|












|
|
[AUGUST
05] [SEPTEMBER 05] [OCTOBER
05] [NOVEMBER 05] [JANUARY
06] [FEBRUARY 06] [MARCH
06] [APRIL 06]
[MAY 06] |
|
AUGUST 2006 |
|
BALANCE SHEETS
PROFIT AND LOSS
BUDGET VS. ACTUAL |
|
|
BALANCE SHEETS
 |
|
|
|
|
|
|
Aug 31, 06 |
|
ASSETS |
|
|
|
|
|
Current Assets |
|
|
|
|
Checking/Savings |
|
|
|
|
|
WELLS FARGO CHECKING |
|
|
|
|
|
|
FRONTIER PTSO |
16,959.74 |
|
|
|
|
|
LIBRARY - RESERVED |
2,085.23 |
|
|
|
|
|
PAW PRINT PUBLISHING - RESERVED |
648.66 |
|
|
|
|
|
WILDCAT TALES-RESERVED(8TH PRO) |
98.95 |
|
|
|
|
Total WELLS FARGO CHECKING |
19,792.58 |
| |
|
Total Checking/Savings |
19,792.58 |
| |
Total Current Assets |
19,792.58 |
|
TOTAL ASSETS |
19,792.58 |
|
LIABILITIES & EQUITY |
|
|
|
Equity |
|
|
|
|
|
|
TEMPORARILY RESTRICTED |
|
|
|
|
|
LIBRARY |
2,501.08 |
|
|
|
|
PUBLISHING CENTER |
775.16 |
|
|
|
|
WILDCAT TALES |
98.95 |
|
|
|
Total TEMPORARILY RESTRICTED |
3,375.19 |
| |
|
UNRESTRICTED EQUITY NET ASSETS |
18,129.30 |
|
|
|
Net Income |
-1,711.91 |
|
|
Total Equity |
19,792.58 |
|
TOTAL LIABILITIES & EQUITY |
19,792.58 |
|
|
|
|
|
|
|
|
|
|
PROFIT AND LOSS
 |
|
|
|
|
|
CARNIVAL |
|
EASY MONEY |
|
LIBRARY |
|
PAW PRINTS PUBLISHING |
|
WILDCAT BRACELETS |
|
WILDCAT T-SHIRTS |
|
Unclassified |
|
TOTAL |
|
|
Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALBERTSONS' |
0.00 |
|
132.32 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
132.32 |
|
|
|
CARTRIDGES FOR KIDS |
0.00 |
|
0.00 |
|
0.00 |
|
70.19 |
|
0.00 |
|
0.00 |
|
0.00 |
|
70.19 |
|
|
|
SAFEWAY (E-SCRIPT) |
0.00 |
|
7.42 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
7.42 |
|
|
|
WILDCAT BRACELETS INCOME |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
23.00 |
|
0.00 |
|
0.00 |
|
23.00 |
|
|
|
WILDCAT T-SHIRTS SALES |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
2,714.00 |
|
0.00 |
|
2,714.00 |
|
|
Total Income |
0.00 |
|
139.74 |
|
0.00 |
|
70.19 |
|
23.00 |
|
2,714.00 |
|
0.00 |
|
2,946.93 |
| |
Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BANK FEES |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
2.50 |
|
2.50 |
|
|
|
CARNIVAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISC JOCKEY |
50.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
50.00 |
|
|
|
|
RIDES |
872.50 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
872.50 |
|
|
|
Total CARNIVAL |
922.50 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
922.50 |
| |
|
PAW PRINTS PUBLISHING CENTER |
|
|
|
| | | |