Cash Flow Report - 1995
1/ 1/95 Through 12/31/95
QDATA-Bank, Cash, CC Accounts Page 1
11/20'03
1/ 1/95-
Category Description 12/31/95
--------------------------------------- ------------------------
INFLOWS
INCOME:
Certificate of Deposit 429.56
Dues Deductions 106,446.89
Fund Raisers 2,710.00
Income from Refunds 192.00
Interest on Savings 28.12
Miscellaneous Income 8.48
INCOME - Other 146.52
------------
TOTAL INCOME 109,961.57
------------
TOTAL INFLOWS 109,961.57
OUTFLOWS
ADMINISTRATION COSTS:
Election Expenses 179.06
Executive Board Expenses 106.63
Expenses for Audits 1,200.00
Holiday Party Expenses 1,765.40
Mailing Expenses 879.75
Member Meeting Expenses 232.74
Office Expenses 1,169.49
Refund of Dues 22.50
------------
TOTAL ADMINISTRATION COSTS 5,555.57
CHARITABLE DONATIONS:
Flowers to Members 387.50
Gifts - Bible 2,168.80
------------
TOTAL CHARITABLE DONATIONS 2,556.30
DENTAL PLAN EXPENSES:
Dental Contractor Fees 4,300.00
Dental Premiums 20,275.25
------------
TOTAL DENTAL PLAN EXPENSES 24,575.25
EDUCATIONAL PUBLICITY 1,890.14
PROFESSIONAL SERVICES:
Arbitration Fees 1,237.50
Minahan & Shapiro Fee 6,566.09
PROFESSIONAL SERVICES - Other 1,200.00
------------
TOTAL PROFESSIONAL SERVICES 9,003.59
STIPENDS:
Executive Vice 0.00
President 2,740.00
Secretary 490.00
Treasurer 400.00
Trustee#1 49.00
Trustee#3 441.00
Cash Flow Report - 1995
1/ 1/95 Through 12/31/95
QDATA-Bank, Cash, CC Accounts Page 2
11/20'03
1/ 1/95-
Category Description 12/31/95
--------------------------------------- ------------------------
Unit A Vice Pres 196.00
Unit B Vice Pres 1,421.00
STIPENDS - Other 441.00
------------
TOTAL STIPENDS 6,178.00
Taxes:
AFGE Per Capita Tax 43,111.40
Taxes - Other 121.16
------------
Total Taxes 43,232.56
TRAINING EXPENSES 16,311.68
Transfers to other accoun:
transfer from sav. acct. -4,582.00
Transfer to Checking 300.00
Trasnfer to Petty Cash 100.00
------------
Total Transfers to other accoun -4,182.00
Outflows - Other 98.24
------------
TOTAL OUTFLOWS 105,219.33
------------
OVERALL TOTAL 4,742.24
============