|












|
|
[AUG 05] [SEP 05] [OCT 05] [NOV 05] [JAN
06] [FEB 06] [MAR 06] [APR 06][MAY 06] [AUG
06] [SEP 06]
[OCT
06] [NOV 06] [JAN 07][FEB
07] [MAR 07] [SEP 07] |
|
SEPTEMBER 2007 |
|
BALANCE SHEETS
PROFIT AND LOSS
BUDGET VS. ACTUAL |
|
|
BALANCE SHEETS
 |
|
|
|
|
|
|
Sep 10, 07 |
|
ASSETS |
|
|
|
|
|
Current Assets |
|
|
|
|
Checking/Savings |
|
|
|
|
|
WELLS FARGO CHECKING |
|
|
|
|
|
|
FRONTIER PTSO |
19,337.80 |
|
|
|
|
|
LIBRARY - RESERVED |
2,179.69 |
|
|
|
|
|
PAW PRINT PUBLISHING - RESERVED |
191.90 |
|
|
|
|
|
PROJECT IDEAL - RESERVED |
253.89 |
|
|
|
|
Total WELLS FARGO CHECKING |
21,963.28 |
| |
|
Total Checking/Savings |
21,963.28 |
| |
|
Other Current Assets |
|
|
|
|
|
RECEIVABLE - PAYPAL |
379.21 |
|
|
|
Total Other Current Assets |
379.21 |
| |
Total Current Assets |
22,342.49 |
|
TOTAL ASSETS |
22,342.49 |
|
LIABILITIES & EQUITY |
|
|
|
Equity |
|
|
|
|
|
|
TEMPORARILY RESTRICTED |
|
|
|
|
|
LIBRARY |
2,179.69 |
|
|
|
|
PROJECT IDEA |
253.89 |
|
|
|
Total TEMPORARILY RESTRICTED |
2,433.58 |
| |
|
UNRESTRICTED EQUITY NET ASSETS |
22,656.46 |
|
|
|
Net Income |
-2,747.55 |
|
|
Total Equity |
22,342.49 |
|
TOTAL LIABILITIES & EQUITY |
22,342.49 |
|
|
|
|
|
|
|
|
|
|
PROFIT AND LOSS
 |
|
|
|
|
|
|
EASY MONEY |
|
EIGHTH GRADE PROMOTION |
|
FALL FUNDRAISER |
|
PAW PRINTS PUBLISHING |
|
WILDCAT DOLLS |
|
WILDCAT T-SHIRTS |
|
Unclassified |
|
TOTAL |
|
|
Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EASY MONEY FUNDS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECYCLING |
16.80 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
16.80 |
|
|
|
|
SAFEWAY (E-SCRIPT) |
61.75 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
61.75 |
|
|
|
Total EASY MONEY FUNDS |
78.55 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
78.55 |
| |
|
ENHANCEMENT AREAS' INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CARTRIDGES FOR KIDS |
0.00 |
|
0.00 |
|
0.00 |
|
191.90 |
|
0.00 |
|
0.00 |
|
0.00 |
|
191.90 |
|
|
|
Total ENHANCEMENT AREAS' INCOME |
0.00 |
|
0.00 |
|
0.00 |
|
191.90 |
|
0.00 |
|
0.00 |
|
0.00 |
|
191.90 |
| |
|
WILDCAT DOLLS SALES |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
660.00 |
|
0.00 |
|
0.00 |
|
660.00 |
|
|
|
WILDCAT T-SHIRTS SALES |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
4,100.00 |
|
0.00 |
|
4,100.00 |
|
|
Total Income |
78.55 |
|
0.00 |
|
0.00 |
|
191.90 |
|
660.00 |
|
4,100.00 |
|
0.00 |
|
5,030.45 |
| |
Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | |