Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018

Size: px
Start display at page:

Download "Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018"

Transcription

1 UNAUDITED Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018 ASSETS CASH Operating - C.A. Iberiabank 312, TOTAL OPERATING CASH 312, RESERVE FUND ACCOUNTS Villa South Exterior - BB&T Bank 286, Villa South Roof Replace -BB&T Ban 88, Villa South Roof Replace -1st.Gulf 151, Villa North Exterior -Suntrust 36, Villa North Roof Replace-Suntrust 44, Villa Insurance Deduct - Capital 40, Community Assoc CommonArea-Capital 67, TOTAL RESERVE FUND ACCOUNTS 715, RECEIVABLES Accts. Receivable - S. F. North Accts. Receivable - S. F. South 23, Accts. Receivable - Villas North 6, Accts. Receivable - Villas South 85, Allowance for Doubtful Debts -102, Accts. Receivable - Other 89, TOTAL RECEIVABLES 102, PREPAID EXPENSES Prepaid Insurance 8, TOTAL PREPAID EXPENSES 8, TOTAL ASSETS 1,138, ===============

2 Hunters Ridge Community Association Pg 2 Balance Sheet - November, 2018 LIABILITIES & FUND BALANCE ACCOUNTS PAYABLE Accounts Payable 60, Due to HRCA-Club 27, TOTAL ACCOUNTS PAYABLE 88, FUND BALANCE & CURRENT YEAR Fund Balance - Operating 541, Fund Balance - Reserve 803, Current Year Operating -388, Current Year Reserve 93, TOTAL FUND BALANCE & CURRENT YEAR 1,049, TOTAL LIABILITIES & FUND BALANCE 1,138, ===============

3 UNAUDITED Hunters Ridge Community Association Pg 1 Income Statement November, HRCA OPERATING This This Mth Year YTD Variance Month Budget To Date Budget COMMON AREA INCOME Single Family C.A.(South) 383, , , Single Family C.A.(North) 129, , Villa Maint. C.A. (South) 283, , Villa Maint. C.A. (North) 152, , Late Fee Income 6, , Grand Pines C/A Contribution 97, , Pheasant Hollow C.A. Contrib 84, , Lynx Pass C.A. Contribution 50, , , , Less: C. A. Reserve -75, , , , TOTAL COMMON AREA INCOME 1,113, ,100, , COMMON AREA EXPENSES 5, , Annuals 12, , , Bad Debts , , Chemical, Fertilizer & Mulch 1, , , Cable Service 523, , , Corporate Filing Fees , Equipment Purchase 1, Equipment Repair Fire Safety Protection 3, , , Fuels - Oils Health Insurance 9, , Irrigation Water 3, , , Lake Treatment 19, , , , Landscaping Debris Disposal , , , , Landscaping Contract - C.A. 180, , , Legal 1, , , , Salaries 136, , , , Miscellaneous Expense 31, , , Operating Supplies Printing , Repair & Replace Landscaping 8, , , , Repair & Replace Roadways 448, , Repair & Replace Sprinklers 13, , , , Roadway Improvements 55, , Small Tools , Taxes Payroll 10, , , Uniforms , , Utilities - Electric 53, , , Utilities - Water Workers Comp Insurance 2, , , , TOTAL COMMON AREA EXPENSES 1,520, ,009, , , , NET COMMON AREA -406, , , ============== ============== ============== ============== ==============

4 Hunters Ridge Community Association Pg 2 Income Statement November, HRCA OPERATING This This Mth Year YTD Variance Month Budget To Date Budget VILLA INCOME-SOUTH Villa Maint. Fee South(134) 420, , , , Less: Villa So. Ext. Reserve -56, , , , Less: Villa So. Roof Reserve -16, , , , TOTAL VILLA INCOME-SOUTH 348, , VILLA EXPENSES - SOUTH Chemicals, Fertilizer & Mulch 1, , Fire Safety Protection 2, , Bad Debts - Villas , , , , Insurance 89, , , Irrigation Water 3, , Landscaping Debris Disposal , , Landscaping Contract - Villas 107, , , , , Salaries 69, , , , Repair & Replace Landscaping 11, , , Repair & Replace Mailboxes Repair & Replace Sprinklers 3, , Replace Light Bulbs & Photocells Miscellaneous Expense 4, , Taxes - Payroll 5, , , Workers Comp Insurance , , , TOTAL VILLA EXPENSES - SOUTH 299, , , , , NET VILLAS - SOUTH 49, , , ============== ============== ============== ============== ==============

