11 Jan 2014
|
|
|
|
|
Jan - Dec 13 |
|
Ordinary Income/Expense |
|
|
|
Income |
|
|
|
|
2012 Regular Assessment |
720.00 |
|
|
|
2013 Regular Assessment |
33,370.00 |
|
|
Total Income |
34,090.00 |
|
|
Expense |
|
|
|
|
Administrative |
1,154.73 |
|
|
|
Annual Meeting |
-52.15 |
|
|
|
Chemicals |
46.83 |
|
|
|
Entrance lighting |
4,150.00 |
|
|
|
Fees, License and Taxes |
797.69 |
|
|
|
Ground Maintenance |
14,825.87 |
|
|
|
Insurance |
2,717.31 |
|
|
|
Legal Fees |
|
|
|
|
|
Collected Legal Fees |
-3,595.71 |
|
|
|
|
Legal Fees - Other |
1,098.56 |
|
|
|
Total Legal Fees |
-2,497.15 |
|
|
|
Postage and Meter Rental |
633.18 |
|
|
|
Sprinkler Maintenance & Repair |
120.00 |
|
|
|
Storage Unit |
1,206.28 |
|
|
|
Utilities |
493.88 |
|
|
Total Expense |
23,596.47 |
|
Net Ordinary Income |
10,493.53 |
|
Other Income/Expense |
|
|
|
Other Income |
|
|
|
|
Estoppel |
600.00 |
|
|
|
Interest Income |
174.14 |
|
|
|
Other Miscellaneous Income |
540.00 |
|
|
Total Other Income |
1,314.14 |
|
|
Other Expense |
|
|
|
|
Wall & swale reserve expense |
6,745.00 |
|
|
Total Other Expense |
6,745.00 |
|
Net Other Income |
-5,430.86 |
Net Income |
|
5,062.67 |
|
|
|
|
|
|
|
|
|
|
Dec 31, 13 |
ASSETS |
|
|
|
Current Assets |
|
|
|
Checking/Savings |
|
|
|
|
Chase Operating Account |
3,872.14 |
|
|
|
Chase Reserve Account |
42,961.84 |
|
|
Total Checking/Savings |
46,833.98 |
|
|
Accounts Receivable |
|
|
|
|
Due from members |
-3,493.82 |
|
|
Total Accounts Receivable |
-3,493.82 |
|
|
Other Current Assets |
|
|
|
|
Undeposited Funds |
190.00 |
|
|
Total Other Current Assets |
190.00 |
|
Total Current Assets |
43,530.16 |
|
Fixed Assets |
|
|
|
Accumulated Depreciation |
-18,250.00 |
|
|
Entrance Fencing |
11,800.00 |
|
|
Entrance Lighting |
4,150.00 |
|
|
Entrance Signage |
2,300.00 |
|
Total Fixed Assets |
0.00 |
|
Other Assets |
|
|
|
Deposits |
50.00 |
|
Total Other Assets |
50.00 |
TOTAL ASSETS |
43,580.16 |
LIABILITIES & EQUITY |
|
|
Equity |
|
|
|
|
Opening Bal Equity |
2,174.76 |
|
|
Retained Earnings |
41,899.19 |
|
|
Net Income |
-493.79 |
|
Total Equity |
43,580.16 |
TOTAL LIABILITIES & EQUITY |
43,580.16 |
|
|
|
|
|
|
|