checks 100.00 $0.00 100.00
53
 Admin Discretionary Fund 750.00 $592.10 157.90
54
 PTA Yearly Income Tax Return Filing 60.00 $54.99 5.01
55
 Website Expense 120.00 $140.30 (20.30)
56
 Staff T-Shirts for New Year 1,000.00 $735.29 264.71
57
Total PTA Expenses 4,355.00 2,169.31 2,185.69
58
59
Hospitality:
60
 Staff Luncheons 1,500.00 $1,104.00 396.00
61
 Staff PTA Membership Incentives 400.00 $402.90 (2.90)
62
 Teacher Appreciation Week 2,500.00 $0.00 2,500.00
63
 School Events - PTA Support 2,000.00 $448.91 1,551.09
64
 PTA Volunteer Appreciation 250.00 $0.00 250.00
65
Total Hospitality 6,650.00 1,955.81 4,444.19
66
67
School Programs:
68
Grant Funding 10,000.00 $485.00 9,515.00
69
Club Support 1,000.00 $0.00 1,000.00
70
PE Support/Supplies 750.00 $0.00 750.00
71
Music Supplies 750.00 $734.78 15.22
72
Media Center 750.00 $275.11 474.89
73
Art Supplies 750.00 $750.00 -
74
Safety Patrol 500.00 $0.00 500.00
75
Campus Beautification 800.00 $203.15 596.85
76
Angel Fund 1,200.00 $0.00 1,200.00
77
Total School Programs 16,500.00 2,448.04 14,051.96
78
79
TOTAL EXPENSES:$27,505.00$6,573.16$20,806.84
80
Income to date - Expenses to date =$16,750.95
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100