Organization Name Federal Tax ID # (EIN, TIN) - Rackcdn.comhttps://d36ff89f97eddeaee95d-4a6d7498c2822f0d4f092500bd8afae4.ssl.cf1.rackcdn.co...
0 downloads
512 Views
129KB Size
Organization Name
Christian Homes for Children, Inc.
Federal Tax ID # (EIN, TIN)
59-2116522
Fiscal Year End Date
December 16, 2016
Program/Project Name
Supportive Housing & Supplemental Services
2013 Budget
2016 Budget
Total Organization Budget 2017
Total Personal Service Budget 2017
Income Sources In-Kind Income-Shelter/Feed/Clothe Personal Service Foundation and Corporate Grants United Way™ Contributions - Individual, Memorials, Etc. Walkathon - Fundraiser Golf Tournament - Fundraiser
0 $0 0 $3,625
400,000.00
$835.00 2852.45 $9,467.55 $13,862.00
1,000.00 2,035.00 19,500.00 11,000.00
400,000.00 53,230.00 1,000.00 2,035.00 19,500.00 11,000.00
$17,320.00
22,500.00
22,500.00
Cookout for Kids - Fundraiser Annual Participation Dinner - Fundraiser
$4,100 $6,275
$8,750.00 $7,700.00
37,500.00 8,000.00
37,500.00 8,000.00
Congregational Contribution - Monthly Budgeted Income from Churches
$5,000
$12,600.00
15,500.00
15,500.00
$0
$5,000.00
-
-
$2,000.00
-
-
Special Contribution Church
?
$0
Produce Overage Incoime $0 Special Project Income- Seaquarium, Zoo, Field Trips….. $0 Dividend Income 0 Interest Income 0 Additional Volusia $26,525 JustGive / Give Miami Day Contributions - Online 0 TOTAL INCOME 45525.11
$2,400.00 $0 9710.9 $6,500 7933 106930.9
1,000.00 6,580.00 29,300.00 3,500.00
1,000.00 6,580.00 29,300.00 3,500.00
557,415.00
610,645.00
Salaries and Wages For 2 Employees 0 Employee Benefits and Taxes For 2 Employees 0 Total Personnel Costs 0
44721 3590 48311
45,000.00 4,175.00 49,175.00
45,000.00 4,175.00 49,175.00
Bank/Investment Fees Depreciation Expense Equipment Rental and Maintenance Shelter - 'Feed a Family' - 'Clothe a Child' Produce Expense - Special Project-Fieldtrips..Exp. Meetings Fundraising Expense In-Kind Income-Shelter/Feed/Clothe Personal Service Insurance Expense Peset Control Postage Capital/Home Improvements Professional Fees Rent and Occupancy - Alarm - Utilities Repairs and Maintence Telephone & Intrnet Expense Office Expense Printing and Publications Miscellaneous Expenses Total Non-Personnel Costs 0
580 0 3180 50547.8 3200 12264.99 14965.55
30.00 3,000.00 36,950.00 900.00 30,010.00 400,000.00
9550 900 1220 3500 6500 2800 3256 1304.66 1825 5780 144 121518
12,700.00 700.00 400.00 7,000.00 2,800.00 2,500.00 1,050.00 2,600.00 7,600.00 $0 508,240.00
30.00 3,000.00 36,950.00 900.00 30,010.00 400,000.00 53,230.00 12,700.00 700.00 400.00 7,000.00 2,800.00 2,500.00 1,050.00 2,600.00 7,600.00 $0 561,470.00
169829
557,415.00
610,645.00
Expenses
TOTAL EXPENSES Excess of Revenue Over Expenses
0 45525.11 $
(62,898.10)
-
-