5 Hunters Ridge Community Association Pg 4 Income Statement November, HRCA OPERATING This This Mth Year YTD Variance Month Budget To Date Budget VILLA INCOME -NORTH Villa Maint. Fee North (72) 258, , , , , Less: Villa No. Ext. Reserve -38, , , , Less: Villa No. Roof Reserve -33, , , , , TOTAL VILLA INCOME -NORTH 186, , , VILLA EXPENSES - NORTH Chemicals, Fertilizer & Mulch Fire Safety Protection Bad Debts - North Villas , , , , Insurance-North Villas 45, , , Landscaping Debris Disposal , , Landscaping Contract - North Villa 57, , , , , Salaries 37, , , , Repair & Replace Landscaping 5, , , Repair & Replace Mailboxes Repair & Replace Sprinklers 1, , , Replace Light Bulbs & Photo Cells Miscellaneous Expense 3, , , Taxes - Payroll 2, , Workers Comp Insurance , , TOTAL VILLA EXPENSES - NORTH 156, , , , , TOTAL NET VILLA NORTH 30, , , ============== ============== ============== ============== ==============

6 Hunters Ridge Community Association Pg 3 Income Statement November, HRCA OPERATING This This Mth Year YTD Variance Month Budget To Date Budget SINGLE FAMILY INCOME Single Family Maint. Fees (SO) Single Family Maint Fees (NO.) TOTAL SINGLE FAMILY INCOME 1, , SINGLE FAMILY EXPENSES Repair & Replace Mailboxes TOTAL SINGLE FAMILY EXPENSES NET SINGLE FAMILY ============== ============== ============== ============== ==============

7 Hunters Ridge Community Association Pg 8 Income Statement November, VILLA EXTERIOR RESERVES SOUTH This This Mth Year YTD Variance Month Budget To Date Budget VILLA EXT. RESERVE INCOME SOUTH 14, , Villa Ext. Res. Inc. South 56, , Int. Inc. Villa Res. South 1, , , , Villa Roof Replace So.Inc. 16, , , , TOTAL VILLA EXT. RESERVE INCOME 73, , , VILLA EXT. RESERVE EXPENSES Misc Exterior Repairs-South TOTAL VILLA EXT. RESERVE EXPENSES , , NET VILLA EXTERIOR RESERVES SOUTH 73, , ============== ============== ============== ============== ==============

8 Hunters Ridge Community Association Pg 12 Income Statement November, VILLA EXTERIOR RESERVES NORTH This This Mth Year YTD Variance Month Budget To Date Budget VILLA EXT. RESERVES NORTH INCOME 9, , Villa Ext. Res. North Income 38, , Int.Inc. Villa Res. North , , Villa Roof Replace North Inc 33, , , , , TOTAL VILLA EXT. RESERVES NORTH INC 72, , , VILLA EXT. RESERVES NORTH EXPENSES Roof Replacement Expense 32, , Misc. Exterior Repairs 7, , TOTAL VILLA EXT. RESERVES NORTH EXP 40, , , , NET VILLA EXTERIOR RESERVES NORTH 32, , , ============== ============== ============== ============== ==============

9 Hunters Ridge Community Association Pg 16 Income Statement November, VILLA INSURANCE DEDUCTIBLE RESERVE This This Mth Year YTD Variance Month Budget To Date Budget RESERVE-INSURANCE DEDUCTIBLE Interest - Insurance Res TOTAL RESERVE-INSURANCE DEDUCTIBLE

10 Hunters Ridge Community Association Pg 20 Income Statement November, COMMON AREA RESERVES This This Mth Year YTD Variance Month Budget To Date Budget COMMON AREA RESERVES INCOME Capital - C.A. Reserve Incom 40, , , , Common Area Reserve Income 75, , Interest Income C.A , , TOTAL COMMON AREA RESERVES INCOME 115, , , COMMON AREA RESERVE EXPENSES Res- Common Area Exp TOTAL COMMON AREA RESERVE EXPENSES , , NET COMMON AREA RESERVES 115, , , ============== ============== ============== ============== ==============

11 UNAUDITED HUNTERS RIDGE COUNTRY CLUB Pg 1 BALANCE SHEET - November, 2018 Year To Date ****ASSETS**** CASH Petty Cash on Hand 1, Iberiabank - Real Estate Escrow 236, Operating - BMO/Harris Bank 200, Operating - Iberiabank ICS 426, Operating - Iberiabank Merchant 11, Operating - Iberiabank 125, Operating - Fifth Third Payroll 43, Operating - Fidelity Investment 35, TOTAL OPERATING CASH 1,079, RESERVE FUND ACCOUNTS Golf Reserve - Fidelity Investment 559, Social Non-Golf-Fidelity Investmen 124, Sewer Plant - Iberiabank 88, Clubhouse-2016-Invest-Bank United 88, TOTAL RESERVE FUND ACCOUNTS 861, RECEIVABLES Accounts Receivable - Golf 83, Accounts Receivable - Social 32, Accounts Receivable - Suspended 111, Allowance for Doubtful Debts (100,000.00) Accounts Receivable - Renovation 1,231, TOTAL RECEIVABLES 1,359, INTERCOMPANY RECEIVABLES Due from G.Pines/P.Hollow/Lynx Pas Due from HRCA-Common Area 27, TOTAL Intercompany Receivables 28, PREPAID EXPENSES Prepaid Insurance 44, Prepaid Income Taxes 4, TOTAL PREPAIDS 48,547.36

