TOTAL
Jul 05 Aug 05 Sep 05 Oct 05 Nov 05 Dec 05 Jan 06 Feb 06 Mar 06 Apr 06 May 06 Jun 06 Jul '05 - Jun 06
Ordinary Income/Expense
Expense
50 · Ministry Services
50-5000 · Gross Pay 6,490 6,490 9,736 6,490 6,490 6,490 6,490 6,490 9,736 6,490 6,490 6,490 84,372
50-5005 · Employer Taxes 497 497 745 497 497 497 497 497 745 497 497 497 6,460
50-5006 · Worker's Comp 0 0 241 0 0 241 0 0 241 0 0 241 964
50-5010 · Employer Medical 500 500 500 500 500 500 500 500 500 500 500 500 6,000
50-5110 · Mileage 0 10 0 0 0 0 0 10 0 0 0 0 20
50-5011 · Continuing Ed 0 250 0 0 0 0 0 0 250 0 0 0 500
50-5114 · Subs/Outside Svc
Substitutes 0 0 100 0 0 100 0 0 50 0 0 0 250
Payroll Processing 250 250 250 250 250 250 250 250 250 250 250 250 3,000
Outside Printing 0 0 200 0 200 0 200 0 0 200 0 100 900
50-5114 · Subs/Outside Svc - Other 0 0 0 0 0 0 0 0 0 0 0 0 0
Total 50-5114 · Subs/Outside Svc 250 250 550 250 450 350 450 250 300 450 250 350 4,150
50-5117 · Misc Supplies
Assembly Permit 0 0 0 0 0 0 0 0 0 0 85 0 85
Other Misc. Supplies 35 30 35 35 30 35 35 30 35 35 30 35 400
Volunteer Resources 0 0 0 0 0 0 0 0 0 0 0 0 0
50-5117 · Misc Supplies - Other 0 15 15 15 15 15 15 15 15 15 15 0 150
Total 50-5117 · Misc Supplies 35 45 50 50 45 50 50 45 50 50 130 35 635
50-5118 · Office Supplies
Newsletter/Beat 0 0 0 0 0 0 0 0 0 0 0 0 0
Office Supplies 150 350 350 350 350 350 350 350 350 350 350 350 4,000
Paper 80 80 80 80 90 90 80 80 80 90 90 80 1,000
Sunday AM Bulletins 75 75 85 85 85 85 85 85 85 85 85 85 1,000
Total 50-5118 · Office Supplies 305 505 515 515 525 525 515 515 515 525 525 515 6,000
50-5119 · Accounting Supplies 50 50 50 50 50 50 25 50 50 50 25 50 550
50-5120 · Computer Supplies
Computer Hardware/Software 250 250 250 250 250 250 250 250 250 250 250 250 3,000
Internet Connection 65 65 65 65 65 65 65 65 65 65 65 65 780
Web site hosting 120     120     120     120     480
Total 50-5120 · Computer Supplies 435 315 315 435 315 315 435 315 315 435 315 315 4,260
50-5126 · Postage - Admin
Bulk/Beat 125 125 125 125 125 125 125 125 125 125 125 125 1,500
Postage 250 250 250 250 250 250 250 250 250 250 250 250 3,000
Total 50-5126 · Postage - Admin 375 375 375 375 375 375 375 375 375 375 375 375 4,500
50-5132 · Subscription 0 0 45 0 0 0 25 0 0 80 0 0 150
50-5136 · Special Events
Safe Community Checks/Training 1,000 1,600 0 0 0 0 450 0 0 0 450 0 3,500
Clean up Day 100 0 0 100 0 0 100 0 0 100 0 0 400
Congregational Meetings 0 0 0 0 0 0 850 0 0 0 0 0 850
Staff/Council Retreat 0 0 0 500 0 0 0 500 0 0 0 500 1,500
Symmetry Leadership Training 0 0 0 0 0 0 0 0 0 0 0 0 0
Volunteer Appreciation 100 0 0 0 0 200 0 0 100 0 0 100 500
Total 50-5136 · Special Events 1,200 1,600 0 600 0 200 1,400 500 100 100 450 600 6,750
Total 50 · Ministry Services 10,137 10,887 13,122 9,762 9,247 9,593 10,762 9,547 13,177 9,552 9,557 9,968 125,311
Total Expense 10,137 10,887 13,122 9,762 9,247 9,593 10,762 9,547 13,177 9,552 9,557 9,968 125,311
Net Ordinary Income -10,137 -10,887 -13,122 -9,762 -9,247 -9,593 -10,762 -9,547 -13,177 -9,552 -9,557 -9,968 -125,311
Net Income -10,137 -10,887 -13,122 -9,762 -9,247 -9,593 -10,762 -9,547 -13,177 -9,552 -9,557 -9,968 -125,311