Waynet, Inc.

October 1999 Budget Report

Beginning Balance

Receipts This Month

Receipts YTD

Disbursements This Month

Disbursements YTD

Balance

$16,839.96 $2,885.00 $ 21,170.00 $2,065.23 $19,661.07 $17,659.73

October Membership Figures

Monthly Cash Flow
10/1/99 Through 10/31/99

Acct. # Description Annual Budget Disbursements This Month Disbursements Year-to-Date Budget Balance
1.14 Employee Benefits $18,000.00 $1,533.80 $12,590.27 $5,409.73
2.1 Office Supplies 1,100.00 245.95 933.56 166.44
3.11 Professional Services (other supplies & contractual services) 1,000.00 0.00 187.80 812.20
3.20 Communication & Transportation 840.00 67.82 628.55 211.45
3.21 Postage & UPS 900.00 0.00 373.27 526.73
3.22 Travel 200.00 0.00 0.00 200.00
3.3 Printing & Advertising 6,000.00 217.66 4,067.63 1,932.37
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 0.00 210.00 190.00
4.4 Furniture and Equipment 1,000.00 0.00 369.01 630.01
Total $30,315.00 $2,065.23 $19,661.07 $10,653.93


Subcategory    Total

INCOME   
Grant Income                           $0.00
Other Income                          170.00
Not-for-Profit Membership        10.00
Basic Membership                   180.00
Expanded Membership               25.00 
Sponsoring Membership        2,500.00
Gold Membership                         0.00
TOTAL INCOME              $2,885.00

EXPENSES   

Employee Benefits
Salaries                                 1,398.45
FICA                                       135.35
Total Employee Benefits    $  1,533.80

Office Supplies 
Upgrade to Photoshop 5.5   $219.45 
Cookies for Annual Meeting     26.50
Total Office Supplies           $245.95

Professional Services
WayNet Seminar Consultants    0.00
Total Professional Services       $0.00

Communication and Transportation
Long Distance Phone Service                           9.42
Basic 1 line Phone Service                         58.40
Total Communication and Transportation    $  67.82

Postage & UPS
Stamps                           0.00
Postage Meter                0.00
Total Postage & UPS    $0.00

Travel
Total Travel    $0.00 

Printing and Advertising
Radio Advertising                135.00
Newspaper Advertising         0.00
City of Richmond (copies)     35.41
GTE Yellow Pages               47.25
Little Sheba's (1 year)             0.00
Richmond Roosters                 0.00
Other (Wayne County Map) 139.50
Total Printing and Advertising  $309.88

Insurance
Basic Insurance  $0.00
Total Insurance  $0.00

Rentals

Total Rentals  $0.00

Dues

Total Dues   $10.00

Furniture and Equipment

Total Furniture and Equipment    $0.00


TOTAL EXPENSES    $2,065.23
INCOME LESS EXPENSES for October 1999    $819.77


Home Directory Top 20 Sponsors

Questions or Comments?

Copyright Š 1997-2011 Waynet, Inc. All Rights Reserved.

Spanish: Traducir este Web site al espaņol.  Japanese: 日本語にこのウェブサイトを翻訳しなさい。  Russian: Перевести этот сайт на русском.  German: Diese Web site zum Deutschen übersetzen.