|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
Cigar Club Transactions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership
Charges + First Meeting |
|
$330.00 |
|
Date |
Explanation |
Revenue |
Expenses |
Cash on Hand |
|
|
|
|
|
|
Second
Meeting |
|
|
|
$100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
JCM
Assigned Funds |
|
|
$1,000.00 |
|
Sept. 1 |
Starting Balance |
|
|
$0.00 |
|
|
|
|
|
|
Total |
|
|
$1,430.00 |
|
|
Frosh Memberships |
$50.00 |
|
$50.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Room Around |
|
$50.00 |
$0.00 |
|
|
|
|
|
|
Expenses |
|
|
|
|
Memberships and 1st
Meeting |
$205.00 |
|
$205.00 |
|
|
|
|
|
|
|
|
|
|
|
1st Meeting Cigars |
|
$582.89 |
($377.89) |
|
|
|
|
|
|
Cigars |
|
|
$1,180.00 |
|
|
1st Meeting Alcohol |
|
$62.20 |
($440.09) |
|
|
|
|
|
|
|
First Meeting Total |
$582.89 |
|
|
|
Cheque from JCM |
$440.09 |
|
$0.00 |
|
|
|
|
|
|
Alcohol |
|
|
$125.00 |
|
|
Late Payments |
$60.00 |
|
$60.00 |
|
|
|
|
|
|
|
First Meeting Total |
$62.20 |
|
|
|
|
|
|
|
|
|
|
|
Room
Around |
|
|
$50.00 |
|
|
|
|
|
|
|
|
|
Room Around Total |
$50.00 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
$1,355.00 |
|
|
|
Budget In Actual Dollars |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equivalent w/ |
|
|
|
|
|
|
|
|
|
Revenue |
|
JCM budget |
|
|
|
|
|
|
|
|
|
Membership Charges +
First Meeting |
|
$335.00 |
$335.00 |
|
|
|
|
|
|
|
|
|
Second Meeting |
|
$125.00 |
$125.00 |
|
|
|
|
|
|
|
|
|
JCM Assigned Funds |
|
$1,000.00 |
$1,000.00 |
|
|
|
|
|
|
|
|
|
Total |
|
|
$1,460.00 |
$1,460.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
Cigars |
|
|
$1,260.00 |
$1,200.00 |
|
|
|
|
|
|
|
|
|
First Meeting Total |
$582.89 |
|
|
|
|
|
|
|
|
|
|
Alcohol |
|
|
$150.00 |
$210.00 |
|
|
|
|
|
|
|
|
|
First Meeting Total |
$62.20 |
|
|
|
|
|
|
|
|
|
|
Room Around |
|
$50.00 |
$50.00 |
|
|
|
|
|
|
|
|
|
Room Around Total |
$50.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
$1,460.00 |
$1,460.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I have not yet collected
the total $335, as the membership list shows, but I do expect to |
|
|
|
|
|
|
|
|
|
be able to collect the
entire amount required. I do not have
my receipts, as they have |
|
|
|
|
|
|
|
|
|
been handed into the JCM
treasurer. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|