June '08   June '07 YTD '08 YTD '07 $ Change Budget '08
Income from Sales
 
Book Net Sales
Books       5,370.35       7,253.65      37,391.05      43,401.17     (6,010.12)        85,000.00
Books Cost     (4,454.24)     (6,011.43)    (31,084.85)    (35,991.50)      4,906.65      (70,475.00)
                   
Total Book Net Sales          916.11       1,242.22        6,306.20        7,409.67     (1,103.47)        14,525.00
Pamphlet Net Sales
Pamphlets          771.00       1,060.65        5,961.15        5,624.35         336.80        11,750.00
Pamphlets Cost        (578.23)        (839.06)      (4,594.94)      (4,403.89)        (191.05)        (9,000.00)
                     
Total Pamphlet Net Sales          192.77          221.59        1,366.21        1,220.46         145.75          2,750.00
Schedule Net Sales
Schedules          625.01          641.94        5,124.16        4,571.83         552.33        15,784.00
Schedules Cost        (230.64)        (614.05)      (3,623.95)      (4,246.86)         622.91      (13,320.00)
                     
Total Schedule Net Sales          394.37            27.89        1,500.21           324.97      1,175.24          2,464.00
Tape & Misc. Net Sales
Tapes & Misc          478.39          552.41        3,736.72        4,101.09        (364.37)          8,200.00
Tapes & Misc Cost        (374.55)        (448.07)      (3,019.37)      (3,367.54)         348.17        (7,114.00)
                         
Total Tape & Misc. Net Sales          103.84          104.34           717.35           733.55          (16.20)          1,086.00
Token Net Sales
Tokens          184.00          249.00        1,493.75        1,294.50         199.25          2,050.00
Tokens Cost        (106.67)        (158.29)         (894.67)         (872.69)          (21.98)        (1,250.00)
                           
Total Token Net Sales            77.33            90.71           599.08           421.81         177.27             800.00
Inventory adjustment          116.34        (248.56)        1,538.17             72.45      1,465.72             900.00
                        
Total Sales Income       1,800.76       1,438.19      12,027.22      10,182.91      1,844.31        22,525.00
                         
June '08 June '07 YTD '08 YTD '07 $ Change Budget '08
Income/Expense from Standing Committees
Committee
After Hours Phones            23.99            23.99           143.94           139.94             4.00             400.00
Business Committee
PRAASA                  -                    -               40.00           627.35        (587.35)               60.00
Documentation                  -              50.00             40.00                   -                   -               200.00
Coordinating Council
7th Tradition Income          (50.51)          (71.80)         (379.07)         (409.44)           30.37           (675.00)
Coffee & Donuts                  -              30.00             98.24             83.81           14.43             300.00
Documentation                  -            171.00             80.00           294.91        (214.91)             250.00
Equipment                  -                    -               45.05                   -             45.05               60.00
PRAASA for CC Chair                  -                    -          1,052.63           635.36         417.27             775.00
Recording Secretary            30.00            30.00           180.00           180.00                 -               360.00
Rent CC                  -                    -             240.00           480.00        (240.00)             720.00
Unity Day                  -                    -             180.81             200.00          (19.19)             200.00
Total Coordinating Council          (20.51)          159.20        1,497.66        1,464.64           33.02          1,990.00
Coordinator Outreach                  -                    -                     -                     -                   -                      -  
Newsletter "Coordinator"
BAM          (12.00)          (24.00)         (375.00)         (426.00)           51.00           (800.00)
Flyers          (72.00)          (65.00)         (292.42)         (540.00)         247.58           (600.00)
Paper/ Labels          134.41          175.00           952.76           955.35            (2.59)          1,304.00
Postage Bulk            14.40          104.40           621.85           785.65        (163.80)          1,300.00
Printer          353.00          353.00        2,094.00          2,291.00        (197.00)          4,400.00
Total Newsletter "Coordinator"          417.81          543.40        3,001.19        3,066.00          (64.81)          5,604.00
Orientation Committee                  -                    -                 4.72             11.41            (6.69)             200.00
Outreach Committee
Bring a Visitor                  -                    -                     -                     -                   -               165.00
Documentation/Supplies                  -                    -                     -                     -                   -               100.00
               
Total Outreach Committee                  -                    -                     -                     -                   -               265.00
Program Committee
Founder's Day Picnic      
7th Tradtion Income                  -                    -                     -                     -                   -                      -  
Flyer/Signs                  -                    -                     -                     -                   -               100.00
Food/Supplies          518.61          370.25           518.61           396.04         122.57             400.00
               
Total Founder's Day Picnic          518.61          370.25           518.61           396.04         122.57             500.00
June '08 June '07 YTD '08 YTD '07 $ Change Budget '08
Anniversary Breakfast
Decorations                  -                    -                     -                     -                   -                 30.00
Food/Drinks                  -                    -                     -                     -                   -            3,300.00
Printing            20.73                  -               20.73                   -             20.73               70.00
Ticket Income        (165.00)                  -           (165.00)                   -          (165.00)        (3,400.00)
                         
Total Anniversary Breakfast        (144.27)                  -           (144.27)                   -          (144.27)                    -  
New Year's Eve
Decorations                  -                    -                     -                        -                   -               400.00
Food/Drinks                  -                    -                     -                     -                   -            3,420.00
Hall Rental                  -                    -                     -                     -                   -            1,000.00
Music                  -                    -                     -                     -                   -               900.00
Printing                  -                    -                     -                     -                   -               280.00
Prior Yr NYE Event                  -                    -                     -                     -                   -                      -  
Ticket Income                  -                    -             (36.00)                   -            (36.00)        (6,000.00)
                   
Total New Year's Eve                  -                    -             (36.00)                   -            (36.00)                    -  
                     
Total Program Committee          374.34          370.25           338.34           396.04          (57.70)             765.00
Public Info Committee
Copies/Postage                  -                    -                     -                     -                   -                 75.00
Del Mar Fair                  -                    -                     -                     -                   -                 75.00
Literature                  -            345.86           301.58           345.86          (44.28)             600.00
Speaker Workshop                  -                    -               61.00           293.01        (232.01)             150.00
PSA TV Videos                  -                    -                     -                     -                   -                 50.00
PSA Radio                  -                    -                     -                     -                   -                 50.00
PRAASA for Chair                  -                    -          1,086.97             580.54         506.43             775.00