Beruflich Dokumente
Kultur Dokumente
Page: 1
Fallwood HOA
Balance Sheet
As of 03/31/15
Account
Description
Operating
Reserves
Other
Totals
ASSETS
1009
Checking-Operating
1209
MMA-Reserve
TOTAL ASSETS
30,071.36
30,071.36
28,169.64
28,169.64
_______________
_______________
_______________
_______________
30,071.36
28,169.64
.00
58,241.00
=============== ===============
===============
===============
_______________
_______________
_______________
_______________
.00
.00
.00
.00
RESERVES:
5100
5300
Reserve - Interest
5400
1,900.00
1,900.00
11.61
11.61
26,258.03
26,258.03
_______________
_______________
_______________
_______________
.00
28,169.64
.00
28,169.64
EQUITY:
Current Year Net Income/(Loss)
Subtotal Equity
TOTAL LIABILITIES & EQUITY
30,071.36
.00
.00
30,071.36
_______________
_______________
_______________
_______________
30,071.36
.00
.00
30,071.36
30,071.36
28,169.64
.00
58,241.00
=============== ===============
===============
===============
Page: 1
Fallwood HOA
Income/Expense Statement
Period: 03/01/15 to 03/31/15
Current Period
Account
Description
Year-To-Date
Yearly
Budget
Variance
Actual
Budget
Variance
Budget
13,490.00
.00
13,490.00
39,154.00
46,400.00
(7,246.00)
46,400.00
950.00
712.50
237.50
1,900.00
1,425.00
475.00
2,850.00
Actual
INCOME:
06310
Association Assessments
06315
06440
Checking-Interest Income
2.32
.00
2.32
5.14
.00
5.14
.00
06450
4.77
.00
4.77
11.61
.00
11.61
.00
______________
______________
______________
______________
______________
______________ ______________
Subtotal Income
14,447.09
712.50
13,734.59
41,070.75
47,825.00
(6,754.25)
49,250.00
EXPENSES
ADMINISTRATIVE
07010
Management Contract
500.00
500.00
.00
1,500.00
1,500.00
.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
20.00
37.50
17.50
67.62
112.50
44.88
450.00
07270
3.18
20.83
17.65
39.93
62.49
22.56
250.00
07280
Insurance
.00
.00
.00
1,827.00
1,827.00
.00
3,500.00
07350
Property Tax
.00
.00
.00
.00
.00
.00
175.00
07820
.00
.00
.00
.00
30.00
30.00
30.00
07960
Social
.00
.00
.00
.00
.00
.00
900.00
______________
______________
______________
______________
______________
______________ ______________
ADMINISTRATIVE
523.18
558.33
35.15
3,659.55
3,756.99
97.44
12,180.00
(58.01)
360.00
UTILITIES
08120
Electricity-entrance
24.82
30.00
5.18
148.01
90.00
08130
Electric - Pool
30.48
25.00
(5.48)
70.22
75.00
4.78
3,200.00
08140
22.00
20.00
(2.00)
66.00
60.00
(6.00)
1,000.00
08150
Water-Pool 7351
15.00
20.00
5.00
45.00
60.00
15.00
450.00
______________
______________
______________
______________
______________
______________ ______________
UTILITIES
92.30
95.00
2.70
329.23
285.00
(44.23)
5,010.00
LANDSCAPING
08310
Landscape Contract
490.00
490.00
.00
1,470.00
1,470.00
.00
5,880.00
08320
1,800.00
2,000.00
200.00
1,800.00
2,000.00
200.00
4,000.00
08330
Landscape Misc/install
.00
41.67
41.67
.00
125.01
125.01
500.00
08340
.00
37.50
37.50
.00
112.50
112.50
450.00
______________
______________
______________
______________
______________
______________ ______________
LANDSCAPING
2,290.00
2,569.17
279.17
3,270.00
3,707.51
437.51
10,830.00
Page: 2
Fallwood HOA
Income/Expense Statement
Period: 03/01/15 to 03/31/15
Year-To-Date
Yearly
Description
Actual
Current Period
Budget
Variance
Actual
Budget
Variance
Budget
08510
1,108.00
.00
(1,108.00)
1,108.00
1,108.00
.00
5,540.00
08520
Pool Supplies
.00
.00
.00
.00
.00
.00
250.00
08530
Pool Telephone
.00
42.00
42.00
251.00
126.00
(125.00)
504.00
08540
.00
.00
.00
.00
.00
.00
1,700.00
08550
Pool Permit
.00
.00
.00
280.00
270.00
(10.00)
270.00
Account
POOL
______________
______________
______________
______________
______________
______________ ______________
POOL
1,108.00
42.00
(1,066.00)
1,639.00
1,504.00
(135.00)
8,264.00
.00
.00
.00
.00
.00
.00
2,000.00
POOLHOUSE
09010
______________
______________
______________
______________
______________
______________ ______________
POOLHOUSE
.00
.00
.00
.00
.00
.00
2,000.00
.00
.00
.00
190.00
.00
(190.00)
8,000.00
COMMON FENCE
09210
______________
______________
______________
______________
______________
______________ ______________
COMMON FENCE
.00
.00
.00
190.00
.00
(190.00)
8,000.00
09410
Reserve Contribution
.00
.00
.00
.00
.00
.00
116.00
09420
950.00
.00
(950.00)
1,900.00
.00
(1,900.00)
2,850.00
09450
Reserve Interest
4.77
.00
(4.77)
11.61
.00
(11.61)
.00
RESERVE
______________
______________
______________
______________
______________
______________ ______________
RESERVE
954.77
.00
(954.77)
1,911.61
.00
(1,911.61)
2,966.00
TOTAL EXPENSES
4,968.25
3,264.50
(1,703.75)
10,999.39
9,253.50
(1,745.89)
49,250.00
9,478.84
(2,552.00)
12,030.84
30,071.36
38,571.50
(8,500.14)
.00
==============
==============
==============
==============
==============
============== ==============