MIME-Version: 1.0
X-Document-Type: Worksheet
Content-Location: file:///C:/B10812B9/2008-2009EndofYearFinancialSummary.htm
Content-Transfer-Encoding: quoted-printable
Content-Type: text/html; charset="windows-1252"

<html xmlns:o=3D"urn:schemas-microsoft-com:office:office"
xmlns:x=3D"urn:schemas-microsoft-com:office:excel"
xmlns=3D"http://www.w3.org/TR/REC-html40">

<head>
<meta http-equiv=3DContent-Type content=3D"text/html; charset=3Dwindows-125=
2">
<meta name=3DProgId content=3DExcel.Sheet>
<meta name=3DGenerator content=3D"Microsoft Excel 12">
<link rel=3DFile-List href=3D"2008-2009EndofYearFinancialSummary_files/file=
list.xml">
<style id=3D"Book1_7642_Styles">
<!--table
	{mso-displayed-decimal-separator:"\.";
	mso-displayed-thousand-separator:"\,";}
.xl157642
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl637642
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0\.00";
	text-align:right;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl647642
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0\.00";
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl657642
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl667642
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0\.00";
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
-->
</style>
</head>

<body>
<!--[if !excel]>&nbsp;&nbsp;<![endif]-->
<!--The following information was generated by Microsoft Office Excel's Pub=
lish
as Web Page wizard.-->
<!--If the same item is republished from Excel, all information between the=
 DIV
tags will be replaced.-->
<!----------------------------->
<!--START OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD -->
<!----------------------------->

<div id=3D"Book1_7642" align=3Dcenter x:publishsource=3D"Excel">

<table border=3D0 cellpadding=3D0 cellspacing=3D0 width=3D596 style=3D'bord=
er-collapse:
 collapse;table-layout:fixed;width:448pt'>
 <col width=3D278 style=3D'mso-width-source:userset;mso-width-alt:10166;wid=
th:209pt'>
 <col class=3Dxl647642 width=3D141 style=3D'mso-width-source:userset;mso-wi=
dth-alt:
 5156;width:106pt'>
 <col class=3Dxl647642 width=3D89 style=3D'mso-width-source:userset;mso-wid=
th-alt:
 3254;width:67pt'>
 <col class=3Dxl647642 width=3D88 style=3D'mso-width-source:userset;mso-wid=
th-alt:
 3218;width:66pt'>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 width=3D278 style=3D'height:15.0pt;width=
:209pt'></td>
  <td class=3Dxl637642 width=3D141 style=3D'width:106pt'>Income</td>
  <td class=3Dxl637642 width=3D89 style=3D'width:67pt'>Expenses</td>
  <td class=3Dxl637642 width=3D88 style=3D'width:66pt'>Net</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Assessments</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>August</td>
  <td class=3Dxl647642 align=3Dright>$14,090.04</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$14,090.04</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>November</td>
  <td class=3Dxl647642 align=3Dright>$13,982.46</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$13,982.46</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>February</td>
  <td class=3Dxl647642 align=3Dright>$9,238.71</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$9,238.71</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>May</td>
  <td class=3Dxl647642 align=3Dright>$2,753.25</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$2,753.25</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642 align=3Dright>$40,064.46</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Fundraisers</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Car Wash</td>
  <td class=3Dxl647642 align=3Dright>$799.85</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$799.85</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Corporate Sponsors</td>
  <td class=3Dxl647642 align=3Dright>$3,379.00</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$3,379.00</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Bake Sale</td>
  <td class=3Dxl647642 align=3Dright>$285.42</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$285.42</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Chocolates</td>
  <td class=3Dxl647642 align=3Dright>$1,134.11</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$1,134.11</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Entertainment Books</td>
  <td class=3Dxl647642 align=3Dright>$612.50</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$612.50</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Gianni's</td>
  <td class=3Dxl647642 align=3Dright>$1,470.50</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$1,470.50</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Wreaths</td>
  <td class=3Dxl647642 align=3Dright>$313.00</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$313.00</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Gift Wrapping</td>
  <td class=3Dxl647642 align=3Dright>$744.00</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$744.00</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Leo Sales</td>
  <td class=3Dxl647642 align=3Dright>$3,229.89</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$3,229.89</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Pampered Chef</td>
  <td class=3Dxl647642 align=3Dright>$925.00</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$925.00</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Used Leos Sales</td>
  <td class=3Dxl647642 align=3Dright>$1,567.06</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$1,567.06</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Yankee Candle</td>
  <td class=3Dxl647642 align=3Dright>$3,107.78</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$3,107.78</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>GK Catalog</td>
  <td class=3Dxl647642 align=3Dright>$1,194.09</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$1,194.09</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Vending Machine<=
/td>
  <td class=3Dxl647642 align=3Dright>$8,153.94</td>
  <td class=3Dxl647642 align=3Dright>$5,632.75</td>
  <td class=3Dxl647642 align=3Dright>$2,521.19</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Scrip</td>
  <td class=3Dxl647642 align=3Dright>$194,379.96</td>
  <td class=3Dxl647642 align=3Dright>$184,287.27</td>
  <td class=3Dxl647642 align=3Dright>$10,092.69</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Emerald City Cla=
ssic</td>
  <td class=3Dxl647642 align=3Dright>$13,780.52</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$13,780.52</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl657642 style=3D'height:15.0pt'>Income Subtotal<=
/td>
  <td class=3Dxl667642></td>
  <td class=3Dxl667642></td>
  <td class=3Dxl667642 align=3Dright>$85,221.06</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Items Left to be=
 paid</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Accounting Fees (tax accountant)</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$650.00</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Vending Machine Payment (June)</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$133.20</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Remaining Meet Refunds to be distrib=
uted</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$1,500.00</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl657642 style=3D'height:15.0pt'>Income Total<span
  style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl667642></td>
  <td class=3Dxl667642></td>
  <td class=3Dxl667642 align=3Dright>$82,937.86</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Approved Budget =
Total
  Budget</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$81,660.92</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Actual Expenditu=
res on
  budget items</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl667642 align=3Dright>$73,645.63</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Other Expenditur=
es</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>  </span>Big Sister Get Together</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$53.83</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'><span
  style=3D'mso-spacerun:yes'>   </span>Girls' Team Bulletin Boar and suppli=
es</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$56.29</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl657642 style=3D'height:15.0pt'>Total Expenditur=
es</td>
  <td class=3Dxl667642></td>
  <td class=3Dxl667642></td>
  <td class=3Dxl667642 align=3Dright>$73,755.75</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Diff b/t Income =
&amp;
  Spent</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$9,182.11</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Member credit - =
Carry to
  next year</td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$4,134.57</td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl157642 style=3D'height:15.0pt'>Total Surplus</t=
d>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642></td>
  <td class=3Dxl647642 align=3Dright>$5,047.54</td>
 </tr>
 <![if supportMisalignedColumns]>
 <tr height=3D0 style=3D'display:none'>
  <td width=3D278 style=3D'width:209pt'></td>
  <td width=3D141 style=3D'width:106pt'></td>
  <td width=3D89 style=3D'width:67pt'></td>
  <td width=3D88 style=3D'width:66pt'></td>
 </tr>
 <![endif]>
</table>

</div>


<!----------------------------->
<!--END OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD-->
<!----------------------------->
</body>

</html>
