|
|
|
|
|
|
|
Jan - Apr 13 |
|
Ordinary Income/Expense |
|
|
|
|
Income |
|
|
|
|
|
|
3900 · Federal Tax Refund |
21.35 |
|
|
|
|
4000 · Fundraising Income |
19,319.50 |
|
|
|
|
4100 · Contributions Income |
|
|
|
|
|
|
4110 · General
Budget |
17,816.83 |
|
|
|
|
|
4120 · Designated Contribution |
3,304.00 |
|
|
|
|
|
4140 · Special Contribution |
100.00 |
|
|
|
|
|
4100 · Contributions Income - Other |
500.00 |
|
|
|
|
Total 4100 · Contributions Income |
21,720.83 |
|
|
|
Total Income |
41,061.68 |
|
|
Gross Profit |
|
41,061.68 |
|
|
|
Expense |
|
|
|
|
|
4300 · Fundraising Expense |
823.23 |
|
|
|
|
5000 · Facility Expenses |
|
|
|
|
|
|
5040 · Facilitation |
10,322.77 |
|
|
|
|
|
5050 · Storage |
800.00 |
|
|
|
|
Total 5000 · Facility Expenses |
11,122.77 |
|
|
|
|
6060 · Mobile Phones |
415.67 |
|
|
|
|
6100 · Compensation / Salaries |
|
|
|
|
|
|
6110 · Payroll Expenses |
1,306.38 |
|
|
|
|
|
6120 · Director |
11,538.40 |
|
|
|
|
|
6130 · Assistant Director |
5,538.40 |
|
|
|
|
|
6170 · Health Insurance |
1,516.00 |
|
|
|
|
|
6180 · Employee Health Benefits |
765.76 |
|
|
|
|
Total 6100 · Compensation / Salaries |
20,664.94 |
|
|
|
|
6200 · Misc. Expenses |
|
|
|
|
|
|
6220 · Corporation Fees |
61.25 |
|
|
|
|
|
6230 · Bank Charges |
7.00 |
|
|
|
|
|
6240 · Postage and Delivery |
749.00 |
|
|
|
|
|
6250 · Printing and Reproduction |
92.66 |
|
|
|
|
Total 6200 · Misc. Expenses |
909.91 |
|
|
|
|
6400 · Professional Fees |
-25.00 |
|
|
|
|
6500 · Office Equipment & Repairs |
|
|
|
|
|
|
6550 · Software |
99.99 |
|
|
|
|
Total 6500 · Office Equipment & Repairs |
99.99 |
|
|
|
|
6600 · Office Supplies |
440.22 |
|
|
|
|
7000 · Vehicle Expenses |
|
|
|
|
|
|
7010 · Fuel |
1,393.57 |
|
|
|
|
|
7020 · Maintenance |
1,405.95 |
|
|
|
|
Total 7000 · Vehicle Expenses |
2,799.52 |
|
|
|
|
8000 · Program Expense |
|
|
|
|
|
|
8030 · Teaching Supplies |
39.96 |
|
|
|
|
|
8050 · Program Liability Insurance |
638.80 |
|
|
|
|
|
8090 · Backround Checks |
123.00 |
|
|
|
|
|
8000 · Program Expense - Other |
50.03 |
|
|
|
|
Total 8000 · Program Expense |
851.79 |
|
|
|
Total Expense |
38,103.04 |
|
Net Ordinary Income |
2,958.64 |
| Net Income |
|
|
|
2,958.64 |