Income | Total (Jan 1 – Dec 2, 2020) |
40110 Corporate Contributions | $102,400 |
40120 Individual Contributions | $97,701 |
40130 Foundations/Trusts | $346,979 |
Total 40100 Direct Public Support | $547,080 |
40300 Miscellaneous Revenue | $1,200 |
40400 Interest-Savings, Short-term CD | $2,704 |
Total 40000 Unrestricted Revenue | $550,984 |
43000 Temporarily Restricted Revenue | $173,000 |
43500 Restricted Grants – JP Morgan/Chase | $20,000 |
43800 Temporarily Restricted – Ford | |
43900 Temp. Restricted Foundation / Trusts Grants | $351,726 |
Total 43000 Temporarily Restricted Revenue | $544,726 |
Total Income | $1,095,709 |
Gross Profit | $1,095,709 |
Expenses | Total (Jan 1 – Dec 2, 2020) |
62150 Outside Contract Services | $239,795 |
60000 Office Expenses Combined | $135,570 |
63000 Office Rental | $106,249 |
66000 Salaries, Taxes, 401k | $823,123 |
66030 Employee Benefits – Health Insurance | $49,709 |
68000 Dues, Subscriptions and Memberships | $15,696 |
68100 Website Development & Maintenance | $12,848 |
68300 Travel and Meetings – Outside Area | $19,231 |
68310 Conference, Convention, Meeting | $10,848 |
68320 Travel and Meetings – Local | $4,986 |
68321 Meals for Fellows & Visitors | $16,659 |
68322 Travel Stipends | $26,155 |
69000 Gifts | $343 |
Total Expenses | $1,461,213 |
Net Operating Income | ($365,503) |
**Net Income | ($365,503) |
** Pledges are booked in the year they are given. In 2019 we received several multi-year grants that were booked in 2019. This explains the negative amount.
Additionally, we anticipate that our PPP loan of $160,000 will be forgiven in 2021.