1 Jan 2021
|
|
|
|
|
|
Jan - Dec 20 |
|
Jan - Dec 19 |
|
Ordinary Income/Expense |
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
2017 Regular Assessment |
10.00 |
|
200.00 |
|
|
|
|
2018 Annual Assessment |
10.00 |
|
210.00 |
|
|
|
|
2019 Annual Assessment |
0.00 |
|
30,154.61 |
|
|
|
|
2020 Annual Assessment |
34,724.03 |
|
0.00 |
|
|
|
|
Returned Check Charges |
0.00 |
|
12.00 |
|
|
|
Total Income |
34,744.03 |
|
30,576.61 |
|
|
Gross Profit |
|
34,744.03 |
|
30,576.61 |
|
|
|
Expense |
|
|
|
|
|
|
|
Administrative |
1,044.99 |
|
1,011.84 |
|
|
|
|
Annual Meeting |
0.00 |
|
27.34 |
|
|
|
|
Bank Service Charges |
0.00 |
|
24.00 |
|
|
|
|
Fees, License and Taxes |
61.25 |
|
61.25 |
|
|
|
|
Ground Maintenance |
14,115.00 |
|
12,783.00 |
|
|
|
|
Holiday decorations |
0.00 |
|
286.60 |
|
|
|
|
Insurance |
2,237.00 |
|
2,212.00 |
|
|
|
|
Legal Fees |
|
|
|
|
|
|
|
|
Property expenses |
-300.41 |
|
691.00 |
|
|
|
|
|
Retainer and consulting |
1,171.71 |
|
815.34 |
|
|
|
|
Total Legal Fees |
871.30 |
|
1,506.34 |
|
|
|
|
Merchant deposit fees |
526.10 |
|
320.92 |
|
|
|
|
Postage and Meter Rental |
571.92 |
|
471.92 |
|
|
|
|
Repairs & Maintenance |
0.00 |
|
915.00 |
|
|
|
|
Resident get together |
0.00 |
|
336.02 |
|
|
|
|
Sprinkler Maintenance & Repair |
1,069.97 |
|
4,526.79 |
|
|
|
|
Storage Unit |
1,136.23 |
|
1,456.57 |
|
|
|
|
Utilities |
197.97 |
|
265.72 |
|
|
|
|
Violation Management |
2,802.65 |
|
3,554.85 |
|
|
|
Total Expense |
24,634.38 |
|
29,760.16 |
|
Net Ordinary Income |
10,109.65 |
|
816.45 |
|
Other Income/Expense |
|
|
|
|
|
Other Income |
|
|
|
|
|
|
Estoppel |
900.00 |
|
600.00 |
|
|
|
Interest Income |
59.92 |
|
28.68 |
|
|
|
Other Miscellaneous Income |
281.00 |
|
80.00 |
|
|
Total Other Income |
1,240.92 |
|
708.68 |
|
|
Other Expense |
|
|
|
|
|
|
Wall & swale reserve expense |
|
|
|
|
|
|
|
Iguana COntrol |
0.00 |
|
2,000.00 |
|
|
|
|
Landscaping |
0.00 |
|
2,600.00 |
|
|
|
|
Pressure cleaning |
0.00 |
|
1,000.00 |
|
|
|
|
Wall & swale reserve expense - Other |
500.00 |
|
0.00 |
|
|
|
Total Wall & swale reserve expense |
500.00 |
|
5,600.00 |
|
|
Total Other Expense |
500.00 |
|
5,600.00 |
|
Net Other Income |
740.92 |
|
-4,891.32 |
Net Income |
|
|
|
10,850.57 |
|
-4,074.87 |
|
|