|
| Ordinary Income/Expense | | | | Income | | | | | Resale Certificates | 300.00 | | | | Property
Transfer Fees | 650.00 | | | | Miscellaneous Income | 117.26 | | | | Annual
Assessments | 2,055.42 | | | | Donations | | | | | | Fundraiser | 2,117.00 | | | | | Pool | 20.00 | | | | | Boat Ramp | 728.00 | | | | | Pier | 513.00 | | | | | Park Equip & Mt. | 10.00 | | | | Total Donations | 3,388.00 | | | Total Income | 6,510.68 | | | Expense | | | | | Write offs | 121.26 | | | | Utilities | | | | | | Communications | 139.64 | | | | | Water | 128.81 | | | | | Trash | 39.68 | | | | | Electric | 745.24 | | | | Total Utilities | 1,053.37 | | | | Repairs & Maintenance | | | | | | Landscaping | 801.05 | | | | | Pool | 549.95 | | | | | Pier | 747.11 | | | | Total Repairs & Maintenance | 2,098.11 | | | | Interest Expense | | | | | | Loan Interest | 216.63 | | | | Total Interest Expense | 216.63 | | | | Insurance | | | | | | General Liability | 1,083.93 | | | | Total Insurance | 1,083.93 | | | | Payroll Expenses | 1,346.81 | | | | Office Expense | 2,090.35 | | | Total Expense | 8,010.46 | | Net Ordinary Income | -1,499.78 | | Net Income | | -1,499.78 | |
|