Padraigs Place
09/12/13
Accrual Basis
Operating
Income
41000 Program Revenue
41100 Ski Lesson Fees
41310 Gear Sales
0.00
0.00
181.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
Expense
51000 Salary and Related Expenses
51100 Salaries
51200 Payroll Taxes
51350 Workers Compensation Insurance
27,407.04
0.00
0.00
0.00
36,024.46
0.00
181.38
36,024.46
0.00
22,500.00
2,107.25
406.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
181.38
0.00
0.00
0.00
0.00
0.00
0.00
25,013.25
8,547.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
70.00
5,880.00
6,263.04
13,975.00
1,289.00
0.00
Website
(Programs)
0.00
0.00
6,797.42
1,750.00
181.38
0.00
70.00
0.00
0.00
162.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
162.00
333.98
0.00
0.00
1,060.84
292.01
0.00
50.00
99.67
0.00
0.00
0.00
0.00
0.00
0.00
249.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.36
300.00
838.68
3,996.18
161.94
2,034.09
521.91
0.00
0.00
30.19
219.14
93.05
55.00
77.23
0.00
69.61
0.00
0.00
543.79
0.00
1,836.50
0.00
6,714.12
301.36
0.00
0.00
0.00
0.00
0.00
Page 1
6:37 PM
Padraigs Place
09/12/13
Accrual Basis
Operating
57000 Other Expenses
57120 Miscellaneous Expense
Total 57000 Other Expenses
Total Expense
Net Income
0.00
1.00
Website
(Programs)
0.00
0.00
1.00
0.00
27,011.75
7,553.80
550.69
-26,830.37
28,470.66
-550.69
Page 2
6:37 PM
Padraigs Place
09/12/13
Accrual Basis
Income
41000 Program Revenue
41100 Ski Lesson Fees
41310 Gear Sales
Total 41000 Program Revenue
43000 Charitable Support
43100 Individual Donations
43410 Corporate Donation
1,576.00
700.00
0.00
0.00
Gross Profit
Expense
51000 Salary and Related Expenses
51100 Salaries
51200 Payroll Taxes
51350 Workers Compensation Insurance
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,276.00
0.00
2,878.84
0.00
2,878.84
0.00
0.00
0.00
0.00
0.00
0.00
2,878.84
0.00
0.00
0.00
0.00
0.00
5,154.84
0.00
5,154.84
5,154.84
0.00
5,154.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,878.84
0.00
0.00
0.00
Total Programs
1,576.00
700.00
0.00
0.00
0.00
0.00
2,276.00
Programs - Other
(Programs)
1,425.00
4,122.29
668.66
3,128.80
0.00
0.00
0.00
0.00
0.00
9,344.75
159.00
0.00
98.59
214.80
634.72
0.00
0.00
0.00
634.72
9,344.75
287.78
433.94
313.39
57.00
0.00
0.00
0.00
153.47
0.00
0.00
4.58
0.00
351.97
0.00
1,425.00
4,122.29
668.66
3,128.80
0.00
159.00
49.06
0.00
0.00
0.00
0.00
0.00
2.91
0.00
300.00
0.00
0.00
0.00
721.72
106.06
0.00
0.00
0.00
153.47
0.00
2.91
5.94
600.00
215.05
0.00
0.00
0.00
0.00
868.38
634.72
0.00
0.00
0.00
0.00
634.72
Page 3
6:37 PM
Padraigs Place
09/12/13
Accrual Basis
0.00
Programs - Other
(Programs)
0.00
Total Programs
0.00
0.00
0.00
0.00
10,490.44
528.44
11,569.57
-5,335.60
-528.44
-6,414.73
Page 4
6:37 PM
Padraigs Place
09/12/13
Accrual Basis
Management
Income
41000 Program Revenue
41100 Ski Lesson Fees
41310 Gear Sales
0.00
0.00
28.63
0.00
0.00
0.00
0.00
0.00
13.95
43.95
86.53
41,447.21
86.53
41,447.21
22,500.00
2,107.25
406.00
25,013.25
1,425.00
4,122.29
668.66
3,128.80
0.00
0.00
0.00
9,344.75
287.78
595.94
0.00
0.00
0.00
0.00
0.00
0.00
730.00
0.00
0.00
0.00
883.72
533.09
55.00
77.23
1,060.84
515.09
730.00
52.91
649.40
600.00
730.00
57.90
0.00
0.00
0.00
0.00
57.90
0.00
30,285.88
13.95
43.95
0.00
0.00
0.00
8,757.43
8,758.84
6,263.04
13,975.00
1,289.00
0.00
2,346.00
7,007.43
1,750.00
28.63
1,576.00
770.00
0.00
TOTAL
0.00
0.00
0.00
0.00
4,273.56
4,630.90
161.94
2,034.09
521.91
0.00
7,348.84
Page 5
6:37 PM
Padraigs Place
09/12/13
Accrual Basis
Management
57000 Other Expenses
57120 Miscellaneous Expense
Total 57000 Other Expenses
Total Expense
Net Income
0.00
TOTAL
1.00
0.00
1.00
730.00
46,865.12
-643.47
-5,417.91
Page 6