| Fishers Farm Homeowner's Association, Inc. | 6:54 PM | |||||
| Profit & Loss | 01/21/2006 | |||||
| January through December 2005 | Accrual Basis | |||||
| Jan - Dec 05 | ||||||
| Ordinary Income/Expense | ||||||
| Income | ||||||
| Cost of Collections | 1,208.00 | |||||
| Mailbox Orders (Mailbox Orders) | 135.00 | |||||
| Member Dues | 31,406.10 | |||||
| Mulch Reimbursement | 35.00 | |||||
| Total Income | 32,784.10 | |||||
| Expense | ||||||
| Bank Service Charges (Bank Service Charges) | ||||||
| Checks and Supplies (Checking Supplies) | 155.67 | |||||
| Total Bank Service Charges (Bank Service Charges) | 155.67 | |||||
| CEC Event (Community Events) | ||||||
| Christmas Lights (Christmas lights for Entrance) | 202.75 | |||||
| Christmas Party (Annual Christmas Party) | 97.18 | |||||
| Cleanup Day (Cleanup Day) | 40.80 | |||||
| Community Block Party (Community Block Party) | 269.37 | |||||
| CEC Event (Community Events) - Other | 42.55 | |||||
| Total CEC Event (Community Events) | 652.65 | |||||
| Insurance (Insurance) | 1,059.00 | |||||
| Mailbox Repairs (Mailbox Repairs) | 384.02 | |||||
| Newsletter (Community Newsletter) | 75.29 | |||||
| Office | 254.48 | |||||
| Postage and Delivery (Postage and Delivery) | ||||||
| Post Office Box (P.O. Box 6043) | 48.00 | |||||
| Stamps/Postage (Postage Stamps) | 157.05 | |||||
| Total Postage and Delivery (Postage and Delivery) | 205.05 | |||||
| Professional Fees (Professional Fees) | ||||||
| Accounting (Accounting Fees) | 220.00 | |||||
| Total Professional Fees (Professional Fees) | 220.00 | |||||
| Property and Grounds | ||||||
| Common Ground Maint. (Common Ground Maint.) | ||||||
| Mulch (Mulch) | 578.76 | |||||
| Common Ground Maint. (Common Ground Maint.) - Other | 8,823.09 | |||||
| Total Common Ground Maint. (Common Ground Maint.) | 9,401.85 | |||||
| Flowers (Flowers) | 2,699.12 | |||||
| Fountain Maintenance (Fountain Maintenance) | 300.00 | |||||
| Low Voltage Lighting (Low Voltage Lighting) | 313.53 | |||||
| Pond Maintenance (Pond Maintenance) | 1,930.00 | |||||
| Snow Removal (Snow Removal) | 1,050.00 | |||||
| Sprinkler (Sprinkler System) | 377.92 | |||||
| Total Property and Grounds | 16,072.42 | |||||
| Property Taxes (Property Taxes) | 418.05 | |||||
| Short Term Projects (Short Term Projects) | ||||||
| North Entrance Lighting (Landscape lighting) | 186.85 | |||||
| South Entrance (Lighting Project) | 4,629.05 | |||||
| Total Short Term Projects (Short Term Projects) | 4,815.90 | |||||
| Supplies (Supplies) | ||||||
| Office (Office Supplies) | 231.24 | |||||
| Total Supplies (Supplies) | 231.24 | |||||
| Unrecoverable Fees (Unrecoverable Fees and Dues) | 86.00 | |||||
| Utilities (Utilities) | ||||||
| Gas and Electric (Gas and Electric) | ||||||
| Common Ground Electricity 0880 (Common Groud Electricity) | 484.80 | |||||
| Fountain Electricity 2190 (Fountain Electricity) | 1,011.12 | |||||
| South Ent. Electric | 206.87 | |||||
| Street Lights (Electricity for street lights) | 1,032.02 | |||||
| Total Gas and Electric (Gas and Electric) | 2,734.81 | |||||
| Water (Water) | ||||||
| 000353832 (Water Account) | 428.52 | |||||
| 000353982 (Water Account) | 449.07 | |||||
| Total Water (Water) | 877.59 | |||||
| Total Utilities (Utilities) | 3,612.40 | |||||
| Void Check (For Voided Checks) | 0.00 | |||||
| Web Internet (Web and Internet Expenses) | 299.70 | |||||
| Total Expense | 28,541.87 | |||||
| Net Ordinary Income | 4,242.23 | |||||
| Other Income/Expense | ||||||
| Other Income | ||||||
| Interest Income (Interest Income) | 22.34 | |||||
| Total Other Income | 22.34 | |||||
| Net Other Income | 22.34 | |||||
| Net Income | 4,264.57 | |||||