31 Dec 2016
|
|
|
|
|
|
Jan - Dec 16 |
|
Ordinary Income/Expense |
|
|
|
|
Income |
|
|
|
|
|
2015 Annual Assessment |
100.00 |
|
|
|
|
2016 Annual Assessment |
34,620.00 |
|
|
|
|
2017 Regular Assessment |
2,370.00 |
|
|
|
Total Income |
37,090.00 |
|
|
Gross Profit |
37,090.00 |
|
|
|
Expense |
|
|
|
|
|
Administrative |
1,258.75 |
|
|
|
|
Bank Service Charges |
36.00 |
|
|
|
|
Chemicals |
169.60 |
|
|
|
|
Fees, License and Taxes |
269.25 |
|
|
|
|
Ground Maintenance |
18,965.10 |
|
|
|
|
Insurance |
3,142.00 |
|
|
|
|
Legal Fees |
|
|
|
|
|
|
Collected Legal Fees |
565.18 |
|
|
|
|
|
Legal Fees - Other |
682.47 |
|
|
|
|
Total Legal Fees |
1,247.65 |
|
|
|
|
Postage and Meter Rental |
478.24 |
|
|
|
|
Reconciliation Discrepancies |
0.00 |
|
|
|
|
Sprinkler Maintenance & Repair |
1,115.00 |
|
|
|
|
Storage Unit |
1,475.52 |
|
|
|
|
Utilities |
260.96 |
|
|
|
Total Expense |
28,418.07 |
|
Net Ordinary Income |
8,671.93 |
|
Other Income/Expense |
|
|
|
Other Income |
|
|
|
|
Estoppel |
1,350.00 |
|
|
|
Interest Income |
28.29 |
|
|
|
Other Miscellaneous Income |
120.00 |
|
|
Total Other Income |
1,498.29 |
|
|
Other Expense |
|
|
|
|
Wall & swale reserve expense |
21,755.62 |
|
|
Total Other Expense |
21,755.62 |
|
Net Other Income |
-20,257.33 |
Net Income |
|
|
-11,585.40 |
|
|
|
|
|
|
|
|
|