12 HUNTERS RIDGE COUNTRY CLUB Pg 2 BALANCE SHEET - November, 2018 Year To Date PROPERTY & EQUIPMENT Golf Property & Equipment 303, Golf Accumulated Depreciation (303,434.00) Social Property & Equipment 242, Social Accumulated Depreciation (242,441.00) TOTAL PROPERTY & EQUIPMENT 0.00 INVENTORY (AT COST) Inventory - Snack-Food Inventory - Snack-Bar 1, Inventory - Restaurant 10, Inventory - Bar 28, TOTAL INVENTORY 39, OTHER ASSETS Utility Plant in Service 1,624, Utility Accumulated Plant Deprec. (1,543,940.65) Deferred Debts 181, Deposits-Entertainment 3, TOTAL OTHER ASSETS 265, TOTAL ASSETS 3,681, ==============

13 HUNTERS RIDGE COUNTRY CLUB Pg 3 BALANCE SHEET - November, 2018 LIABILITIES & FUND BALANCE Year To Date ACCOUNTS PAYABLE Accounts Payable 51, Accounts Payable - Other 89, Advance Deposits - Real Estate 19, Deferred Special Assessment 10, Gift Certificates Gratuities Payable 1, Charity Events 2, Accrued Fica Payable 3, Fica Payable 3, Federal Withholding Payable 4, TOTAL ACCOUNTS PAYABLE 186, ACCRUED EXPENSES Suta Payable Futa Payable Sales Tax Payable 6, Accrued Hurricane Expenses 366, TOTAL ACCRUED EXPENSES 373, OTHER LIABILITIES Income Deduction Order Liability Current Portion Long Term Debt 135, Renovation - Investors 994, Deferred Income - Golf Dues 78, Deferred Income - Trackage 26, Deferred Income - Social Dues 149, Contribution in Aid of Constructio 305, TOTAL OTHER LIABILITES 1,690, FUND BALANCE & CURRENT YEAR Fund Balance - Reserve 415, Fund Balance - Operating 288, Current Year Operating 1,627, Current Year Reserve (900,600.24) TOTAL FUND BALANCE & CURRENT YEAR 1,430, TOTAL LIABILITIES & FUND BALANCE 3,681, ==============

14 UNAUDITED HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr GOLF COURSE INCOME 22, , , , Guest Fees 239, , , , , , , Cart Rental 65, , , , Misc Golf Course Income-GHIN 9, , , , , , Golf Dues 881, , , , , , , , Golf Trackage 297, , , , , , , , TOTAL GOLF COURSE INCOME 1,492, ,440, , ,423, GOLF COURSE EXPENSES Building Repair 5, , , , , , , , Chemicals 61, , , , , , , , Course Repair 75, , , , Depreciation Expense , Drainage Dues & Subscriptions Electric - Shop 3, , , , Electric - Cart Barn 3, , , , , , Electric - Course 16, , , , , , , , Equipment Purchase 81, , , , Equipment Rental 8, , , , , , , Equipment Repair 34, , , , , , , Fertilizer 61, , , , , , , , Fuels/Oil 35, , , , , Golf Carts Leasing 12, , , , Golf Course Accessories 7, , , , , , Health Insurance 76, , , , , , , Irrigation Repair 9, , , , Irrigation Water 10, , , Maintentance - Lakes , , , , , , Miscellaneous 14, , , , Operating Supplies 5, , , Radio Repairs 1, , , , , , Salaries - Golf Course 411, , , , , , , , Salaries - Mechanics 112, , , , Sand & Top Dressing 30, , , , Small Tools 3, , , Sewer Services 2, , , , , Special Golf Events 13, , , , , , , Taxes - P/R Golf Course 32, , , Taxes - P/R Mechanics 8, , , Taxes - Unemployment 3, , , , Telephone 1, , , Travel/Education ,512.20

