Anda di halaman 1dari 6

6:37 PM

Padraigs Place

09/12/13

Statement of Financial Income and Expense

Accrual Basis

January through August 2013

Operating
Income
41000 Program Revenue
41100 Ski Lesson Fees
41310 Gear Sales

0.00
0.00

Total 43000 Charitable Support


44000 Event Income
44100 Event Participation Fees
44200 Event Sponsorship Donations
44300 Silent Auction Proceeds
44400 Raffle Income

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

Total 56000 Event Expense

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

Total 52000 Adaptive Ski Program

56000 Event Expense


56100 Catering
56150 Entertainment
56170 Supplies and Goods Sold
56185 Space and Equipment Rental

0.00
0.00
0.00
0.00

181.38

0.00
0.00
0.00
0.00

Total 55000 Support Expenses

0.00

0.00

25,013.25

55000 Support Expenses


55100 Office Supplies and Equipment
55110 Postage and Delivery
55115 Printing and Reproduction
55120 Telephone and Internet
55125 Marketing and Advertising
55135 Accounting Fees
55140 Licenses, Dues, and Subscrip.
55145 Bank Fees and Finance Charges
55165 Liability Insurance

8,547.42

0.00

52000 Adaptive Ski Program


52100 Training
52150 Equipment
52170 Supplies
52190 Participant Support Expense

Total 53000 Website Program

0.00
0.00

0.00
0.00

Total 51000 Salary and Related Expenses

53000 Website Program


53100 Development
53150 Hosting

0.00

0.00

Total 46000 Other Income


Total Income

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

Total 44000 Event Income


46000 Other Income
46100 Interest Income
46200 Other Income

0.00
70.00
0.00

Total 41000 Program Revenue


43000 Charitable Support
43100 Individual Donations
43410 Corporate Donation

Ski Race Benefit

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

Statement of Financial Income and Expense

Accrual Basis

January through August 2013

Operating
57000 Other Expenses
57120 Miscellaneous Expense
Total 57000 Other Expenses
Total Expense
Net Income

Ski Race Benefit

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

Statement of Financial Income and Expense

Accrual Basis

January through August 2013


Adaptive Ski
(Programs)

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

Total 44000 Event Income


46000 Other Income
46100 Interest Income
46200 Other Income

0.00
0.00

Gross Profit
Expense
51000 Salary and Related Expenses
51100 Salaries
51200 Payroll Taxes
51350 Workers Compensation Insurance

Total 52000 Adaptive Ski Program


53000 Website Program
53100 Development
53150 Hosting
Total 53000 Website Program
55000 Support Expenses
55100 Office Supplies and Equipment
55110 Postage and Delivery
55115 Printing and Reproduction
55120 Telephone and Internet
55125 Marketing and Advertising
55135 Accounting Fees
55140 Licenses, Dues, and Subscrip.
55145 Bank Fees and Finance Charges
55165 Liability Insurance
Total 55000 Support Expenses
56000 Event Expense
56100 Catering
56150 Entertainment
56170 Supplies and Goods Sold
56185 Space and Equipment Rental
Total 56000 Event Expense

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

Total 51000 Salary and Related Expenses


52000 Adaptive Ski Program
52100 Training
52150 Equipment
52170 Supplies
52190 Participant Support Expense

0.00
0.00

2,878.84
0.00
0.00
0.00

Total Programs

1,576.00
700.00
0.00

0.00

Total 46000 Other Income


Total Income

0.00
0.00

2,276.00

Total 43000 Charitable Support


44000 Event Income
44100 Event Participation Fees
44200 Event Sponsorship Donations
44300 Silent Auction Proceeds
44400 Raffle Income

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

Statement of Financial Income and Expense

Accrual Basis

January through August 2013


Adaptive Ski
(Programs)

57000 Other Expenses


57120 Miscellaneous Expense
Total 57000 Other Expenses
Total Expense
Net Income

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

Statement of Financial Income and Expense

Accrual Basis

January through August 2013

Management
Income
41000 Program Revenue
41100 Ski Lesson Fees
41310 Gear Sales

0.00
0.00

43000 Charitable Support


43100 Individual Donations
43410 Corporate Donation

28.63
0.00

0.00
0.00
0.00
0.00

46000 Other Income


46100 Interest Income
46200 Other Income

13.95
43.95

Total 46000 Other Income


Total Income
Gross Profit
Expense
51000 Salary and Related Expenses
51100 Salaries
51200 Payroll Taxes
51350 Workers Compensation Insurance

52000 Adaptive Ski Program


52100 Training
52150 Equipment
52170 Supplies
52190 Participant Support Expense

53000 Website Program


53100 Development
53150 Hosting

Total 56000 Event Expense

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

Total 55000 Support Expenses


56000 Event Expense
56100 Catering
56150 Entertainment
56170 Supplies and Goods Sold
56185 Space and Equipment Rental

57.90

0.00
0.00
0.00
0.00

Total 53000 Website Program


55000 Support Expenses
55100 Office Supplies and Equipment
55110 Postage and Delivery
55115 Printing and Reproduction
55120 Telephone and Internet
55125 Marketing and Advertising
55135 Accounting Fees
55140 Licenses, Dues, and Subscrip.
55145 Bank Fees and Finance Charges
55165 Liability Insurance

57.90

0.00

Total 52000 Adaptive Ski Program

30,285.88
13.95
43.95

0.00
0.00
0.00

Total 51000 Salary and Related Expenses

8,757.43
8,758.84
6,263.04
13,975.00
1,289.00

0.00

Total 44000 Event Income

2,346.00
7,007.43
1,750.00

28.63

Total 43000 Charitable Support


44000 Event Income
44100 Event Participation Fees
44200 Event Sponsorship Donations
44300 Silent Auction Proceeds
44400 Raffle Income

1,576.00
770.00
0.00

Total 41000 Program Revenue

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

Statement of Financial Income and Expense

Accrual Basis

January through August 2013

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

Anda mungkin juga menyukai