31 Dec 2018
|
|
|
|
|
|
Jan - Dec 18 |
|
Ordinary Income/Expense |
|
|
|
|
Income |
|
|
|
|
|
2017 Regular Assessment |
373.70 |
|
|
|
|
2018 Annual Assessment |
34,620.00 |
|
|
|
|
2019 Annual Assessment |
4,710.00 |
|
|
|
Total Income |
39,703.70 |
|
|
Gross Profit |
39,703.70 |
|
|
|
Expense |
|
|
|
|
|
Administrative |
1,136.00 |
|
|
|
|
Annual Meeting |
196.29 |
|
|
|
|
Chemicals |
-60.00 |
|
|
|
|
Fees, License and Taxes |
61.25 |
|
|
|
|
Ground Maintenance |
8,693.50 |
|
|
|
|
Holiday decorations |
634.91 |
|
|
|
|
Insurance |
3,147.00 |
|
|
|
|
Legal Fees |
|
|
|
|
|
|
Property expenses |
4,649.21 |
|
|
|
|
|
Retainer and consulting |
450.00 |
|
|
|
|
Total Legal Fees |
5,099.21 |
|
|
|
|
Merchant deposit fees |
398.50 |
|
|
|
|
Postage and Meter Rental |
549.53 |
|
|
|
|
Sprinkler Maintenance & Repair |
5,072.58 |
|
|
|
|
Storage Unit |
1,650.48 |
|
|
|
|
Utilities |
344.63 |
|
|
|
|
Violation Management |
3,579.66 |
|
|
|
Total Expense |
30,503.54 |
|
Net Ordinary Income |
9,200.16 |
|
Other Income/Expense |
|
|
|
Other Income |
|
|
|
|
Estoppel |
1,050.00 |
|
|
|
Interest Income |
11.40 |
|
|
|
Other Miscellaneous Income |
84.16 |
|
|
Total Other Income |
1,145.56 |
|
|
Other Expense |
|
|
|
|
Wall & swale reserve expense |
|
|
|
|
|
Landscaping |
-550.65 |
|
|
|
|
Pressure cleaning |
1,000.00 |
|
|
|
|
Signage |
843.98 |
|
|
|
Total Wall & swale reserve expense |
1,293.33 |
|
|
Total Other Expense |
1,293.33 |
|
Net Other Income |
-147.77 |
Net Income |
|
|
9,052.39 |
|
|