Balance Sheet 2012 – 2013ETAS <strong>English</strong> <strong>Teachers</strong> <strong>Association</strong>, <strong>Switzerland</strong>BALANCE SHEET AT JUNE 30, 2013ASSETS 30.06.2013 30.06.2012CHFCHFCURRENT ASSETSCash 153.90 177.40Postcheck 80-43533-3 79,543.10 66,249.67Postcheck 87-32557-0 2,623.05 1,414.40Postcheck 17-653380-8, T-2-T Fund 2,631.88 44,920.41Credit Suisse 642165-10 19,458.17 56,939.49Credit Suisse 268610-31 75,485.13 75,296.89Raiffeisenbank 41.2701.1 Matopo 0.00 10,538.61Liquid funds and securities 179,895.23 255,536.87Receivables 2,400.80 461.15Withholding Tax 0.00 90.44Receivables 2,400.80 551.59Active deferment 896.55 896.55TOTAL ASSETS 183,192.58 256,985.01LIABILITIES AND ASSOCIATION EQUITY 30.06.2013 30.06.2012BORROWED CAPITALAccounts payable 4,100.00 3,049.40Social insurances -3,680.00 -2,980.90Teacher-to-Teacher Fund 10,385.24 55,466.52Donation dedicated to Matopo 0.00 6,314.36IATEFL 2,029.93 1,964.92Liabilities 12,835.17 63,814.30Prepaid Membership 14,690.00 23,170.00Passive deferment 900.00 9,765.00ACCRUED EXPENSES 28,425.17 96,749.30EQUITYEquity 160,235.71 160,130.83Pr<strong>of</strong>it/Loss for the period -5,468.30 104.88TOTAL EQUITY 154,767.41 160,235.71TOTAL LIABILITIES AND ASSOCIATION EQUITY 183,192.58 256,985.01SEPARATE FUNDS:Branch Funds kept by RCsRaiffeisenbank 41.2701.1 Matopo kept in the name <strong>of</strong> Peter WagnerThun • page 10 • ETAS 30th Annual Conference and AGM
Income Statement 2012 – 2013ETAS <strong>English</strong> <strong>Teachers</strong> <strong>Association</strong>, <strong>Switzerland</strong>INCOME STATEMENT AT JUNE 30, 2013INCOME July 2011 – June 2012 July 2012 – June 2013 Budget 2013 – 2014CHF CHF CHFOrdinary Members 81,715.00 75,442.84 75,000.00Institutional Members 16,080.00 15,091.00 15,000.00Associate Members 7,564.00 6,720.00 6,700.00Total Membership fees 105,359.00 97,253.84 96,700.00Advertising 20,026.00 18,457.50 18,500.00Sales 4,180.00 2,314.00 2,500.00AGM 69,577.89 56,301.69 68,000.00SIG/PD Day 36,148.35 38,602.55 22,000.00Website 3,380.00 3,050.00 3,000.00Other income 1,803.05 578.75 600.00TOTAL INCOME 240,474.29 216,558.33 211,300.00EXPENSESAGM 64,699.31 45,338.53 59,000.00Library -140.35 282.45 400.00Membership list 342.00 424.80 300.00Website 128.80 223.60 6,000.00Services 330.45 930.85 6,700.00Journal 42,531.35 38,566.15 33,000.00Publications 42,531.35 38,566.15 33,000.00SIG/PD Day 18,322.00 30,985.83 24,000.00Regional Coordinators 1,932.35 622.50 1,000.00Regional and SIG Coordinators 20,254.35 31,608.33 25,000.00International conferences 2,379.65 1,215.60 1,500.00Volunteers at National Events 4,827.80 621.45 1,000.00Volunteers expenses 7,207.45 1,837.05 2,500.00Committee expenses 15,772.50 19,103.55 18,000.00Salaries 52,551.10 53,184.75 54,500.00Social expenses 8,294.92 8,982.55 9,200.00Other personnel expenses 105.50 496.00 500.00Personnel expenses 60,951.52 62,663.30 64,200.00Rent 8,290.95 6,991.05 8,100.00Office furniture 464.50 113.40 500.00Insurances 716.35 460.30 500.00Stationery/Communication/Postal charges 5,027.80 3,810.50 6,000.00Computer/S<strong>of</strong>tware/Copier 1,626.90 675.80 2,500.00Bookkeeping/Audit fees 10,388.75 8,208.45 6,000.00Administration expenses 26,515.25 20,259.50 23,600.00Public Relations 1,064.80 0.00 700.00Other expenses 4,039.80 48.00 50.00Teacher-to-Teacher Fund 1,100.00 1,100.00 0.00Bank and PC charges 711.25 653.45 600.00Interest income -374.32 -356.93 -300.00Taxes -4,434.30 274.85 250.00Other expenses 2,107.23 1,719.37 1,300.00TOTAL EXPENSES 240,369.41 222,026.63 233,300.00Pr<strong>of</strong>it / Loss for the period 104.88 -5,468.30 -22,000.00Thun • page 11 • ETAS 30th Annual Conference and AGM