|
The current financial reports of the Homeowners' Association:
Tallow Creek Homeowners Association Income/Reserve
Statement Compared with Budget
For the Period Ending November 31, 2011| | | | | | | Year to Date | Year to Date | Year to Date | | | | | | Actual | Budget | Variance | | Revenues | | | Dues | $112,335.31 |
$78,000.00 | $2,388.38 | | Late Fees | 9,575.00 |
0 | 3,179.71 | | Interest
Income |
647.14 |
0 |
647.14 | | Other Income | 112.50 |
0 |
112.50 | | Total Revenues | $122,669.95 | $78,000.00 | $44,669.95
| | | | | | | Expenses | | | | | Accounting Expenses | 3301.1 | 3,100.00 | 201.1 | | Bank Charges | 30 | 0.00 | 30 | | Hospitality, Decorating, Parties | 684.34 | 1,100.00 | -415.66 | | Insurance Expense | 1,871.00 | 2,750.00 | -879 | | Legal
and Professional Expense | 3,121.11 | 20,167.00 | -17,045.89 | | Licenses/Property
Taxes/Bank Fees | 27.00 | 10.00 | 17.00 | | Landscaping/Grass
Cutting Expense | 19,550.00 | 19,250.00 | 300.00 | | Meeting Expenses | 200.00 | 917.00 | -717.00 | | Office
Expense | 677.56 | 458.00 | 219.56 | | Postage Expense | 80.10 | 687.50 | -607.40 | | Printing | 6.50 | 367.00 | -360.50 | | Repair and Maintenance Expense | 1,342.17 | 917.00 | 425.17 | | Security Expense | 240.00 | 0.00 | 240.00 | | Supplies Expense | 292.23 | 0.00 | 292.23 | | Telephone Expense | 30.02 | 0.00 | 30.02 | | Utilities Expense | 12,303.92 | 12,375.00 | -71.08 | | Reserve/Capital
Improvements | 10,000.00 | 10,000.00 | 0 | | Other Expense | 173.89 | 0.00 |
173.89 | | Total
Expenses |
$53,930.94 |
$72,098.50 | ($18,167.56) | | | | | | | Net Income | $68,739.01 |
$5,901.50 | $62,837.51
|
|