|
<br />LOVE CIVIC CENTER
<br />LAMAR COUNTY CHAMBER OF COMMERCE
<br />EXPENSE BUDGET
<br />2006-2007
<br />
<br />
<br />~a05> ... E.tioG.6..............2006<<>><~oai>>><
<br />1iltliill'i'~i'i!~II'gtr~€~ !i'iiiij'a'Mlli
<br />
<br />1 Staff Salaries
<br />2 FICA
<br />3 Unemployment Taxes
<br />4 Workers Compo Insurance
<br />5 Staff Insurance/Retirement
<br />6 Financial & Clerical Support
<br />7 Contract Labor
<br />
<br />84,681 62,000 65,288 62,289
<br />6,4 78 4,634 4,536 4,612
<br />349 163 133 233
<br />3,551 3,571 3,915 3,877
<br />16,866 16,000 15,855 17,856
<br />5,500 6,000 6,000 6,000
<br />2,000 0 2,000 6,000
<br />
<br />---- ---------------------------------------- ----------------------------------- ----------------- -----------------
<br />
<br />SALARIES/T AXES/BENEFITS
<br />
<br />$ 119,425 $92,368 $97,727 $100,867
<br />
<br />:::::~i{iiiiittt:::::i!i!ii{ittj{I{:iii:i:ii!ii!j!j:jii:j{I:!j::ti:i;ii::iit::!:i:::!ii!tt!ii:i:::::::j??iii::::tiiiI:j:t://:/:::/:::::::::?/:i??::jI:::i~~:?i:i::ii/jji:/i:i::/!:ii:i:iii!i:iiiii!:iji:?ijii/?:i!ij(jj:~:!j:j:?:!j!i!:!:ii:j:j?!i:~/?::!(j?/!::iffj!j!/:jj?:?:j!i:i::!ji:!(j!i!j/::ii}ii!?:i(ii:~~iii:
<br />
<br />.........................,..........."..................,......................."..........,......".............",',,,.,...........,,....,....,...,.....,.....................,,..,.,...,,,........,..........,............,...,...,,....,,
<br />8 Utilities 60,000 61,000 60,000 70,000
<br />9 Communications 4,900 5,100 4,900 5,500
<br />10 Office Supplies 1,200 500 1,200 1,000
<br />11 Housekeeping Supplies 5,000 5,000 5,000 5,500
<br />12 Building Maintenance/Sps. 10,000 8,000 8,000 10,000
<br />13 Building Insurance 6,510 7,156 6,510 7,156
<br />14 Grounds Maint./Supplies 4,000 4,000 4,000 4,000
<br />15 Damage Deposit Refunds 23,000 21,900 21,900 22,000
<br />16 Equipment 1,000 2,000 2,000 3,000
<br />---- ---------------------------------------- ----------------------------------- ----------------- -----------------
<br /> OFFICE/CENTER OPERATIONS $115,610 $114,656 $113,510 $128,156
<br />.'..,'.'..............'.'.'.','..,...','.....,..'........',..'.'.',.,.......,',...,.....',..'....,..,'............'....,.,.,,'...'....,','.',.,..','.','.'.......'..,....,',.,',','..,..,.,."',',...'.......,.......,,,..'.,','...',....'......'......'...',.',','.,',.',.,...',.,', ...........'..,'.'...'...,.'...,'.'.........'..,......',...'.'..,',...',....'..,','....,.',,'.'.......,'.'..........,.........,.,'......,.
<br />
<br />:!i!?:::iij:}:jt::!{/!jji~}t!:::jiiiiiiiiiiii?jjj:~i:ji::ijii:?:ii:i}::i:::::ii}j:ijij}jjiii/j}j/jjj}}i?ji?i}:iiiiii/jj/j}:?::::::~::i:iji:::jj::jj}}j~}:ii:iij:~i}ii}}:/iijijj:j:~?1i::?/j:}?ii::?ii~:?i::}}iiiii:i~:jjji:i!i:iii:jj:jj?/::ji:i/j}i/ii?!}i/:ji:/j}i:i:ijji~iij}:ii/i}}}::~i}!?ii~:
<br />
<br />.""" ,...... ........."....................,,,..,,.......,,..........,,.........,,,,,,,,,,...........,,....."'"..........",.."",.......""""".....""".."."....",,,..,,,.....,,."""''''''''''''''''''''''''''''',
<br />17 Membership Dues/Subs. 668 668 668 668
<br />18 Out of Town Travel 1,500 1,500 1,500 1,500
<br />19 Audit 800 850 825 850
<br />20 Operating Reserve 0 0 0 0
<br />21 Misc. Exp. 0 0 0 0
<br />22 Auto Exp. 3,600 2,800 3,000 2,400
<br />23 Long term improvements 12,397 8,000 18,970 19,059
<br /> special expenses 18,965 13,818 24,963 24,477
<br />'....'.,..,....,.....""'.',...,.......""...,,,.,.,..",.........,..."".,."......,.....,....",.,.",.,,............"".,."."...,."",.,.""".,..,.""',.".""",..".",.,.,...,."..,....,,'.',..,..,.....""".,...""'.."",,
<br />
<br />::i\UiiUi~::::::::~t::i:)j:~:j!:}:U:t::iji:i:i:i::i:iii::iij:ttji~::::::::::j::}::}t:~:::~::)}:i:UU/U::i:::::::~:iijii::jiiij:~ii:i:):UUj:::::~:::ii/:::}:U:iUi):U:~:iij:tiUi!i:i}:::~i!:?i::j::?j::::~~:i:~ii:i;;;i:iiii?::U:iiii:::i::::)iji?:j~:1i?i::i??i::ji:::?i})iUii::ij:j:~~:::?~~::::::?iiii~~}iiJ?i:?::::i::i:iji::ii
<br />" ....,.....,....'...., ','.'.",' ,. ,. '.......,'........ '.',' ... ,.."......'........ ..... '........'".....,'.',.,... ....,'., .." '..,.. .. .." ..,. .,..."., ".'..,..',..... ....",'".. ....,.,','...., ...,.
<br />
<br />........:......TQTA1YB.UnGETED..EXPENSES....::.. .............$25.4:000.:.. .:...:$220..S42::.. ..::....:.t:236..200.. :..::....:...$. .25:3:.500.<
<br />.....................::.........:....::.......:.......:.....:..:<.....:..::.:........::.>:......:....:.:.:::...........:.:...\:...::.:::...:.I.:..:.:\:,.:??.......:.......r,......:.)....}}/~;::L.:....:r..>..............//....:../....:.:..:.l........:..:....:.
<br />· .... ... · · .. .. · .. · · :. .#;*~;::;#=.### ##;:;;;:;i;;:#;:);;;:#;:#.;:;;##)$$$$#####:
<br />
|