|
|
|
|
|
|
Jan - Dec 05 |
|
|
Ordinary Income/Expense |
|
|||
|
|
|
Income |
|
||
|
|
|
|
Developer Funding |
1,400.00 |
|
|
|
|
|
Fee Income |
5,700.00 |
|
|
|
|
|
HOA Dues |
14,365.03 |
|
|
|
|
Total Income |
21,465.03 |
||
|
|
|
Expense |
|
||
|
|
|
|
Administration |
|
|
|
|
|
|
|
Copies |
436.42 |
|
|
|
|
|
Supplies |
25.27 |
|
|
|
|
Total Administration |
461.69 |
|
|
|
|
|
Insurance |
|
|
|
|
|
|
|
Liability Insurance |
761.84 |
|
|
|
|
|
Insurance - Other |
250.00 |
|
|
|
|
Total Insurance |
1,011.84 |
|
|
|
|
|
Landscaping - Contracted |
15,150.00 |
|
|
|
|
|
Licenses and Permits |
50.00 |
|
|
|
|
|
Management Fees |
4,677.50 |
|
|
|
|
|
Miscellaneous |
586.29 |
|
|
|
|
|
Professional Fees |
|
|
|
|
|
|
|
Accounting |
300.00 |
|
|
|
|
|
Professional Fees - Other |
10.00 |
|
|
|
|
Total Professional Fees |
310.00 |
|
|
|
|
|
Taxes |
|
|
|
|
|
|
|
State |
0.00 |
|
|
|
|
|
Taxes - Other |
0.00 |
|
|
|
|
Total Taxes |
0.00 |
|
|
|
|
Total Expense |
22,247.32 |
||
|
|
Net Ordinary Income |
-782.29 |
|||
|
Net Income |
|
-782.29 |
|||
|
|
|
|
|
|
|