Cloverdale Lions Club
          Financials




 

Beginning Balances     AS OF 8/31/2003
Petty Cash $50.00 1 Year CD  $       6,596.28  
Checking $1.00 6 Month CD  $                -    
Savings $2,126.99      
Total-Accounts $8,774.27      
       
OUTFLOWS MONTH YTD 2003 BUDGET DIFF
Eyeglasses/Exams $0.00 $83.00 $1,000.00 $917.00
Cloverdale High School Scholarships-Smith $500.00 $1,109.84 $1,000.00 ($109.84)
Appreciation Dinner(500/400/FunFest) $0.00 $0.00 $500.00 $500.00
Civic Award Dinner $0.00 $0.00 $150.00 $150.00
Cloverdale High School-Post Prom $0.00 $100.00 $100.00 $0.00
Supplies-Stamps/Stamps $0.00 $183.21 $400.00 $216.79
Community Fund Donations-People-people $0.00 $400.00 $500.00 $100.00
Sponsorship of Youth Baseball/Football $0.00 $400.00 $400.00 $0.00
Dinners/Tail Twister/Guests $16.20 $289.07 $300.00 $10.93
Gas Grill-Plates/Supplies $0.00 $0.00 $0.00 $0.00
Chamber of Commerce Dues $0.00 $20.00 $20.00 $0.00
State Lions-1st Installment-WP Woods $0.00 $250.00 $250.00 $0.00
INTL-2nd Installment-Melvin Jones $0.00 $50.00 $250.00 $200.00
Lions State Projects-Leader Dog + 25C $0.00 $824.48 $500.00 ($324.48)
FunFest Run Advertisement $100.00 $100.00 $100.00 $0.00
Cloverdale School Projects   $0.00 $100.00 $100.00
Cloverdale Eyecare Endowment Fund $0.00 $0.00 $1,000.00 $1,000.00
Misc. $0.00 $0.00 $0.00 $0.00
Dues Shortfall $367.25 $744.58 $200.00 ($544.58)
TOTAL OUTFLOWS $983.45 $4,554.18 $6,770.00 $2,215.82
       
INFLOWS MONTH YTD 2003 BUDGET DIFF
Indianapolis 500 Booth $0.00 $81.07 $1,500.00 ($1,418.93)
Brickyard 400 Booth $2,127.53 $2,127.53 $2,200.00 ($72.47)
Formula 1 Booth $0.00 $0.00 $2,000.00 ($2,000.00)
FunFest Booth - ballons, etc.   $0.00 $300.00 ($300.00)
Fish Fry     $300.00  
CD and Savings Interest $25.60 $168.83 $250.00 ($81.17)
Mints-Vending Machines $0.00 $0.00 $170.00 ($170.00)
Roll Mints $74.00 $146.00 $50.00 $96.00
Donations     $0.00 $0.00
TOTAL INFLOWS $2,227.13 $2,523.43 $6,770.00 ($4,246.57)
       
SURPLUS(DEFICIT) $1,243.68 ($2,030.75) $0.00 ($2,030.75)
       
Ending Balances        
Petty Cash $50.00 1 Year CD  $       6,621.88  
Checking $1.00 6 Month CD  $                -    
Savings $3,345.07      
Total-Accounts $10,017.95 $10,017.95    
       
OUTSTANDING LIABILITIES     CLOVERDALE COMMUNITY- June 2003
Eyeglasses/Exams $360.00   EYECARE ENDOWMENT
Prepaid Meals $0.00   Startup  $  5,000.00
Prepaid Dues $0.00   Donations  $  1,375.00
Total-Liabilities $360.00   Match  $  5,125.00
       Interest/Earnings  $    (670.31)
Total Available Cash $9,657.95   Balance  $10,829.69