Beruflich Dokumente
Kultur Dokumente
Fallwood HOA
Balance Sheet
As of 09/30/14
Account
Description
Operating
Reserves
Other
Totals
ASSETS
1009
Checking-Operating
1209
MMA-Reserve
TOTAL ASSETS
18,086.13
18,086.13
16,772.87
16,772.87
_______________
_______________
_______________
18,086.13
16,772.87
.00
_______________
34,859.00
=============== ===============
===============
===============
380.00
380.00
_______________
_______________
_______________
_______________
380.00
.00
.00
380.00
RESERVES:
5100
4,750.00
4,750.00
5200
Reserve Contributions
5,000.00
5,000.00
5300
Reserve - Interest
22.48
22.48
5400
18,750.39
18,750.39
5430
(1,081.04)
(1,081.04)
5445
Reserve-Ft.Ent. Improvements
(5,706.96)
(5,706.96)
5450
(2,737.00)
(2,737.00)
5451
Reserve-Parking lot
(2,225.00)
Subtotal Reserves
(2,225.00)
_______________
_______________
_______________
_______________
.00
16,772.87
.00
16,772.87
15,649.25
.00
.00
15,649.25
_______________
_______________
_______________
_______________
17,706.13
.00
.00
17,706.13
18,086.13
16,772.87
.00
34,859.00
=============== ===============
===============
===============
EQUITY:
5510
Retained Earnings
Current Year Net Income/(Loss)
Subtotal Equity
TOTAL LIABILITIES & EQUITY
2,056.88
2,056.88
Page: 1
Fallwood HOA
Income/Expense Statement
Period: 09/01/14 to 09/30/14
Current Period
Account
Description
Year-To-Date
Yearly
Actual
Budget
Variance
Actual
Budget
Variance
Budget
INCOME:
06310
Association Assessments
.00
.00
.00
45,600.00
46,400.00
(800.00)
46,400.00
06315
.00
712.50
(712.50)
4,750.00
2,850.00
1,900.00
2,850.00
06340
.00
.00
.00
400.00
.00
400.00
.00
06360
.00
.00
.00
29.95
.00
29.95
.00
06440
Checking-Interest Income
1.82
.00
1.82
18.13
.00
18.13
.00
06450
2.21
.00
2.21
22.48
.00
22.48
.00
______________
______________
______________
______________
______________
______________ ______________
Subtotal Income
4.03
712.50
(708.47)
50,820.56
49,250.00
1,570.56
49,250.00
EXPENSES
ADMINISTRATIVE
07010
Management Contract
500.00
500.00
.00
4,500.00
4,500.00
.00
6,000.00
07140
.00
.00
.00
225.00
225.00
.00
225.00
07160
Legal Fees
.00
.00
.00
.00
.00
.00
650.00
07260
31.05
33.33
2.28
390.84
299.97
(90.87)
400.00
07270
Postage
.98
20.83
19.85
197.68
187.47
(10.21)
250.00
07280
Insurance
.00
.00
.00
1,446.00
1,726.00
280.00
2,242.00
07350
Property Tax
.00
.00
.00
168.99
200.00
31.01
200.00
07820
.00
.00
.00
30.00
.00
(30.00)
.00
07950
Website
.00
.00
.00
15.17
.00
(15.17)
.00
07960
Social
.00
.00
.00
167.09
200.00
32.91
300.00
______________
______________
______________
______________
______________
______________ ______________
ADMINISTRATIVE
532.03
554.16
22.13
7,140.77
7,338.44
197.67
10,267.00
UTILITIES
08120
Electricity-entrance
23.51
30.00
6.49
254.41
270.00
15.59
360.00
08130
Electric - Pool
613.01
500.00
(113.01)
2,746.92
3,000.00
253.08
3,700.00
08140
121.00
120.00
(1.00)
761.97
1,275.00
513.03
1,500.00
08150
Water-Pool 7351
30.00
40.00
10.00
269.25
520.00
250.75
650.00
______________
______________
______________
______________
______________
______________ ______________
UTILITIES
787.52
690.00
(97.52)
4,032.55
5,065.00
1,032.45
6,210.00
490.00
467.00
(23.00)
4,387.00
4,203.00
(184.00)
5,604.00
LANDSCAPING
08310
Landscape Contract
08315
Landscape Chemicals
.00
.00
.00
55.00
55.00
.00
350.00
08320
.00
.00
.00
3,025.00
3,500.00
475.00
5,000.00
08330
Landscape Misc/install
390.00
.00
(390.00)
390.00
.00
(390.00)
.00
08340
.00
.00
.00
462.64
130.00
(332.64)
130.00
Page: 2
Fallwood HOA
Income/Expense Statement
Period: 09/01/14 to 09/30/14
Current Period
Account
Description
Actual
Budget
Variance
Actual
Year-To-Date
Yearly
Budget
Budget
Variance
______________
______________
______________
______________
______________
______________ ______________
LANDSCAPING
880.00
467.00
(413.00)
8,319.64
7,888.00
(431.64)
11,084.00
POOL
08510
1,742.00
262.00
(1,480.00)
4,362.00
5,240.00
878.00
5,240.00
08520
Pool Supplies
.00
.00
.00
42.29
800.00
757.71
800.00
08530
Pool Telephone
.00
45.00
45.00
544.80
225.00
(319.80)
265.00
08540
.00
.00
.00
1,601.99
2,000.00
398.01
2,000.00
08550
Pool Permit
.00
.00
.00
270.00
260.00
(10.00)
260.00
______________
______________
______________
______________
______________
______________ ______________
POOL
1,742.00
307.00
(1,435.00)
6,821.08
8,525.00
1,703.92
8,565.00
40.00
.00
(40.00)
3,789.49
330.00
(3,459.49)
900.00
.00
.00
.00
.00
.00
.00
1,000.00
POOLHOUSE
09010
09040
Maintenance - Special
______________
______________
______________
______________
______________
______________ ______________
POOLHOUSE
40.00
.00
(40.00)
3,789.49
330.00
(3,459.49)
1,900.00
COMMON FENCE
09210
.00
.00
.00
45.30
.00
(45.30)
1,370.00
09240
Painting
.00
.00
.00
250.00
250.00
.00
6,500.00
______________
______________
______________
______________
______________
______________ ______________
COMMON FENCE
.00
.00
.00
295.30
250.00
(45.30)
7,870.00
09410
Reserve Contribution
.00
.00
.00
.00
.00
.00
504.00
09420
.00
2,850.00
2,850.00
4,750.00
2,850.00
(1,900.00)
2,850.00
09450
Reserve Interest
2.21
.00
(2.21)
22.48
.00
(22.48)
.00
RESERVE
______________
______________
______________
______________
______________
______________ ______________
RESERVE
TOTAL EXPENSES
Current Year Net Income/(loss
2.21
2,850.00
2,847.79
4,772.48
2,850.00
(1,922.48)
3,354.00
3,983.76
4,868.16
884.40
35,171.31
32,246.44
(2,924.87)
49,250.00
(3,979.73)
(4,155.66)
175.93
15,649.25
17,003.56
(1,354.31)
.00
==============
==============
==============
==============
==============
============== ==============