| Jan - Jun '06 | Jan - Jun '05 | $ Change | % Change | |||||||||||||
| Ordinary Income/Expense | ||||||||||||||||
| Income | ||||||||||||||||
| Membership Dues | 9,000.94 | 8,144.00 | 856.94 | 10.52% | Includes increases in dues and memberships | |||||||||||
| Miscellaneous Income | 141.53 | 0.00 | 141.53 | 100.0% | ||||||||||||
| National Regatta Receipts | 905.00 | 601.70 | 303.30 | 50.41% | ||||||||||||
| Ships Store Sales | 284.00 | 770.50 | -486.50 | -63.14% | ||||||||||||
| Total Income | 10,331.47 | 9,516.20 | 815.27 | 8.57% | ||||||||||||
| Cost of Goods Sold | ||||||||||||||||
| Ships Store COGS | 198.84 | 812.64 | -613.80 | -75.53% | $127 increase in Ships Store gross profit | |||||||||||
| Total COGS | 198.84 | 812.64 | -613.80 | -75.53% | ||||||||||||
| Gross Profit | 10,132.63 | 8,703.56 | 1,429.07 | 16.42% | ||||||||||||
| Expense | ||||||||||||||||
| Bank Service Charges | 4.40 | 65.70 | -61.30 | -93.3% | ||||||||||||
| Database Management | 1,514.69 | 1,484.09 | 30.60 | 2.06% | Second quarter invoice not received yet | |||||||||||
| Dues and Subscriptions | 100.00 | 100.00 | 0.00 | 0.0% | ||||||||||||
| Mainsheet Distribution | 4,119.74 | 3,368.83 | 750.91 | 22.29% | Includes increases in rates and memberships | |||||||||||
| National Regatta | 923.48 | 0.00 | 923.48 | 100.0% | 2005 regatta expense posted in July 2005 | |||||||||||
| Office Supplies | 84.53 | 71.47 | 13.06 | 18.27% | ||||||||||||
| PayPal Service Charges | 98.44 | 0.00 | 98.44 | 100.0% | ||||||||||||
| Postage and Delivery | 81.08 | 55.04 | 26.04 | 47.31% | ||||||||||||
| Telephone | 45.45 | 106.94 | -61.49 | -57.5% | ||||||||||||
| Uncategorized Expenses | 2,056.87 | 0.00 | 2,056.87 | 100.0% | Cost of website overhaul and new store set-up | |||||||||||
| Web Hosting | 503.24 | 137.94 | 365.30 | 264.83% | 2006 prepaid in full, whereas 2005 paid monthly | |||||||||||
| Total Expense | 9,531.92 | 5,390.01 | 4,141.91 | 76.84% | ||||||||||||
| Net Ordinary Income | 600.71 | 3,313.55 | -2,712.84 | -81.87% | ||||||||||||
| Other Income/Expense | ||||||||||||||||
| Other Income | ||||||||||||||||
| Interest Income | 2.40 | 4.69 | -2.29 | -48.83% | ||||||||||||
| Total Other Income | 2.40 | 4.69 | -2.29 | -48.83% | ||||||||||||
| Other Expense | ||||||||||||||||
| Other Expenses | 0.16 | 218.29 | -218.13 | -99.93% | ||||||||||||
| Total Other Expense | 0.16 | 218.29 | -218.13 | -99.93% | ||||||||||||
| Net Other Income | 2.24 | -213.60 | 215.84 | -101.05% | ||||||||||||
| Net Income | 602.95 | 3,099.95 | -2,497.00 | -80.55% | ||||||||||||