Mike Donnelly
As your new 4D Treasurer, I am pleased to submit the following Balance Sheet as of July 31, 2014, plus the Budget for the 2014-2015 fiscal year that was approved by the Board at its June 14, 2014 meeting.
Balance Sheet as of 31 July 2014 | |||||
Assets | |||||
Checking/Savings | |||||
Old Checking | $ 2,370.55 | ||||
New Checking | $ 1,000.00 | ||||
Savings | $ 29,276.70 | ||||
CD Account | $ 30,961.16 | ||||
PSX2004 Trust | $ 7,872.36 | ||||
PNR2014 | $ 6,207.65 | ||||
Total Checking/Savings | $ 77,688.42 | ||||
Other Assets | |||||
Prepaid Expense | $ 1,000.00 | Omni Trailer Downpayment | |||
Total Current Assets | $ 78,688.42 | ||||
Other Assets | |||||
Patch Inventory | $ 419.31 | ||||
Trailers/Videos | $ 7,680.52 | ||||
Total Other Assets | $ 8,099.83 | ||||
Total Assets | $ 86,788.25 | ||||
Liabilities & Equity | |||||
Liabilities | |||||
HO Modular Liability | $ 2,591.59 | ||||
PNR2014 Liability | $ 6,207.65 | ||||
Total Liabilities | $ 8,799.24 | ||||
Equity | |||||
Prior Year | $ 80,453.56 | ||||
Net Assets | -$750.00 | (Fast Track Jigs) | |||
Net Income | -$1,714.55 | ||||
Total Equity | $ 77,989.01 | ||||
Total Liabilities & Equity | $ 86,788.25 |
Budget Fiscal Year 2014-2015 | ||
Income | ||
Cash from Savings | $ 5,636.00 | |
Membership rebate | $ 1,600.00 | |
Interest and Other Income | $ 400.00 | |
Sales | $ 50.00 | |
Spring Meet Income | $ 500.00 | |
Science Center Income | $ 11,050.00 | |
Ho Modular Income | $ 1,500.00 | |
Total Income | $ 20,736.00 | |
Expense | ||
Admin | $ 1,000.00 | |
Insurance -Directors & Officers | $ 1,500.00 | |
Insurance-Trailers | $ 2,500.00 | |
Bond for Bank Acct Signers | $ – | |
Membership Promotion | $ 2,000.00 | |
Publicisty (Public Relations) | $ 1,500.00 | |
Wash State Vehicle Registration | $ 250.00 | |
Website | $ 150.00 | |
Spring Meet (Annual Meeting) | $ 500.00 | |
Education | $ 1,000.00 | |
Memberhip | $ 36.00 | |
Science Center Show | $ 1,000.00 | |
Video Library | $ 2,800.00 | |
Bremertom Northern Modular Group | $ 1,000.00 | |
Hi-Railers Modular Group | $ 1,000.00 | |
HO Modular Group | $ 1,000.00 | |
OmNi-Rail Modular Group | $ 1,000.00 | |
NTRAK Modular Group | $ 1,000.00 | |
East Side Clinic | $ 500.00 | |
Seattle Clinic | $ 400.00 | |
Skagit Clinic | $ 250.00 | |
Tacoma Clinic | $ 100.00 | |
Whidbey Clinic | $ 250.00 | |
Total Expense | $ 20,736.00 | |
Other Income Expense | ||
OmNi-Rail Trailer | $ 9,486.00 | |
Fast Track Jigs | $ 750.00 | |
Total Other Expense | $ 10,236.00 |