| Nov '02 - Oct '03 | ||||||
| Ordinary Income/Expense | ||||||
| Income | ||||||
| 4100 · Association fees | 88,001.25 | |||||
| 4120 · Laundry income | 1,646.50 | |||||
| 4900 · Special assessment | 10,255.00 | |||||
| Total Income | 99,902.75 | |||||
| Expense | ||||||
| 6120 · Bank Service Charges | 0.00 | |||||
| 6130 · Bad debts expense | 0.00 | |||||
| 6180 · Insurance | 7,544.99 | |||||
| 6190 · Insurance Deductible | 981.65 | |||||
| 6250 · Postage and Delivery | 4.42 | |||||
| 6270 · Professional Fees | ||||||
| 6280 · Legal Fees | 32.00 | |||||
| 6295 · Association management | 9,259.50 | |||||
| Total 6270 · Professional Fees | 9,291.50 | |||||
| 6300 · Repair and maintenance | ||||||
| 6305 · Major Repairs | ||||||
| 6306 · Sprinkler System | 2,029.16 | |||||
| 6307 · Ext Painting | 71.36 | |||||
| Total 6305 · Major Repairs | 2,100.52 | |||||
| 6310 · Exterior repairs and painting | 35,123.53 | |||||
| 6315 · Interior repairs and painting | 1,135.85 | |||||
| 6330 · Roof | 4,400.00 | |||||
| 6340 · Chimneys / Fire extinguishers | 1,539.86 | |||||
| 6345 · Maintenance - Other | 1,191.54 | |||||
| 6346 · Supplies | 62.79 | |||||
| 6350 · Grounds R&M | 3,388.97 | |||||
| 6360 · Snow removal | 3,020.89 | |||||
| 6370 · Rubbish removal | 4,011.19 | |||||
| 6380 · Cleaning - Common areas | 12.00 | |||||
| 6300 · Repair and maintenance - Other | 1,190.00 | |||||
| Total 6300 · Repair and maintenance | 57,177.14 | |||||
| 6304 · Window replacement | 500.00 | |||||
| 6390 · Utilities | ||||||
| 6400 · Propane | 560.65 | |||||
| 6410 · Water and sewer | 19,563.37 | |||||
| 6420 · Electricity | 1,943.14 | |||||
| Total 6390 · Utilities | 22,067.16 | |||||
| Total Expense | 97,566.86 | |||||
| Net Ordinary Income | 2,335.89 | |||||
| Other Income/Expense | ||||||
| Other Income | ||||||
| 4910 · Owner window reimbursement | -700.00 | |||||
| Total Other Income | -700.00 | |||||
| Net Other Income | -700.00 | |||||
| Net Income | 1,635.89 | |||||