| Jun '04 - May 05 | |||||
| Ordinary Income/Expense | |||||
| Income | |||||
| interest income | 41.67 | ||||
| Assoc. dues | 41,200.00 | ||||
| Assoc. dues-discounted | -13,163.60 | ||||
| Finance Charge Income | 656.94 | ||||
| Legal Fees income | -230.00 | ||||
| Total Income | 28,505.01 | ||||
| Expense | |||||
| Common Area Maintenance | |||||
| Improvements | 1,002.68 | ||||
| Lawn Service | 9,166.58 | ||||
| Plants | 2,686.71 | ||||
| Repairs | 438.39 | ||||
| Wetlands | 1,348.76 | ||||
| Total Common Area Maintenance | 14,643.12 | ||||
| Community Events | |||||
| Picnic Supplies & Food | 214.76 | ||||
| Meeting Expense | 112.60 | ||||
| Holiday events | 548.70 | ||||
| Community Events - Other | 31.16 | ||||
| Total Community Events | 907.22 | ||||
| Insurance | 3,803.00 | ||||
| Management Expense | |||||
| Administration | 1,400.00 | ||||
| Total Management Expense | 1,400.00 | ||||
| Office | |||||
| Website | 169.25 | ||||
| News Letter | 715.92 | ||||
| Copy's | 20.00 | ||||
| Postage | 145.31 | ||||
| Supplies | 216.94 | ||||
| Office - Other | 50.05 | ||||
| Total Office | 1,317.47 | ||||
| Professional Fees | |||||
| Accounting Services | 3,600.00 | ||||
| Legal Services | 1,699.00 | ||||
| Total Professional Fees | 5,299.00 | ||||
| Tax | 56.00 | ||||
| Utilities | |||||
| Gas & Electric | 369.84 | ||||
| Telephone | 92.21 | ||||
| Water | 363.56 | ||||
| Utilities - Other | 243.81 | ||||
| Total Utilities | 1,069.42 | ||||
| Total Expense | 28,495.23 | ||||
| Net Ordinary Income | 9.78 | ||||
| Other Income/Expense | |||||
| Other Income | |||||
| Int Inc | -17.36 | ||||
| Total Other Income | -17.36 | ||||
| Net Other Income | -17.36 | ||||
| Net Income | -7.58 | ||||