|
INCOME
|
Account |
Budgeted |
% |
Enter amount |
Total |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
TOTALS |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
SPECIAL COST:
Cost of Sale / Tax
Deductibles / Health Expenses
|
Account |
Budgeted |
% |
Enter amount |
Total |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
TOTALS |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
GROSS PROFIT |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
RECONCILIATION
| Statement Balance |
$10,000 |
$30,000 |
| Checks Out |
$10,000 |
$30,000 |
| Deposits Out |
$10,000 |
$30,000 |
| Reconciled |
$10,000 |
$30,000 |
|
|
|
OPERATING EXPENSE
|
Account |
Budgeted |
% |
Enter amount |
Total |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
Memberships |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
TOTALS |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
| NET P &
(L) |
$100,000 |
30% |
$10,000 |
$30,000 |
70% |
|
BALANCE SHEET
|
Chart of
Account |
Enter amount |
Total |
ASSETS
| Accts
Receivable |
$10,000 |
$30,000 |
| Notes
Receivable |
$10,000 |
$30,000 |
| Inventory |
$10,000 |
$30,000 |
| Other
Assets |
$10,000 |
$30,000 |
| Other
Assets2 |
$10,000 |
$30,000 |
| Other
Assets3 |
$10,000 |
$30,000 |
LIABILITIES
| Accts
Payable |
$10,000 |
$30,000 |
| Bank Notes |
$10,000 |
$30,000 |
| Other
Current |
$10,000 |
$30,000 |
| Other
Long-term |
$10,000 |
$30,000 |
| Other
Long-term2 |
$10,000 |
$30,000 |
| Other
Long-term3 |
$10,000 |
$30,000 |
EQUITY &
LIABILITIES
| Liabilities &
Equity |
|
$30,000 |
|
|
|
CASH FLOW
|
Account |
Enter amount |
Total |
CASH IN
| Beginning Balance |
$10,000 |
$30,000 |
| Total Income |
$10,000 |
$30,000 |
| Bank Notes |
$10,000 |
$30,000 |
| Transfer
In |
$10,000 |
$30,000 |
| Taxes
Collected |
$10,000 |
$30,000 |
| Capital In |
$10,000 |
$30,000 |
|
TOTAL CASH IN |
Enter amount |
Total |
CASH OUT
| Total Special Cost |
$10,000 |
$30,000 |
| Bank Notes Pd
|
$10,000 |
$30,000 |
| Transfer
Out |
$10,000 |
$30,000 |
| Taxes Paid |
$10,000 |
$30,000 |
| Equip
Purchased |
$10,000 |
$30,000 |
|
TOTAL CASH OUT |
Enter amount |
Total |
|
CASH BALANCE |
Enter amount |
Total |
|
PRINT TITLE & DESCRIPTION
|
|