MINUTES
Stu E., Alternate Delegate & Literature Chair, read the Twelve Concepts.
ASSETS |
|
|
|
|
|
Current Assets |
|
|
Cash in Checking-M&I |
8,479.52 |
|
Prudent Reserve-M&I |
4,000.00 |
|
Cash-Count On Us |
569.56 |
|
Cash - Rainbow Can |
1,063.57 |
|
A/R-Conference Seed Money |
3,000.00 |
|
Equipment |
1,467.37 |
|
Equipment Depreciation |
<1,467.37> |
|
|
|
|
Total Current Assets |
|
17,112.65 |
|
|
|
|
|
|
|
|
|
Total Assets |
|
17,112.65 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND CAPITAL |
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Total Current Liabilities |
|
0.00 |
|
|
|
|
|
|
Total Liabilities |
|
0.00 |
|
|
|
Capital |
|
|
Retained Earnings |
8,629.07 |
|
Net Income |
8,483.58 |
|
|
|
|
Total Capital |
|
17,112.65 |
|
|
|
Total Liabilities & Capital |
|
17,112.65 |
|
|
|
Office/Committee |
2008 Actual YTD |
2008 Total Budget |
2008 Variance YTD |
% |
Overhead |
$1,486.52 |
$3,180.00 |
1,693.48 |
53.25% |
Delegate |
$2,649.82 |
$3,345.00 |
695.18 |
20.78% |
Alt. Delegate/Lit. |
$1,821.42 |
$1,996.67 |
175.25 |
8.78% |
Chair |
$173.49 |
$1,399.00 |
1,225.51 |
87.60% |
Secretary |
$1,207.53 |
$1,532.00 |
324.47 |
21.18% |
Treasurer |
$665.48 |
$1,316.00 |
650.52 |
49.43% |
CPC |
$541.00 |
$1,550.00 |
1,009.00 |
65.10% |
Corrections |
$986.45 |
$2,065.00 |
1,078.55 |
52.23% |
Grapevine |
$306.24 |
$1,467.00 |
1,160.76 |
79.12% |
Public Info. |
$364.99 |
$1,157.00 |
792.01 |
68.45% |
Treatment |
$238.19 |
$1,039.00 |
800.81 |
77.08% |
Spcl. Needs |
$343.38 |
$892.00 |
548.62 |
61.50% |
Archivist |
$2,596.54 |
$2,925.00 |
328.46 |
11.23% |
Alt. Chair |
$101.22 |
$390.00 |
288.78 |
74.05% |
Alt. Secretary |
$0.00 |
$321.00 |
321.00 |
100.00% |
Alt. Treasurer |
$0.00 |
$210.00 |
210.00 |
100.00% |
Archives Chair |
$0.00 |
$578.40 |
578.40 |
100.00% |
|
|
|
|
|
TOTAL |
$13,482.27 |
$25,363.07 |
11,880.80 |
46.84% |
|
|
|
|
|
COU Literature |
$0.00 |
|
|
|
Rainbow Literature |
$3,557.84 |
|
|
|
|
|
|
|
|
TOTAL |
$17,040.11 |
|
|
|
|
Current |
Current |
Year to
Date |
Year to
Date |
Revenues |
|
|
|
|
Group Contributions |
1,668.04 |
1,382.44 |
14,747.68 |
16,163.68 |
Conference Proceeds |
0.00 |
0.00 |
7,984.55 |
845.65 |
Other Income |
0.00 |
0.00 |
0.00 |
9.00 |
|
|
|
|
|
Total Revenues |
1,668.04 |
1,382.44 |
22,732.23 |
17,018.33 |
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
Conference Booth Fee |
0.00 |
0.00 |
450.00 |
450.00 |
GSO Fees |
0.00 |
0.00 |
1,200.00 |
1,200.00 |
Interpreters/Equipment |
0.00 |
75.00 |
0.00 |
147.99 |
Literature |
31.60 |
0.00 |
258.60 |
199.77 |
Lodging |
182.10 |
0.00 |
2,077.17 |
2,250.41 |
Meals |
116.00 |
23.00 |
676.25 |
637.84 |
Mileage |
331.80 |
83.94 |
3,427.94 |
3,383.89 |
Misc/Office Expense |
26.80 |
0.00 |
774.89 |
1,138.56 |
Postage |
38.50 |
0.00 |
862.94 |
859.41 |
Printing/Copies |
113.19 |
0.00 |
914.48 |
1,538.66 |
Registration Fees |
34.00 |
15.00 |
262.00 |
226.00 |
Rent |
0.00 |
0.00 |
1,147.50 |
1,563.50 |
Archives Rent |
0.00 |
0.00 |
1,200.00 |
1,200.00 |
Telephone |
0.00 |
0.00 |
0.00 |
0.88 |
Web Site |
0.00 |
0.00 |
0.00 |
75.00 |
Travel/Airfare |
230.50 |
0.00 |
230.50 |
597.30 |
|
|
|
|
|
Total Expenses |
1,104.49 |
196.94 |
13,482.27 |
15,469.21 |
|
|
|
|
|
Net Income |
563.55 |
1,185.50 |
9,249.96 |
1,549.12 |
|
|
|
|
|
|
|
|
|
|
REVENUE - Rainbow & COU |
|
|
|
|
Group Contributions - Rainbow |
228.51 |
56.04 |
3,017.14 |
2,233.57 |
Grp Contribution - Count On Us |
195.00 |
25.00 |
508.00 |
125.60 |
|
|
|
|
|
EXPENSES - Rainbow & COU |
|
|
|
|
Literature - Rainbow/COU |
918.97 |
0.00 |
3,557.84 |
2,328.97 |
“When anyone, anywhere reaches out, I want the hand of A.A. always to be there, and for that; I am responsible!”