| WASHINGTON PLAZA CLUSTER ASSOCIATION |
| 2006 FINANCIAL
STATEMENT |
| February
12, 2007 |
| INCOME
STATEMENT |
|
| Income |
Dues |
47,000.00 |
|
|
Miscellaneous Fee |
460.00 |
|
|
Misc. Reimbursed Expense |
0.00 |
|
|
Tax Refund - Federal |
0.00 |
|
|
Tax Refund - State |
0.00 |
|
|
Interest on State Tax Ref. |
0.00 |
|
|
Interest on Fed Tax Refund |
0.00 |
|
|
Dues Interest |
0.00 |
|
|
Bank Interest |
202.00 |
|
|
Total |
|
47,662.00 |
|
|
| Deductions |
Uncollectable Dues |
|
0.00 |
|
|
| Expenses |
Operations |
|
|
Administration |
0.00 |
|
|
Insurance |
1,776.00 |
|
|
Federal & State Taxes |
75.00 |
|
|
Legal |
50.00 |
|
|
Grounds Care Contractor |
9,457.96 |
|
|
Other Grounds Care |
5,015.71 |
|
|
Street Paving & Sidewalks |
0.00 |
|
|
Electricity (Streetlights) |
1,596.88 |
|
|
Streetlight Maintenance |
1,532.00 |
|
|
Snow Removal |
1,090.00 |
|
|
Trash Collection |
10,831.74 |
|
|
Other |
176.00 |
|
|
Total Operations Expenses |
|
31,601.29 |
|
Capital Projects |
|
|
Retaining Walls |
21,691.50 |
|
|
Wood Docks |
0.00 |
|
|
Security Services |
0.00 |
|
|
Other Grounds Care |
4,346.00 |
|
|
Paving and Striping |
6,692.91 |
|
|
Total Capital Project Expenses |
|
32,730.41 |
|
|
|
Total Expenses |
|
64,331.70 |
|
|
|
Surplus |
|
-16,669.70 |
|
|
| CASH FLOW |
|
|
|
Dues - 2004 |
0.00 |
|
|
Dues - 2006 |
47,000.00 |
|
|
Interest |
202.00 |
|
|
Late Fees |
0.00 |
|
|
Miscellaneous |
460.00 |
|
|
Total |
|
47,662.00 |
|
|
|
Expenses |
|
64,331.70 |
|
|
|
Net cash increase |
|
-16,669.70 |
| WASHINGTON PLAZA CLUSTER ASSOCIATION |
|
| 2004 FINANCIAL STATEMENT |
|
| February 21, 2005 |
|
|
|
| BALANCE
SHEET |
|
| 12/31/2006 |
|
|
|
Checking |
15,793.02 |
|
|
Money Market |
21,507.43 |
|
|
Dues receivable |
0.00 |
|
|
Total Assets/Reserves |
|
37,300.45 |
| 12/31/2005 |
|
|
|
Checking |
18,654.43 |
|
|
Money Market |
35,315.72 |
|
|
Dues receivable |
0.00 |
|
|
Total Assets/Reserves |
|
53,970.15 |
|
|
|
Net Change |
|
-16,669.70 |
|
|
|
|
|
-37,300.45 |
0.00 |
|
|
|
|