| ASNC Income/Expense | ||||||||||||
| 3/20/2004 through 12/17/2007 | ||||||||||||
| EXPENSES | ||||||||||||
| TOTAL INCOME | Community Projects | Meeting Expense | Office Supplies | Operations & Outreach | TOTAL EXPENSES | OVERALL TOTAL | ||||||
| 3/20/2004 - 12/31/2004 | 37,500 | 980 | 643 | 529 | 4,353 | 6,506 | 30994.36 | |||||
| 1/1/2005 - 12/31/2005 | 50,000 | 18,443 | 1,886 | 542 | 9,275 | 30,147 | 19853.16 | |||||
| 1/1/2006 - 12/31/2006 | 75,000 | 39,363 | 1,888 | 127 | 23,124 | 64,501 | 10498.8 | |||||
| 1/1/2007 - 12/17/2007 | 50,000 | 26,855 | 1,649 | 590 | 21,061 | 50,155 | -154.78 | |||||
| OVERALL TOTAL | 212,500 | 85,641 | 6,066 | 1,788 | 57,814 | 151,308 | 61191.54 | |||||
| TOTAL INCOME | Community Projects | Meeting Expense | Office Exp | Office Supplies | Operations & Outreach | TOTAL EXPENSES | ||||||
| Budget 2004-06 | 112,500 | 77,214 | 4,617 | 2,560 | 0 | 28,109 | 112,500 | |||||
| Budget 2006-07 | 50,000 | 19,988 | 3,452 | 1,860 | 6,300 | 18,400 | 50,000 | |||||
| Modifications 2/26/07 | -3,000 | -1,000 | 4,000 | 0 | ||||||||
| Budget 2007-08 | 50,000 | 24,650 | 2,200 | 2,200 | 3,000 | 17,950 | 50,000 | |||||
| Total Budget 04-07 | 212,500 | 121,852 | 7,269 | 6,620 | 8,300 | 68,459 | 212,500 | |||||
| Available in Budget | 36,211 | 1,203 | 4,832 | 8,300 | 10,645 | 61,192 | ||||||
| Other commitments | ||||||||||||
| Montecito Heights Beautification | 384 | Old Car Wall in Hermon | 1,500 | |||||||||
| Tree Planting for Luis Quirarte | 400 | Remaining Dog Training exp. | 1,065 | |||||||||
| MHAPPA Easement beautification | 802 | Dog adoption event | 600 | |||||||||
| Detailed Hermon Map | 650 | Relandscape Oneonta stairway | 1,000 | |||||||||
| NE Trees for Elyria Canyon | 5,000 | Translation equipment | 252 | |||||||||
| Cleland Park lighting | 600 | Heritage Square | 5,000 | |||||||||
| Weed abatement in Debs Park | 1,500 | Los Angeles International Charter HS | 1,600 | |||||||||
| Lummis Day | 4,000 | Marmion Way Beautification Project | 5,000 | |||||||||
| Graffiti removal towels | 527 | Total already committed | 29,880 | |||||||||
| Expected Remaining Comm. Proj. | 6,331 | |||||||||||