Académique Documents
Professionnel Documents
Culture Documents
Annual Monthly
INCOME
Resident Fees ($88/week) 45,465 3,789
Less: Nonpayment (15%) -6,820 -568
VocRehab Reimburse 34,122 2,844
DOC/Other State Payment 245,000 20,417
Fundraising 15,000 1,250
Sale of Products/Services 17,500 1,458
EXPENSES
Resident Employees 68,245 5,687
Staff Salary 153,022 12,752
Benefits (25%) 38,256 3,188
FICA 10,176 848
Training and Development 500 42
Accounting/Legal 1,000 83
Liability Insurance 3,500 292
Resident Events 1,000 83
Office Expense 2,000 167
277,698 23,142
Utilities
Electricity 2,500 208
Fuel 5,500 458
Fire Alarm / Emergency 1,000 83
Phone/Internet 840 70
TV (satellite) 480 40
Cleaning 500 42
Trash Disposal 750 63
Snow Plowing 750 63
Lawn and Grounds 250 21
Repairs 1,000 83
Food 5,000 417
Mileage 3,000 250
Real Estate Taxes 8,000 667
Property Insurance 2,000 167
newsflash) interested residents to sign up if they were interested in attending. We had long discussions
about resident concerns and heard clearly that the local preference is for a women’s facility. In June,
we will be attending another public meeting sponsored by the Planning Commission, and we will be
having further planning/informational meetings and dinners at Blue Spruce. Several of the
community members contributed cooked dishes for the last dinner, and we hope that we will be able
to build on this foundation so that when we open for residents there will be a core of volunteer cooks,
willing to come in and share the evening meal with the residents. We have indicated a willingness to
speak with individuals or groups with ideas about the project, transitional housing, substance abuse
recovery, services for families, etc. and have invited interested people or groups to contact us if they
have questions or ideas.
We have also made a concerted effort to notify area legislators of what we are doing and have
had many productive discussions with senators and representatives about Blue Spruce. We expect to
host an open house, discussion and dinner for legislators at Blue Spruce in the next few weeks.