|
|
|
|
Statement of Functional Expenses Year-ended June 30, 2007
|
|
|
Expense
|
Program Services
(ministries and education)
|
|
|
|
|
| Salaries |
$909,980 |
$203,338 |
$339,207 |
$1,452,525 |
| Payroll Taxes |
74,314 |
16,857 |
28,431 |
119,602 |
| Employee Benefits |
220,509 |
43,980 |
91,411 |
355,900 |
| Advertising & Public Relations |
173,957 |
(1,514) |
29,047 |
201,490 |
| Audit |
-0- |
6,820 |
- |
6,820 |
| Bad debt |
-0- |
- |
- |
-0- |
| Bank Charges |
-0- |
3,621 |
- |
3,621 |
| Conferences & Travel |
3,272 |
8,835 |
2,357 |
14,464 |
| Consultants |
10,200 |
24,230 |
59,759 |
94,189 |
| Depreciation |
79,856 |
6,388 |
13,736 |
99,980 |
| Dues & Subscriptions |
40 |
5,737 |
306 |
6,083 |
Food, Clothing &
Household Items |
4,694,071 |
48,342 |
91,846 |
4,834,259 |
| In-kind Services |
127,419 |
41,033 |
47,512 |
215,964 |
| Insurance |
34,220 |
9,527 |
12,700 |
56,447 |
| Legal & Accounting |
21,935 |
6,853 |
13,728 |
42,516 |
| Mailings |
563,183 |
- |
19,151 |
582,334 |
| Occupancy |
114,483 |
4,934 |
4,797 |
124,214 |
| Other |
393 |
1,874 |
50 |
2,317 |
| Outreach |
53,396 |
13,842 |
- |
67,238 |
| Program Subsistence |
7,938 |
- |
- |
7,938 |
| Property & Other Taxes |
28,421 |
(7,389) |
5,119 |
26,151 |
| Recovery & Job Skills Materials |
21,665 |
- |
- |
21,665 |
| Repairs & Maintenance |
35,063 |
8,295 |
11,963 |
55,321 |
| Special Events |
8,393 |
33,357 |
75,178 |
116,928 |
| Supplies |
30,305 |
4,491 |
2,279 |
37,075 |
| Telephone |
16,193 |
6,541 |
5,497 |
28,231 |
| Training |
31,381 |
3,871 |
2,012 |
37,264 |
| Vehicle Expense |
52,086 |
12,109 |
2,824 |
67,019 |
| Youth Programs |
8,935 |
113 |
- |
9,048 |
| Donor Designated |
123 |
32,727 |
- |
32,850 |
| Website |
-0- |
661 |
423 |
1,084 |
| Computer |
2,105 |
1,735 |
7,793 |
11,633 |
|
| Totals |
$7,323,836 |
$541,208 |
$867,126 |
$8,732,170 |
| Percentage of Budget |
83.9% |
6.2% |
9.9% |
|
|
Audit Performed by Dennis L. Lorette Accountancy Corporation
|
|
|