| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Expected Income 2020-2021 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Check writing campaign |
$ 14,000.00 |
|
|
|
|
|
|
|
|
| Box Tops |
$ 700.00 |
|
|
|
|
|
|
|
|
| HyVee Cash for Kids |
$ 700.00 |
|
|
|
|
|
|
|
|
| Westfield Night @ Kernels |
$ 200.00 |
|
|
|
|
|
|
|
|
| Dine-out Nights/Shutterfly/Amazon |
$ 1,300.00 |
|
|
|
|
|
|
|
|
| **Rollover from 2018/2019 |
$ 4,900.00 |
|
|
|
|
|
|
|
|
| Total Income/with no rollover |
$ 21,800.00 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Budget 2020-2021 |
|
|
|
|
|
|
|
|
|
| America Reads |
$ 50.00 |
|
|
|
|
|
|
|
|
| Art Show Social |
$ 120.00 |
|
|
|
|
|
|
|
|
| Back to School Bash |
$ 1,500.00 |
|
|
|
|
|
|
|
|
| Bank Charges |
$ 25.00 |
|
|
|
|
|
|
|
|
| Box Tops Expense |
$ 50.00 |
|
|
|
|
|
|
|
|
| Children's Choice Awards |
$ 500.00 |
|
|
|
|
|
|
|
|
| Chorus Medals |
$ 300.00 |
|
|
|
|
|
|
|
|
| Classroom Funds |
$ 6,750.00 |
*Anything not used by January 31st will go into School Funding |
|
|
|
|
|
| Family Fun Night |
$ 100.00 |
|
|
|
|
|
|
|
|
| Field Trips ($5/ student) |
$ 2,550.00 |
|
|
|
|
|
|
|
|
| General Supply Fund |
$ 100.00 |
|
|
|
|
|
|
|
|
| HyVee Cash for Kids |
$ 60.00 |
|
|
|
|
|
|
|
|
| Learning Night/Science Night |
$ 500.00 |
|
|
|
|
|
|
|
|
| Linn Mar Foundation Event |
$ 100.00 |
|
|
|
|
|
|
|
|
| Movie Night/Licensing |
$ 575.00 |
|
|
|
|
|
|
|
|
| Music (Mrs. Kanz) |
$ 250.00 |
|
|
|
|
|
|
|
|
| Olweus |
$ 100.00 |
|
|
|
|
|
|
|
|
| Open House |
$ 250.00 |
|
|
|
|
|
|
|
|
| Parades (Homecoming) |
$ 150.00 |
|
|
|
|
|
|
|
|
| Polar Express/Candy Canes |
$ 50.00 |
|
|
|
|
|
|
|
|
| Popcorn supplies |
$ 175.00 |
|
|
|
|
|
|
|
|
| Printing costs |
$ 100.00 |
|
|
|
|
|
|
|
|
| PTO Manager (software) |
$ 149.00 |
|
|
|
|
|
|
|
|
| Razz Kids |
$ 1,000.00 |
|
|
|
|
|
|
|
|
| Readathon expense |
$ 100.00 |
|
|
|
|
|
|
|
|
| Rollerskating |
$ 3,570.00 |
|
|
|
|
|
|
|
|
| Run/Fit Fun Club |
$ 150.00 |
|
|
|
|
|
|
|
|
| School Assembly |
$ 650.00 |
|
|
|
|
|
|
|
|
| School Beautification |
$ 150.00 |
|
|
|
|
|
|
|
|
| School Funding Requests |
$ 76.00 |
|
|
|
|
|
|
|
|
| Sock Hop |
$ 100.00 |
|
|
|
|
|
|
|
|
| Staff Appreciation Days |
$ 800.00 |
|
|
|
|
|
|
|
|
| Stride for Pride |
$ 350.00 |
|
|
|
|
|
|
|
|
| Volunteer Coordinator |
$ 250.00 |
|
|
|
|
|
|
|
|
| Window Décor |
$ 100.00 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| TOTAL EXPENSES |
$ 21,800.00 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Budget vs. Income |
$ 0 |
|
|
|
|
|
|
|
|
| **Any additional rollover in PTO account will be added to school funding |
|
|
|
|
|
|
|
| ** Please note rolloever is considered the amount above the $5000 that must be maintained to pay expenses. |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
