You are on page 1of 2

WORKSHEET – Thinking about Capital Structure

JAN FEB MAR APRIL MAY JUNE JULY AUG SEPT OCT NOV DEC

INCOME 23,633 24,776 25,899 127,032 128,165 129,298 182,931 184,064 185,197 186,330 187,463

Grants

Immigrant +7,500 7,500


Litigation Fund

TOTAL -79,284 79,284 79,284 79,284 79,284 79,284 79,284 79,284 79,284 79,284 79,284 79,284
EXPENSES1

DO THE MATH 71,784 -55,651 -54,518 -53,385 47,748 48,881 57,514 103,647 104,780 105,913 107,046 108,179

Fundraising
Membership 45,000 45,000
Drive

Day of the Kid 100.000


Church-driven 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000
fundraiser

Enterprise

Contracts
Florence Project 20,417 20,417 20,417 20,417 20,417 20,417 20,417 20,417 20,417 20,417 20,417 20,417

1 carry totals from the budget worksheet


ACLU 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000
Project Coracon 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000

Other

DO THE MATH 125,417 80,417 80,417 180,417 80,417 80,417 125,417 80,417 80,417 80,417 80,417 80,417

total 23,633 24,776 25,899 127,032 128,165 129,298 182,931 184,064 185,197 186,330 187,463 188,596

You might also like