1 Feb 2016
|
|
|
|
|
|
Jan - Dec 15 |
|
Ordinary Income/Expense |
|
|
|
|
Income |
|
|
|
|
|
2013 Regular Assessment |
0.00 |
|
|
|
|
2014 Regular Assessment |
330.00 |
|
|
|
|
2015 Annual Assessment |
34,860.00 |
|
|
|
|
Returned Check Charges |
0.00 |
|
|
|
Total Income |
35,190.00 |
|
|
Gross Profit |
35,190.00 |
|
|
|
Expense |
|
|
|
|
|
Administrative |
1,710.54 |
|
|
|
|
Chemicals |
34.80 |
|
|
|
|
Fees, License and Taxes |
75.25 |
|
|
|
|
Ground Maintenance |
16,438.93 |
|
|
|
|
Insurance |
3,148.50 |
|
|
|
|
Legal Fees |
|
|
|
|
|
|
Collected Legal Fees |
-412.74 |
|
|
|
|
|
Legal Fees - Other |
2,257.74 |
|
|
|
|
Total Legal Fees |
1,845.00 |
|
|
|
|
Postage and Meter Rental |
487.95 |
|
|
|
|
Repairs & Maintenance |
205.88 |
|
|
|
|
Sprinkler Maintenance & Repair |
725.00 |
|
|
|
|
Storage Unit |
1,382.24 |
|
|
|
|
Utilities |
310.87 |
|
|
|
Total Expense |
26,364.96 |
|
Net Ordinary Income |
8,825.04 |
|
Other Income/Expense |
|
|
|
Other Income |
|
|
|
|
Estoppel |
600.00 |
|
|
|
Interest Income |
119.97 |
|
|
|
Other Miscellaneous Income |
191.85 |
|
|
Total Other Income |
911.82 |
|
|
Other Expense |
|
|
|
|
Wall & swale reserve expense |
8,613.49 |
|
|
Total Other Expense |
8,613.49 |
|
Net Other Income |
-7,701.67 |
Net Income |
|
|
1,123.37 |
|
|