| Jun '08 - May 09 | |||||
| Ordinary Income/Expense | |||||
| Income | |||||
| interest income | 540.14 | ||||
| Assoc. dues | 41,695.00 | ||||
| Assoc. dues-discounted | -17,173.17 | ||||
| Finance Charge Income | 341.38 | ||||
| Total Income | 25,403.35 | ||||
| Expense | |||||
| Common Area Maintenance | |||||
| Backflow | 35.00 | ||||
| Lawn Service | 8,114.97 | ||||
| Barkdust | 1,650.05 | ||||
| Repairs | 541.68 | ||||
| Wetlands/Retention ponds | 2,645.49 | ||||
| Total Common Area Maintenance | 12,987.19 | ||||
| Community Events | |||||
| Picnic Supplies & Food | 247.16 | ||||
| Meeting Expense | 20.00 | ||||
| Donations | 500.00 | ||||
| Holiday events | 309.52 | ||||
| Total Community Events | 1,076.68 | ||||
| Insurance | 3,765.00 | ||||
| Office | |||||
| Licenses | 10.00 | ||||
| Bank Charge | -9.70 | ||||
| Website | 60.00 | ||||
| News Letter | 234.41 | ||||
| Copy's | 0.00 | ||||
| Postage | 171.65 | ||||
| Supplies | 107.46 | ||||
| Total Office | 573.82 | ||||
| Professional Fees | |||||
| Accounting Services | 3,600.00 | ||||
| Legal Services | 0.00 | ||||
| Total Professional Fees | 3,600.00 | ||||
| Utilities | |||||
| Gas & Electric | 576.33 | ||||
| Telephone | 84.36 | ||||
| Water | 497.47 | ||||
| Total Utilities | 1,158.16 | ||||
| Total Expense | 23,160.85 | ||||
| Net Ordinary Income | 2,242.50 | ||||
| Other Income/Expense | |||||
| Other Income | |||||
| Int Inc | 0.57 | ||||
| Total Other Income | 0.57 | ||||
| Net Other Income | 0.57 | ||||
| Net Income | 2,243.07 | ||||