|
Jan - Dec '02 Budget $ Over Budget % of Budget Ordinary Income/Expense Income DONATIONS 97,363.29 121,000.00 -23,636.71 80.47% FUNDRAISING 41,534.28 69,000.00 -27,465.72 60.2% GRANTS 68,611.00 78,000.00 -9,389.00 87.96% INTEREST & DIVIDENDS 128.94 500.00 -371.06 25.79% REFUNDS 147.15 Total Income 207,784.66 268,500.00 -60,715.34 77.39% Expense ADMINISTRATION 34,289.50 64,800.00 -30,510.50 52.92% FUNDRAISING EXPENSE 2,772.27 10,600.00 -7,827.73 26.15% SERVICE PROGRAM 176,913.85 182,500.00 -5,586.15 96.94% SPECIAL EVENTS 332.22 2,000.00 -1,667.78 16.61% SPECIAL PROJECTS 0.00 6,000.00 -6,000.00 0.0% Staff Education 115.00 1,000.00 -885.00 11.5% telephone in field 188.70 Uncategorized Expenses 0.00 Total Expense 214,611.54 266,900.00 -52,288.46 80.41% Net Ordinary Income -6,826.88 1,600.00 -8,426.88 -426.68% Net Income -6,826.88 1,600.00 -8,426.88 -426.68%
|
|