Lakeshore Company |
|
|
|
|
7:00 PM |
Statement of Cash Flows |
|
|
|
01/30/2007 |
|
|
|
|
|
Jan - Dec 04 |
Jan - Dec 05 |
Jan - Dec 06 |
Jan - Dec 07 |
Jan - Dec 08 |
|
OPERATING ACTIVITIES |
|
|
|
|
Net Income |
-34,661.30 |
3,356.51 |
10,985.55 |
-99,773.26 |
5,820.00 |
|
Net cash provided by
Operating Activities |
-34,661.30 |
3,356.51 |
10,985.55 |
-99,773.26 |
5,820.00 |
|
INVESTING ACTIVITIES |
|
|
|
|
Dam & Dredge:Accumulated Depreciation |
|
19,500.00 |
26,000.00 |
26,000.00 |
|
Dam & Dredge:Construction |
|
-464,228.86 |
-10,000.00 |
|
|
Dam & Dredge:Engineering & Permitting |
|
-44,077.60 |
-26,000.00 |
|
|
Water Improvements |
|
0.00 |
-9,000.00 |
-3,000.00 |
|
Net cash provided by
Investing Activities |
|
-488,806.46 |
-19,000.00 |
23,000.00 |
|
FINANCING ACTIVITIES |
|
|
|
|
Loan From NJDEP for Dam/Dredge |
|
628,124.85 |
22,278.00 |
-34,300.00 |
|
Water Improvements Reserve |
|
|
35,000.00 |
|
|
Net cash provided by
Financing Activities |
0.00 |
0.00 |
628,124.85 |
57,278.00 |
-34,300.00 |
|
Net cash increase for
period |
-34,661.30 |
3,356.51 |
150,303.94 |
-61,495.26 |
-5,480.00 |
|
Cash at beginning of
period |
88,466.61 |
53,805.31 |
57,161.82 |
207,465.76 |
145,970.50 |
Cash
at end of period |
53,805.31 |
57,161.82 |
207,465.76 |
145,970.50 |
140,490.50 |
|
|
|
|
|
|
|
|
|
|
|
|