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
|
|