Page 23 - 2022JanuaryBOG

LOUISIANA STATE BAR ASSOCIATION
2021-2022 Budget
Fiscal Year July 1, 2021 - June 30, 2022 Page 6

2020-2021 2021-2022
EXPENSES YEAR-END 2021-2022 PROPOSED
ACTUAL BUDGET AMENDMENTS
A B C D
MEMBERSHIP and FINANCE
128 Stationery & Printing 21,784.20 23,000.00 23,000.00
129 Postage 23,538.43 24,000.00 24,000.00
130 Professional Services 75,495.45 75,000.00 75,000.00
131 Telephone 994.88 1,200.00 1,200.00
132 Supplies (0.10) 800.00 800.00
133 Membership & Finance Director Travel & Training 1,455.86 4,000.00 4,000.00
134 Personnel 435,586.45 475,000.00 475,000.00
558,855.17 603,000.00 603,000.00

GENERAL OPERATIONS
135 Property Management 127,612.76 160,000.00 160,000.00
136 Property Insurance 29,714.61 38,500.00 38,500.00
137 Building Supplies 376.79 2,500.00 2,500.00
138 Building Maintenance 7,951.69 10,000.00 10,000.00
139 Furniture & Equipment 0.00 5,000.00 5,000.00
140 Equipment Rentals & Supplies 19,937.08 35,000.00 35,000.00
141 Equipment Maintenance 0.00 1,000.00 1,000.00
142 Postage 4,401.97 8,000.00 8,000.00
143 Office Supplies 5,845.78 6,000.00 6,000.00
144 Insurance-Other 38,126.14 43,700.00 60,700.00
145 Litigation 110.29 10,000.00 10,000.00
146 Staff Travel and Training 2,997.01 20,000.00 20,000.00
147 Staff Miscellaneous Expenses 4,366.35 5,000.00 5,000.00
148 Telephone 23,446.99 30,000.00 30,000.00
149 Personnel 213,154.52 225,600.00 225,600.00
478,041.98 600,300.00 617,300.00
150 TOTAL EXPENSES 6,167,523.86 7,097,165.00 7,094,305.00

151 Income less Expenses 1,311,676.48 (71,641.00) (26,511.00)
FINANCIAL SUPPORT
152 Judges and Lawyers' Assistance Program 200,000.00 200,000.00 200,000.00
153 LCLCE 63,000.00 63,000.00 63,000.00
263,000.00 263,000.00 263,000.00

154 CASH TO,(FROM) RESERVES 1,048,676.48 (334,641.00) (289,511.00)