 |
|
 |
| |
 |
 |
|
| |
| Fiscal Year 1/1/2008-12/31/2008 |
| Actual 1/08-12/31/08 |
| |
| REVENUES |
1/1/ -12/31/08 Actual |
NOTES |
| |
|
|
| 1. Grants/Contracts |
|
|
| a. Local/State/Fed Gov |
|
|
| b. Foundations |
$22,200 |
|
| c. Corporations |
$4,518 |
Strategic insight/Stuart Dean/other |
| d. United Way/CFC |
|
|
| e. Individual Donors |
$4,258 |
|
| e.Other ( Pledged) |
|
|
| 2. Earned Revenue |
|
|
| a. Events |
|
|
| b. Publications & Products |
$3,172 |
sale of select inventory |
| c. Fees |
|
|
| d. Other |
|
|
| 3. Membership Income |
|
|
TOTAL REVENUES
(WITHOUT IN-KIND DONATIONS) |
$34,147 |
|
4. In-Kind Support
(Goods &Services) |
$69,405 |
Professional services, car usage& ins., fuel,storage & ofc space |
| 5.In Kind Goods for redistribution |
$138,055 |
Supplies, Furniture, equipment donated by Hospitality industry |
| TOTAL REVENUES |
$241,607 |
|
| EXPENSES |
|
|
| Salaries |
|
|
| Payroll Taxes |
|
|
| Fringe Benefits |
|
|
| Consultants & Professional Fees |
$14,952 |
Web Dev/Accountant/other |
| Travel & transportation |
$4,674 |
|
| Equipment- Rental & Purchase |
$4,763 |
|
| Supplies |
$1,146 |
|
| Printing, Computer & Copying |
$661 |
|
| Telephone & Fax |
$469 |
|
| Postage & Delivery |
$228 |
|
| Rent & Utilities |
$25 |
|
| Conferences and meetings |
$934 |
|
| Insurance |
$2,848 |
g&a |
| Dues & subscriptions |
$1,900 |
g&a |
| Miscellaneous |
1559 |
g&a |
| In-Kind Expenses: Goods redistributed |
$128,608 |
Supplies, Furniture, equipment donated by Hospitality industry
less amount remaining in inventory $9,447 |
| In-Kind Expenses: Goods & Services |
$69,405 |
Professional services, car usage, fuel,storage & ofc space |
| Other |
$- |
|
| TOTAL EXPENSES |
$232,172 |
|
Total EXPENSES
(without In-Kind Expenses) |
$34,159 |
|
| Surplus/ Deficit |
$9,436 |
|
|
| |
| 2007 Budget |
| IRS_990_07-1 Pdf File |
| |
|
 |
|
 |
|
 |