Agenda - Corrugated Packaging Council
Agenda - Corrugated Packaging Council
Agenda - Corrugated Packaging Council
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Attachment B<br />
American Forest & Paper Association<br />
Statement of Revenue and Expense<br />
964 - SA, CRATE<br />
Period Ended February 28, 2009<br />
Draft<br />
964 - SA, CRATE<br />
000000<br />
Current Month YTD YTD YTD Original Year-End Annual<br />
Actual Actual Budget Difference Budget Projection Difference<br />
Revenue<br />
Member Dues 18,720 19,696 - 19,696 - - -<br />
Total Revenue $ 18,720 $ 19,696 $ - $ 19,696 $ - $ - $<br />
-<br />
Direct Expense<br />
Meetings - - 2,166 2,166 13,000 - 13,000<br />
Meals, Travel & Entertainment 1,374 1,374 1,334 (40) 8,000 - 8,000<br />
Dues & Subscriptions - - 666 666 4,000 - 4,000<br />
Postage & Freight 18 21 - (21) - - -<br />
Outsourced Work 7,200 7,200 70,834 63,634 425,000 - 425,000<br />
Communications Development - - 20,000 20,000 120,000 - 120,000<br />
Paid Media - - 5,000 5,000 30,000 - 30,000<br />
Reproduction 3 8 - (8) - - -<br />
Total Direct Expense $ 8,596 $ 8,604 $ 100,000 $ 91,396 $ 600,000 $ - $ 600,000<br />
Total Expense $ 8,596 $ 8,604 $ 100,000 $ 91,396 $ 600,000 $ - $ 600,000<br />
Change in Net Assets $ 10,124 $ 11,092 $ (100,000) $ 111,092 $ (600,000) $ - $ 600,000<br />
$ 239,102 Carryover Fund Balance<br />
$ 250,194 Current Fund Balance<br />
FALSE Control Total 18,720 19,696 - - -<br />
Control Total 8,596 8,604 100,000 600,000 -<br />
- Check - - - - -<br />
964.xls, 1. Issue 1 of 1