You are on page 1of 4

5:00 PM Gold Medal Gymnastics Booter Club

09/13/08
Cash Basis Profit & Loss by Class
June through August 2008

Burks, H Coones, M Hall, M Holstein, J Houchin, A Houchin, T


(Booster) (Booster) (Booster) (Booster) (Booster) (Booster)
Ordinary Income/Expense
Income
Camp fees 100.00 100.00 0.00 0.00 140.00 100.00
Coaches fees 0.00 18.00 18.00 0.00 18.00 18.00
Fall Festival 0.00 0.00 0.00 0.00 0.00 0.00
Friday Night Out 0.00 0.00 0.00 0.00 0.00 0.00
Have A Blast Fundraiser 0.00 0.00 0.00 0.00 0.00 0.00
Leos/Sweats 32.00 107.00 75.00 107.00 32.00 267.00
Member contributions 378.00 14.00 172.00 0.00 2.00 50.00
Membership fees 0.00 0.00 -35.00 0.00 0.00 0.00
Pizza Inn Fundraiser 0.00 0.00 0.00 0.00 0.00 0.00
Sanction fees 0.00 65.00 0.00 73.00 0.00 73.00
Total Income 510.00 304.00 230.00 180.00 192.00 508.00

Expense
Camp Fees exp 84.62 84.62 124.62 0.00 40.00 84.62
Coaches fees expense 18.00 18.00 18.00 0.00 18.00 18.00
Leos/Sweats expense 107.00 107.00 107.00 107.00 32.00 107.00
Misc 0.00 0.00 0.00 0.00 124.58 0.00
Sanction fees expense 73.00 73.00 73.00 73.00 0.00 73.00
Supplies 0.00 0.00 0.00 0.00 0.00 0.00
Travel 0.00 0.00 67.97 0.00 -0.54 0.00
Wedding Dress 0.00 0.00 35.00 0.00 0.00 0.00
Total Expense 282.62 282.62 425.59 180.00 214.04 282.62

Net Income 227.38 21.38 -195.59 0.00 -22.04 225.38

Beg Balance 2.94 0.00 273.87 0.00 22.04 1.15

Ending Balance 230.32 21.38 78.28 0.00 0.00 226.53

Page 1 of 4
5:00 PM Gold Medal Gymnastics Booter Club
09/13/08
Cash Basis Profit & Loss by Class
June through August 2008

Kessler, A Lander, H Martin, C Maynard, M Messenger, L


(Booster) (Booster) (Booster) (Booster) (Booster)
Ordinary Income/Expense
Income
Camp fees 140.00 140.00 0.00 100.00 100.00
Coaches fees 18.00 18.00 0.00 11.50 18.00
Fall Festival 0.00 0.00 0.00 0.00 0.00
Friday Night Out 0.00 0.00 0.00 0.00 0.00
Have A Blast Fundraiser 0.00 0.00 0.00 0.00 0.00
Leos/Sweats 272.00 32.00 0.00 107.00 192.00
Member contributions 0.00 14.00 100.00 0.00 0.00
Membership fees 0.00 0.00 0.00 0.00 0.00
Pizza Inn Fundraiser 0.00 0.00 0.00 0.00 0.00
Sanction fees 63.00 75.00 0.00 73.00 65.00
Total Income 493.00 279.00 100.00 291.50 375.00

Expense
Camp Fees exp 124.62 124.62 0.00 84.62 84.62
Coaches fees expense 18.00 18.00 0.00 11.50 18.00
Leos/Sweats expense 107.00 107.00 32.00 107.00 107.00
Misc 0.00 0.00 80.28 0.00 0.00
Sanction fees expense 73.00 73.00 0.00 73.00 73.00
Supplies 0.00 0.00 0.00 0.00 0.00
Travel 0.00 0.00 0.00 0.00 0.00
Wedding Dress -2.00 0.00 0.00 0.00 0.00
Total Expense 320.62 322.62 112.28 276.12 282.62

