Line Items
|
Total
Comm. Svc.
Budget
|
Total
Non-Comm.
Svc. Budget
|
Total
Project
Budget
|
REVENUE
|
|
|
|
Agency Fund Raising
|
|
|
|
Government Grants & Contracts
|
|
|
|
Non Government Grants & Contracts
|
|
|
|
Program Income
|
|
|
|
United Way
|
|
|
|
Miscellaneous
|
|
|
|
TOTAL REVENUE (A)
|
|
|
|
OPERATING EXPENSES
|
|
|
|
Salaries
|
|
|
|
Employee Taxes & Benefits
|
|
|
|
Professional Fees
|
|
|
|
Contracted Services
|
|
|
|
Supplies & Subscriptions
|
|
|
|
Communications
|
|
|
|
Occupancy/Rent
|
|
|
|
Local Transportation
|
|
|
|
Training
|
|
|
|
Client Services
|
|
|
|
Dues/Memberships
|
|
|
|
Equipment & Furnishings
|
|
|
|
Other (specify)
|
|
|
|
TOTAL OPERATING EXPENSES
|
|
|
|
PUBLIC IMPROVEMENT EXPENSES
|
|
|
|
Property Acquisition
|
|
|
|
Architectural/Engineering Costs
|
|
|
|
Construction Costs
|
|
|
|
Equipment (permanently installed)
|
|
|
|
Furnishings (permanently installed)
|
|
|
|
Other (specify)
|
|
|
|
TOTAL PUBLIC IMPROVEMENT EXPENSES
|
|
|
|
TOTAL EXPENDITURES (B)
|
|
|
|
REVENUES-EXPENDITURES (A-B)
|
|
|
|