| Dec 04 | Jun - Dec 04 | ||||||
| Ordinary Income/Expense | |||||||
| Income | |||||||
| Assoc. dues | 0.00 | 41,200.00 | |||||
| Assoc. dues-discounted | -75.00 | -13,078.60 | |||||
| Finance Charge Income | -36.49 | 359.55 | |||||
| Total Income | -111.49 | 28,480.95 | |||||
| Expense | |||||||
| Common Area Maintenance | |||||||
| Lawn Service | 588.06 | 5,896.71 | |||||
| Repairs | 0.00 | 257.25 | |||||
| Wetlands | 0.00 | 485.56 | |||||
| Total Common Area Maintenance | 588.06 | 6,639.52 | |||||
| Community Events | |||||||
| Picnic Supplies & Food | 0.00 | 214.76 | |||||
| Meeting Expense | 0.00 | 84.94 | |||||
| Holiday events | 0.00 | 300.00 | |||||
| Total Community Events | 0.00 | 599.70 | |||||
| Insurance | 316.91 | 2,392.17 | |||||
| Management Expense | |||||||
| Administration | 0.00 | 1,000.00 | |||||
| Management Expense - Other | 400.00 | 400.00 | |||||
| Total Management Expense | 400.00 | 1,400.00 | |||||
| Office | |||||||
| News Letter | 172.53 | 581.16 | |||||
| Postage | 0.00 | 145.31 | |||||
| Supplies | 0.00 | 150.67 | |||||
| Total Office | 172.53 | 877.14 | |||||
| Professional Fees | |||||||
| Accounting Services | 300.00 | 2,100.00 | |||||
| Legal Services | 0.00 | 1,498.50 | |||||
| Total Professional Fees | 300.00 | 3,598.50 | |||||
| Tax | 0.00 | 56.00 | |||||
| Utilities | |||||||
| Gas & Electric | 125.72 | 369.84 | |||||
| Telephone | 16.20 | 56.07 | |||||
| Water | 17.54 | 302.47 | |||||
| Total Utilities | 159.46 | 728.38 | |||||
| Total Expense | 1,936.96 | 16,291.41 | |||||
| Net Ordinary Income | -2,048.45 | 12,189.54 | |||||
| Other Income/Expense | |||||||
| Other Income | |||||||
| Int Inc | 0.00 | -26.58 | |||||
| Total Other Income | 0.00 | -26.58 | |||||
| Net Other Income | 0.00 | -26.58 | |||||
| Net Income | -2,048.45 | 12,162.96 | |||||