Net Income 172.38 -43.62 -12.28 15.38 92.38

Beg Balance 3.23 124.93 12.28 2.58 16.50

Ending Balance 175.61 81.31 0.00 17.96 108.88

Page 2 of 4
5:00 PM Gold Medal Gymnastics Booter Club
09/13/08
Cash Basis Profit & Loss by Class
June through August 2008

Moulds, S Nielson, A Ruble, M Ryan, M Ryan, S Warner, B


(Booster) (Booster) (Booster) (Booster) (Booster) (Booster)
Ordinary Income/Expense
Income
Camp fees 100.00 140.00 40.00 75.00 140.00 140.00
Coaches fees 18.00 0.00 0.00 0.00 0.00 18.00
Fall Festival 0.00 0.00 0.00 0.00 0.00 0.00
Friday Night Out 0.00 0.00 0.00 0.00 0.00 0.00
Have A Blast Fundraiser 0.00 0.00 0.00 0.00 0.00 0.00
Leos/Sweats 107.00 32.00 32.00 107.00 107.00 107.00
Member contributions 58.00 250.00 0.00 65.00 0.00 0.00
Membership fees 0.00 0.00 0.00 0.00 0.00 -5.00
Pizza Inn Fundraiser 0.00 0.00 0.00 0.00 0.00 0.00
Sanction fees 0.00 0.00 0.00 65.00 73.00 63.00
Total Income 283.00 422.00 72.00 312.00 320.00 323.00

Expense
Camp Fees exp 84.62 124.62 40.00 124.62 124.62 124.62
Coaches fees expense 18.00 18.00 0.00 0.00 0.00 18.00
Leos/Sweats expense 107.00 107.00 32.00 107.00 107.00 107.00
Misc 0.00 0.00 0.77 0.00 0.00 0.00
Sanction fees expense 73.00 73.00 0.00 73.00 73.00 73.00
Supplies 0.00 0.00 0.00 0.00 0.00 0.00
Travel 0.00 0.00 0.00 0.00 0.00 0.00
Wedding Dress 0.00 70.00 20.00 0.00 0.00 0.00
Total Expense 282.62 392.62 92.77 304.62 304.62 322.62

Net Income 0.38 29.38 -20.77 7.38 15.38 0.38

Beg Balance 56.67 105.13 20.77 7.85 2.60 51.49

Ending Balance 57.05 134.51 0.00 15.23 17.98 51.87

Page 3 of 4
5:00 PM Gold Medal Gymnastics Booter Club
09/13/08
Cash Basis Profit & Loss by Class
June through August 2008

Total Booster General Fund TOTAL


Ordinary Income/Expense
Income
Camp fees 1,555.00 0.00 1,555.00
Coaches fees 173.50 0.00 173.50
Fall Festival 0.00 96.85 96.85
Friday Night Out 0.00 153.75 153.75
Have A Blast Fundraiser 0.00 201.56 201.56
Leos/Sweats 1,715.00 0.00 1,715.00
Member contributions 1,103.00 0.00 1,103.00
Membership fees -40.00 630.00 590.00
Pizza Inn Fundraiser 0.00 86.00 86.00
Sanction fees 688.00 0.00 688.00
Total Income 5,194.50 1,168.16 6,362.66

Expense
Camp Fees exp 1,460.06 -0.06 1,460.00
Coaches fees expense 209.50 6.43 215.93
Leos/Sweats expense 1,594.00 1,000.05 2,594.05
Misc 205.63 -35.77 169.86
Sanction fees expense 1,022.00 -350.00 672.00
Supplies 0.00 114.23 114.23
Travel 67.43 0.00 67.43
Wedding Dress 123.00 23.58 146.58
Total Expense 4,681.62 758.46 5,440.08

Net Income 512.88 409.70 922.58

Beg Balance 704.03 494.81 1,198.84

Ending Balance 1,216.91 904.51 2,121.42

Page 4 of 4

You might also like