| Income and Expense | ||||||||||||||||||||
| Sermons 4 Kids, Inc. | ||||||||||||||||||||
| Fiscal Year Begins: | Jan-08 | |||||||||||||||||||
| Jan-08 | Feb-08 | Mar-08 | Apr-08 | May-08 | Jun-08 | Jul-08 | Aug-08 | Sep-08 | Oct-08 | Nov-08 | Dec-08 | Total YTD | ||||||||
| Beginning Balances | ||||||||||||||||||||
| Checking Account | 21341.42 | 23453.32 | 24748.72 | 26009.61 | 27202.30 | 28314.68 | 29162.19 | 27452.84 | 28325.75 | 30157.85 | 28398.29 | 30312.29 | ||||||||
| Petty Cash | 1.20 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 4.44 | 4.44 | 1.45 | 1.45 | ||||||||
| PayPal Account | 1756.82 | 1081.74 | 1317.47 | 1704.87 | 1216.37 | 1398.00 | 1536.72 | 1742.29 | 2021.62 | 1128.13 | 1259.21 | 1315.50 | ||||||||
| From Paypal to Checking | 1,000.00 | 700.00 | 1,000.00 | |||||||||||||||||
| Income | ||||||||||||||||||||
| Cash Receipts | 1,512.92 | 1,741.81 | 2,131.76 | 1,036.77 | 2,748.09 | 1,360.00 | 1,804.50 | 1,692.49 | 2,386.42 | 1,186.12 | 2,467.28 | 1,069.33 | 21137.49 | |||||||
| PayPal | 474.05 | 350.00 | 482.00 | 355.00 | 295.00 | 250.00 | 325.00 | 395.00 | 215.00 | 245.00 | 210.00 | 855.00 | 4451.05 | |||||||
| Other Income | 0.00 | 0.00 | ||||||||||||||||||
| TOTAL RECEIPTS | 1,986.97 | 2,091.81 | 2,613.76 | 1,391.77 | 3,043.09 | 1,610.00 | 2,129.50 | 2,087.49 | 2,601.42 | 1,431.12 | 2,677.28 | 1,924.33 | 25588.54 | |||||||
| Total Funds On Hand | 25086.41 | 26632.27 | 28685.35 | 29111.65 | 31467.16 | 31328.08 | 32833.81 | 31288.02 | 32953.23 | 32721.54 | 32336.23 | 33553.57 | 0.00 | |||||||
| Expenses | ||||||||||||||||||||
| PayPal Charges | 19.13 | 14.27 | 19.60 | 13.50 | 11.87 | 11.28 | 14.43 | 15.67 | 8.49 | 8.92 | 9.71 | 31.47 | 178.34 | |||||||
| Charitable Donations | 50.00 | 100.00 | 50.00 | 50.00 | 250.00 | 50.00 | 50.00 | 100.00 | 50.00 | 100.00 | 850.00 | |||||||||
| Computer/Repairs | 75.00 | 75.00 | 225.00 | 375.00 | ||||||||||||||||
| Computer/Software | 14.95 | 54.90 | 79.38 | 151.94 | 301.17 | |||||||||||||||
| Computer/Equipment | 1069.98 | -30.00 | 2832.00 | 41.99 | 14.99 | 3928.96 | ||||||||||||||
| Computer/Services | 19.95 | 19.95 | 19.95 | 19.95 | 19.95 | 19.95 | 19.95 | 19.95 | 19.95 | 19.95 | 69.90 | 269.40 | ||||||||
| Computer/Supplies | 73.84 | |||||||||||||||||||
| Web Page Costs | 19.00 | 249.00 | 299.40 | 99.00 | 19.00 | 685.40 | ||||||||||||||
| Mailing List Fees | 130.00 | 100.00 | 75.00 | 130.00 | 100.00 | 100.00 | 105.00 | 100.00 | 100.00 | 105.00 | 125.00 | 100.00 | 1270.00 | |||||||
| Outside services | 0.00 | |||||||||||||||||||
| Office Supplies | 28.95 | 105.87 | 131.49 | 60.97 | 129.92 | 35.98 | 150.88 | 74.96 | 122.88 | 44.97 | 14.18 | 901.05 | ||||||||
| Office Equipment | -10.00 | 128.29 | -26.41 | 91.88 | ||||||||||||||||
| Books & Music | 11.98 | 19.47 | 31.45 | |||||||||||||||||
| Postage | 137.65 | 142.03 | 193.10 | 223.78 | 119.67 | 251.62 | 143.55 | 224.70 | 158.14 | 202.03 | 166.07 | 108.44 | 2070.78 | |||||||
| Accounting & Legal | 0.00 | |||||||||||||||||||
| Bank Fees | 3.00 | 17.00 | 20.00 | |||||||||||||||||
| Returned Checks | 0.00 | |||||||||||||||||||
| Internet Service | 106.00 | 70.00 | 60.00 | 60.00 | 296.00 | |||||||||||||||
| Utilities | 0.00 | |||||||||||||||||||
| Board Expenses | 36.86 | 45.98 | 45.18 | 41.07 | 169.09 | |||||||||||||||
| Insurance | 0.00 | |||||||||||||||||||
| Personnel Salaries | 0.00 | |||||||||||||||||||
| Contract Labor | 750.00 | 2125.00 | 2875.00 | |||||||||||||||||
| Subscriptions/Dues | 46.00 | 46.00 | 187.35 | 46.00 | 46.00 | 46.00 | 46.00 | 46.00 | 56.00 | 81.50 | 56.00 | 56.00 | 758.85 | |||||||
| Mission Trip Expense | 0.00 | |||||||||||||||||||
| Printing Costs | 18.71 | -0.94 | 12.04 | 29.81 | ||||||||||||||||
| Automobile Expense | 34.75 | 33.50 | 37.25 | 42.50 | 38.75 | 40.00 | 42.50 | 44.50 | 46.75 | 46.25 | 32.50 | 22.00 | 461.25 | |||||||
| Miscellaneous | 1.50 | 5.00 | 6.50 | |||||||||||||||||
| Education Expense | 0.00 | |||||||||||||||||||
| Travel Expense | 0.00 | |||||||||||||||||||
| TOTAL EXPENSES | 545.95 | 560.68 | 965.74 | 687.58 | 1749.08 | 623.77 | 3633.28 | 936.21 | 1662.81 | 3062.59 | 706.99 | 509.09 | 15643.77 | |||||||
| Ending Totals | 24,540.46 | 26,071.59 | 27,719.61 | 28,424.07 | 29,718.08 | 30,704.31 | 29,200.53 | 30,351.81 | 31,290.42 | 29,658.95 | 31,629.24 | 33,044.48 | ||||||||