ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAG
1
2
3
4
Abernethy PTA
Original Budget voted 05-16-2020 at Community Meeting
5
FY2021 Profit & Loss
6
July 2020 - June 2021
7
8
9
The budget is the financial plan of the estimated income and expenses needed to accomplish PTA goals and objectives for the coming year. The yearly budget is approved by members. PTA unit boards can only approve expenditures within the approved budget. Board members should be sure all committee chairs know what their budget is and that they are not allowed to spend above their budget for any reason. Boards can not make changes to the budget without a membership vote or prior membership approval. For more on developing a budget see the Board Service Chapter and Treasurer section of Officer Specific Duties Chapter of the Oregon PTA Leader's Manual.
10
11
12
13
14
15
Forecasted Revenue
Officer/ Committee Chair
16
4000 Fund Raisers
17
4010 Tour de Ladd
$ 50,000 Tour de Ladd
18
4020 Annual Appeal
$ 80,000 Annual Appeal
19
4030 Auction
$ 100,000 Auction
20
4040 Fund Run
Fun Run
21
4080 Chinook Book
$ 1,000 Membership
22
4099 All other fund raising and donations
$ 10,000 President
23
Total 4000 Fund Raisers
$241,000
24
25
4100 PTA Community Activities
26
4115 Carnival
Carnival
27
4145 Holiday Shoppe
Holiday Shoppe
28
Total 4100 PTA Community Activities
$0
29
30
4200 PTA Memberships
31
4210 PTA Membership
$2,000Membership
32
Total 4200 PTA Memberships
$2,000
33
34
4300 PTA Programs
35
4370 Basketball
Basketball
36
4400 Spanish Tuition
Spanish
37
Total 4300 PTA Programs
$0
38
39
Total Income
$243,000
40
41
Approved Expenditures
Officer/ Committee Chair
Event DatePrior Board Meeting
42
6000 Fund Raising Expenses
43
6010 Tour de Ladd
$2,500Tour de LaddOctober 2ndSeptember 19th
44
6020 Annual Appeal
$2,800Annual AppealNovember 4thOctober 7th
45
6030 Auction
AuctionFebruary 29February 20th
46
6040 Fund Run
Fun RunApril 15April 13th
47
6080 Chinook Book
$800Membership
48
Total 6000 Fund Raising Expenses
$6,100
49
50
6100 PTA Community Activities
51
6115 Carnival
CarnivalMay 15thMay 7th
52
6120 Advocacy event
$200Advocacy
53
6130 Chili Cook Off
Chili Cook Off
54
6136 5th Grade Graduation
Volunteer Coordinator
55
6145 Biztown
$1,600President
56
6145 Holiday Shoppe
Holiday ShoppeDecember 3rd and 4th?November 18th
57
6166 Field Day
$150Volunteer Coordinator
58
6178 Ground & Garden Maint
$1,500Grounds
59
6182 Kindergarten Round-Up
$200Volunteer Coordinator
60
6190 Talon
$500Talon News
61
Total 6100 PTA Community Activities
$4,150
62
63
6200 PTA Membership Expenses
64
6210 PTA Membership Dues
$2,000Membership
65
Total 6200 PTA Membership Expenses
$2,000
66
67
6300 PTA Program Expenses
68
6370 Basketball
Basketball
69
6410 Spanish Classroom Use Fee
Spanish
70
6420 Spanish Teacher Payroll
Spanish
71
6450 Spanish Other Expense
Spanish
72
Total 6300 PTA Program Expenses
$0
73
74
6500 Abernethy Education Support
75
6510 Daytime Garden
Garden
76
6520 Funds for PPS (FTE))
$169,325President
77
6530 Library and Education Support
$18,000President
78
Total 6500 Abernethy Education Support
$187,325
79
80
6700 Administrative Expenses
81
6710 Bank & shopify Fees
President
82
6730 Taxes and Insurance
$1,300President
83
6750 Misc Office and Software
$1,400President
84
6760 Recruitment budget
$300President
85
Total 6700 Administrative Expenses
$3,000
86
87
6800 Community Support
88
6805 Teacher appreciation fund
$1,300Teacher Appreciation
89
6810 Student Aid Fund
$5,000Student Support
90
6820 Child Care Services
$900President
91
6830 Events & Speakers
$10,000President
92
6860 Conversations about Race
Equity & Inclusion
93
6870 Recess facilitator
President
94
6890 Community Grants
$5,000Mini Grants
95
Total 6800 Community Support
$22,200
96
97
6900 Reserved Funds
98
6910 Equity Grant
$5,000Equity & Inclusion
99
Total 6900 Reserved Funds
$5,000
100