HomeDirectoryTop
20SponsorsWaynet, Inc.
July 1999 Budget Report
Beginning Balance |
Receipts This Month |
Disbursements This Month |
Disbursements YTD |
Balance |
|
| $16,302.25 | $1,105.00 | $ 13,180.00 | $1,637.55 | $13,561.10 | $15,769.70 |
Monthly Cash Flow
7/1/99 Through 7/31/99
| Acct. # | Description | Annual Budget | Disbursements This Month | Disbursements Year-to-Date | Budget Balance |
| 1.14 | Employee Benefits | $18,000.00 | $1,122.05 | $8,449.48 | $9,550.52 |
| 2.1 | Office Supplies | 1,100.00 | 0.00 | 552.32 | 547.68 |
| 3.11 | Professional Services (other supplies & contractual services) | 1,000.00 | 0.00 | 155.85 | 844.15 |
| 3.20 | Communication & Transportation | 840.00 | 67.07 | 425.578 | 414.43 |
| 3.21 | Postage & UPS | 900.00 | 0.00 | 223.27 | 676.73 |
| 3.22 | Travel | 200.00 | 0.00 | 0.00 | 200.00 |
| 3.3 | Printing & Advertising | 6,000.00 | 448.43 | 2,877.67 | 3,122.33 |
| 3.4 | Insurance | 375.00 | 0.00 | 300.00 | 75.00 |
| 3.7 | Rentals & Repair | 500.00 | 0.00 | 0.00 | 500.00 |
| 3.8 | Dues | 400.00 | 0.00 | 200.00 | 200.00 |
| 4.4 | Furniture and Equipment | 1,000.00 | 369.99 | 369.99 | 630.01 |
| Total | $30,315.00 | $2,183.67 | $11,923.55 | $18,391.45 | |
Subcategory Total
INCOME
Grant
Income
$0.00
Other
Income
00.00
Not-for-Profit Membership 120.00
Basic
Membership
160.00
Expanded Membership
325.00
Sponsoring Membership 500.00
Gold Membership
0.00
TOTAL INCOME $1,105.00
EXPENSES
Employee Benefits
Salaries
1,040.41
FICA
81.64
Total Employee Benefits $ 1,122.05
Office Supplies
Total Office
Supplies
$0.00
Professional Services
WayNet Seminar Consultants $0.00
Total Professional Services $0.00
Communication and Transportation
Long Distance Phone
Service
8.76
Basic 1 line Phone
Service
58.31
Total Communication and Transportation $ 67.07
Postage & UPS
Stamps
0.00
Postage
Meter
0.00
Total Postage & UPS $0.00
Travel
Total Travel $0.00
Printing and Advertising
Radio
Advertising
200.00
Newspaper Advertising 0.00
City of Richmond(copies) 3.43
GTE Yellow
Pages
45.00
Little Sheba's (1
year) 0.00
Richmond
Roosters 200.00
Other(Direct Mail Labels 0.00
Total Printing and Advertising $448.43
Insurance
Basic Insurance $0.00
Total Insurance $0.00
Rentals
Total Rentals $0.00
Dues
Total Dues $0.00
Furniture and Equipment
Total Furniture and Equipment $0.00
TOTAL EXPENSES $1,637.55
INCOME LESS EXPENSES for July 1999 -$532.55
|
Home |
Directory |
Top
20 |
Sponsors |
| Questions or
Comments? Copyright © 1997-2011 Waynet, Inc. All Rights Reserved. |
|
