| WASHINGTON PLAZA CLUSTER ASSOCIATION |
|
|
|
|
| 2007 FINANCIAL
STATEMENT |
|
| January
12, 2008 |
|
| INCOME
STATEMENT |
|
|
| Income |
Dues |
47,000.00 |
|
|
|
Miscellaneous Fee |
1,021.00 |
|
|
|
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 |
113.43 |
|
|
|
Total |
|
48,134.43 |
|
|
|
|
| Deductions |
Uncollectable Dues |
|
0.00 |
|
|
|
|
| Expenses |
Operations |
|
|
|
Administration |
122.00 |
|
|
|
Insurance |
1,972.00 |
|
|
|
Federal & State Taxes |
0.00 |
|
|
|
|
|
Legal |
50.00 |
|
|
|
Grounds Care Contractor |
9,825.00 |
|
|
|
Other Grounds Care |
595.62 |
|
|
|
Street Paving & Sidewalks |
19.79 |
|
|
|
Electricity (Streetlights) |
1,625.39 |
|
|
|
Streetlight Maintenance |
48.48 |
|
|
|
Snow Removal |
1,526.00 |
|
|
|
Trash Collection |
10,701.49 |
|
|
|
Docks |
|
|
|
Other |
85.00 |
|
|
|
Total Operations Expenses |
|
26,570.77 |
|
|
Capital Projects |
|
|
|
Retaining Walls |
|
|
|
Wood Docks |
0.00 |
|
|
|
Security Services |
0.00 |
|
|
|
Painting |
433.61 |
|
|
|
Landscaping |
2,532.00 |
|
|
|
Total Capital Project Expenses |
|
2,965.61 |
|
|
|
|
|
Total Expenses |
|
29,536.38 |
|
|
|
|
|
Surplus |
|
18,598.05 |
|
|
|
|
| CASH FLOW |
|
|
|
|
Dues - 2004 |
0.00 |
|
|
|
Dues - 2007 |
47,000.00 |
|
|
|
Dues - 2006 |
500.00 |
|
|
|
Interest |
113.43 |
|
|
|
Late Fees |
0.00 |
|
|
|
Miscellaneous |
1,021.00 |
|
|
|
Total |
|
48,634.43 |
|
|
|
|
|
Expenses |
|
29,536.38 |
|
|
|
|
|
Net cash increase |
|
19,098.05 |
|
| WASHINGTON PLAZA CLUSTER ASSOCIATION |
|
|
| 2004 FINANCIAL STATEMENT |
|
|
| February 21, 2005 |
|
|
|
|
|
| BALANCE
SHEET |
|
|
| 12/31/2007 |
|
|
|
|
Checking |
16,954.06 |
|
|
|
|
Money Market |
39,601.45 |
|
|
|
Dues receivable |
0.00 |
|
|
|
Total Assets/Reserves |
|
56,555.51 |
|
| 12/31/2006 |
|
|
|
|
Checking |
15,950.03 |
|
|
|
Money Market |
21,507.43 |
|
|
|
Dues receivable |
500.00 |
|
|
|
Total Assets/Reserves |
|
37,957.46 |
|
|
|
|
|
Net Change |
|
18,598.05 |
|
|
|
|
|
|
|
|
-56,555.51 |
0.00 |
|
|
|
|
|
|
|
|
|