|
|
|
|
|
|
Jan - Dec 08 |
|
|
Ordinary Income/Expense |
|
|
|
|
Income |
|
|
|
|
|
4000 · Fundraising Income |
15,912.75 |
|
|
|
|
4020 · Specific Operating Grant |
5,000.00 |
|
|
|
|
4050 · Other Income |
165.58 |
|
|
|
|
4100 · Contributions Income |
|
|
|
|
|
|
4110 · General Budget |
85,651.00 |
|
|
|
|
|
4120 · Designated Contribution |
9,546.50 |
|
|
|
|
|
4130 · Offering |
279.00 |
|
|
|
|
|
4140 · Special Contribution |
781.00 |
|
|
|
|
|
4100 · Contributions Income - Other |
700.00 |
|
|
|
|
Total 4100 · Contributions Income |
96,957.50 |
| |
|
Total Income |
118,035.83 |
| |
|
Expense |
|
|
|
|
|
4300 · Fundraising Expense |
178.51 |
|
|
|
|
5000 · Facility Expenses |
|
|
|
|
|
|
5100 · Repairs |
738.92 |
|
|
|
|
|
5200 · Landscaping/Maintenance |
445.25 |
|
|
|
|
|
5800 · Alarm Service |
780.00 |
|
|
|
|
|
5900 · Kitchen Supplies |
41.16 |
|
|
|
|
|
5950 · Cleaning & Janitorial Upkeep |
4,975.00 |
|
|
|
|
Total 5000 · Facility Expenses |
6,980.33 |
| |
|
|
6000 · Utilities |
|
|
|
|
|
|
6010 · Telephone |
1,275.23 |
|
|
|
|
|
6020 · Gas and Electric |
4,803.26 |
|
|
|
|
|
6030 · Water / Sewer |
6,443.91 |
|
|
|
|
|
6040 · Internet |
493.00 |
|
|
|
|
Total 6000 · Utilities |
13,015.40 |
| |
|
|
6100 · Compensation / Salaries |
|
|
|
|
|
|
6110 · Payroll Expenses |
49,360.50 |
|
|
|
|
|
6120 · Director |
22,184.58 |
|
|
|
|
|
6130 · Assistant Director |
6,461.46 |
|
|
|
|
|
6150 · Housekeeping |
416.00 |
|
|
|
|
|
6170 · Health Insurance |
3,048.00 |
|
|
|
|
|
6180 · Employee Health Benefits |
2,630.10 |
|
|
|
|
Total 6100 · Compensation / Salaries |
84,100.64 |
| |
|
|
6200 · Misc. Expenses |
|
|
|
|
|
|
6220 · Corporation Fees |
61.25 |
|
|
|
|
|
6230 · Bank Charges |
236.91 |
|
|
|
|
|
6240 · Postage and Delivery |
1,661.51 |
|
|
|
|
|
6250 · Printing and Reproduction |
729.39 |
|
|
|
|
|
6260 · Contributions / Benevolence |
450.00 |
|
|
|
|
|
6200 · Misc. Expenses - Other |
15.50 |
|
|
|
|
Total 6200 · Misc. Expenses |
3,154.56 |
| |
|
|
6300 · Travel & Lodging |
|
|
|
|
|
|
6320 · Meals |
16.04 |
|
|
|
|
Total 6300 · Travel & Lodging |
16.04 |
| |
|
|
6500 · Office Equipment & Repairs |
|
|
|
|
|
|
6510 · Computer Repairs |
157.94 |
|
|
|
|
|
6520 · Copier Repair |
190.00 |
|
|
|
|
|
6540 · New Equipment |
614.25 |
|
|
|
|
|
6500 · Office Equipment & Repairs - Other |
223.97 |
|
|
|
|
Total 6500 · Office Equipment & Repairs |
1,186.16 |
| |
|
|
6600 · Office Supplies |
380.04 |
|
|
|
|
6690 · Reconciliation Discrepancies |
8.00 |
|