FALL 2007June 10, 2006
Actual Income and Expenses compared to Budget for 2006-2007
Income and expenses are generally in line with the budgeted projections, with some specific differences.
Income
For the period of July 1, 2006 through June 1, 2007, our income is very close to our budgeted income. Our Fiduciary accounts are returning slightly more than budgeted income, and we expect to earn about $100 more than budgeted. We also received a $350 contribution.
Expenses
All expense budgets remain underspent compared to budget.
Lower Alloways Creek (donor-restricted fund)
In the Lower Alloways Creek account, the only expenses to date are for insurance and mowing. The in-surance bill of $1,686 exceeded the budgeted estimate of $1,000, as previously reported. For mowing, we have spent $4,375 compared to our budget of $2,700. Of this amount, $3,500 was for tree and debris removal. We have not yet seen any bills for repairs, tree service, or termite treatment.
Education Fund (designated fund)
As previously reported, we distributed $7,600 in scholarship grants. We project that the scholarship in-come from their Fiduciary account will be slightly higher than budgeted by about $455, which will be reinvested in the Education Fund account.
Monthly Meeting Contributions
Monthly meeting payments to SQM and PYM are on track, with several meetings paid through the end of the fiscal year on June 30. We hope "the check is in the mail" for the others.
PYM
CovenantSQM
ShareTotal
CommittedPaid
to DateGreenwich individual contributions $4,469 $4,669 $2,018 Mickleton $7,000 $6,000 $13,000 $9,450 Mullica Hill $8,450 $6,419 $14,869 $14,869 Salem $19,500 $15,500 $35,000 $34,400 Seaville $1,500 $5,500 $7,000 $5,250 Woodbury $3,952 $3,800 $7,752 $7,752 Woodstown $20,100 $13,500 $33,600 $33,600
TOTALS
$60,502
$55,538
$118,890
$107,339RETURN TO TABLE OF CONTENTS
Last modified: Sunday, August 12, 2007 at 11:22 PM