“Budget vs. Actuals 2010-2011 B CCWRO Budget vs. Actuals: 2010-2011 Budget – FY11 P&L Classes July 2010 – June 2011 Total Actual Budget $ Over Budget % of Budget Income 4010 State Bar Revenue 332,906.00 0.00 332,906.00 4015 State Bar Revenue-IOLTA -92266.00 80,953.00 -173,219.00 -113.97% 4016 State Bar Revenue-EAF -118640.00 122,727.00 -241,367.00 -96.67% 4101 Interest Revenue 7.02 7.02 4200 Attorney Fees Income 53,010.04 20,000.00 33,010.04 265.05% Total Income $175,017.06 $223,680.00 -$48,662.94 78.24% Expenses 5010 Salaries – Lawyer 46,027.09 49,010.00 -2,982.91 93.91% 5012 Salaries – Paralegal 45,500.04 51,090.00 -5,589.96 89.06% 5013 Salaries 14,725.02 24,650.00 -9,924.98 59.74% 5301 Payroll Taxes 9,001.28 7,315.00 1,686.28 123.05% 5500 Contract Services 7,973.75 3,225.00 4,748.75 247.25% 5501 Consulting Exp 2,775.00 4,500.00 -1,725.00 61.67% Total 5500 Contract Services $10,748.75 $7,725.00 $3,023.75 139.14% 5601 Seminars & Training 1,321.08 1,321.08 5720 Travel 6,047.69 5,250.00 797.69 115.19% 5810 Rent 17,200.00 17,480.00 -280.00 98.40% 5820 Utilities 2,023.73 2,520.00 -496.27 80.31% 5840 Insurance-General 1,966.92 1,587.00 379.92 123.94% 5860 Insurance-Malpractice 2,456.37 2,103.00 353.37 116.80% 5870 Insurance – Workers’ comp 1,270.54 2,476.00 -1,205.46 51.31% 5890 Employee benefits 34,095.67 20,187.00 13,908.67 168.90% 6010 Office expense 2,843.78 306.00 2,537.78 929.34% 6015 Office supply 2,854.91 1,343.00 1,511.91 212.58% 6020 Bank Service Charges 125.46 17.00 108.46 738.00% 6030 Postage 326.13 34.00 292.13 959.21% 6050 Legal & Accounting 6,461.57 2,500.00 3,961.57 258.46% 6060 Security Exp 266.76 266.76 6101 Telephone 5,986.56 1,816.00 4,170.56 329.66% 6200 Litigation 1,427.00 -1,427.00 0.00% 6301 Equipment Rental 2,502.57 1,980.00 522.57 126.39% 6350 Repairs & Maintenance 3,021.22 1,664.00 1,357.22 181.56% 6401 Law library Exp 2,269.71 1,200.00 1,069.71 189.14% 6500 Depreciation 1,755.00 1,755.00 6850 Dues & Subscriptions 1,256.58 1,256.58 6860 Meals & Entertainment 255.00 255.00 6902 Interest Exp 200.68 200.68 6903 Tax, License & Fees 84.12 84.12 Total Expenses $222,594.23 $203,680.00 $18,914.23 109.29% Net Operating Income -$47,577.17 $20,000.00 -$67,577.17 -237.89% Other Expenses Credit Card 0.00 0.00 REFUND 0.00 0.00 Total Other Expenses $0.00 $0.00 $0.00 Net Other Income $0.00 $0.00 $0.00 Net Income -$47,577.17 $20,000.00 -$67,577.17 -237.89% Thursday, Aug 18, 2011 09:43:20 AM PDT GMT-7 – Accrual Basis ”