Little Platte Lake Association

 

                                                Cash Flow Comparison

                                                6/1/06 through 5/31/08

 

                        Category                     6/1/06-             6/1/07-             Amount

                        Description                 5/31/07            5/31/08            Difference

                                                           

            INFLOWS                                         

                        Contributions                  265.00              160.00          -105.00           

                        Dues                                       

                             Prepaid                      -30.00                  0.00              30.00          

                             Received                 1,470.00          2,515.00*         1,045.00        

                             Other Dues                   30.00               30.00                0.00          

                             TOTAL Dues          1,470.00          2,545.00          1,075.00         

            TOTAL IN                             1,735.00          2,705.00*           970.00         

                                                           

            OUTFLOWS                                     

                        Dues Paid                        119.00             170.00              -51.00         

                        Education                        482.50                 0.00             482.50         

                        Fees                                        

                             Bank Process                 0.00               14.55             -14.55          

                             Speakers                      50.00                 0.00               50.00         

                             Other Fees                   46.00               40.00                 6.00         

                             TOTAL Fees               96.00               54.55               41.45         

                        Hall Rental                         35.00               35.00                 0.00         

                        Loon Platform                 354.21                 0.00             354.21         

                        Materials                           33.34               29.38                 3.96         

                        Postage                           180.95               90.20               90.75         

                        Printing                141.02             118.00               23.02         

                        Survey                             300.00                 0.00             300.00         

                        Water Testing                      0.00             169.50            -169.50         

                        Web Site                         118.40                 0.00              118.40        

            TOTAL OUT                          1,860.42             666.63          1,193.79        

                                                           

            OVERALL TOTAL               -125.42           2,038.37*        2,163.79        

           

*Inflow includes $1,140 in dues and contributions received prior to 5/31/08 for the fiscal year of 6/1/08 - 5/31/09.       

 

 

Account Balance

 

            5/31/07                                    5/31/08                        Difference

        

          $1,812.01                               $3,880.38                       $2,068.37