15 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr 3, , Landscaping 31, , , , , Uniforms 7, , , , Waste Removal 4, , , , Water 3, , , , Workers Compensation Insurance 7, , , , , , , , SUBTOTAL GOLF COURSE EXPENSES 1,197, ,066, , , GOLF SHOP EXPENSES Dues & Subscriptions 1, , , GHIN Handicap Fees 6, , , , , , Health Insurance 59, , , Miscellaneous 2, , , Offices Supplies , Printing 1, , , , Range Supplies 4, , , , , , Repairs & Maintenance 8, , , , , Salaries - Cart Staff 64, , , , , , , Salaries - Staff 176, , , , Supplies , , , Taxes - Payroll 18, , , , Taxes - Unemployment 1, , , , Telephone 2, , , Uniforms Utilities 3, , , Workers Compensation Insurance 3, , , , , , , SUBTOTAL GOLF SHOP EXPENSES 356, , , , , , , , TOTAL GOLF COURSE & SHOP EXP 1,554, ,436, , ,323, , , , , GOLF COURSE NET SURPLUS (LOSS) -62, , , , =============== =============== =============== =============== =============== =============== =============== ==============

16 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr RESTAURANT/BAR/SNACK SHOP REST. BAR & SNACK INCOME 48, , , , Dining Room -Food 455, , , , , , , , Dining Room -Bar 140, , , , Banquet Sales - Restaurant , , , Food Minimum Income 1, , , , , , Snack Shop - Food 61, , , , , , , , Snack Shop Bar 78, , , , , , , , TOTAL REST. BAR & SNACK INCOME 737, , , , COST OF GOODS SOLD 5, , , , C.O.G. Rest - Bar 40, , , , , , , , C.O.G. Rest - Food 179, , , , , , , C.O.G. Snack - Food 26, , , , , , , C.O.G. Snack - Bar 19, , , , , , , , TOTAL COST OF GOODS SOLD 265, , , , , , , , GROSS SURPLUS 471, , , , RESTAURANT/BAR EXPENSES Advertising China/Silver/Glass 4, , , Equipment Rental 4, , , , , , , Health Insurance 105, , , , Licenses 1, , , , , , Linen 10, , , , Misc. Restaurant & Bar , , , Repairs & Maintenance - Restaurant 3, , , , , , , , Salaries - Kitchen 219, , , , , , , , Salaries - Restaurant 245, , , , Supplies - Cleaning 3, , , , Supplies - Restaurant 9, , , , , , , , Taxes - Payroll 38, , , , Taxes - Unemployment 3, , , , Travel/Education Uniforms 2, , , Workers Compensation Insurance 10, , , , , , , , SUBTOTAL REST./BAR EXPENSES 663, , ,699.58

17 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr SNACK SHOP EXPENSES Miscellaneous - Snack Bar , , , , , Salaries - Staff 50, , , , Supplies 3, , , , Taxes - Payroll 7, , , , Taxes - Unemployment , , , , SUBTOTAL SNACK SHOP EXPENSES 63, , , , , , , , TOTAL REST. BAR & SNACK EXPENSE 726, , , , , , , , RESTAURANT NET SURPLUS (LOSS) -254, , , , =============== =============== =============== =============== =============== =============== =============== ==============

18 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr G&A (OTHER) INCOME Finance Charges 7, , , , Interest Income 5, , Fee Income (HRCA) 18, , , Sales Tax Discount , , Other Income 2, , , , , Social Dues 1,641, ,633, , ,581, , Loss Assessment - Hurricane , Cash Over/Short , Lease Applications 8, , , , LESS: Cap/Maint Reserve Billed -100, , , , , , , TOTAL G&A (OTHER) INCOME 1,584, ,544, , ,688, G&A EXPENSES Accounting 33, , , , , , , , Activities Payroll 82, , , , Activities P/R Taxes 6, , , , , , , Activities Expenses 128, , , , Advertising & Marketing 3, , , , , , Bad Debts , , , Cleaning Supplies 8, , , Cleaning P/R Taxes 3, , , , , Contractural Services 18, , , , Credit Card Fees 13, , , , Dues & Subscriptions , , Employee Meals 11, , , , , , Entertainment 23, , , , , , , , Insurance - Health 84, , , , , , , , Insurance - Fire/CGL 104, , , , , , Legal 9, , , , Miscellaneous 2, , , , , , , Office Supplies 10, , , , Postage & Federal Express 8, , , , , Printing 6, , , , , , , , Repairs & Maintenance -Building 26, , , , , R&M-Office Equip. 12, , , , , , , , Salaries - Staff 392, , , , Security Payroll 7, , , Security P/R Taxes , , , Security Expenses 21, , , , , , , Security Contract 136, , , , , , , Sewer Services-Club 16, , , Social Activities Expense 8, , , , , , , Swimming Pools-Supplies 52, , , ,997.62

19 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr Taxes - Other , , , Taxes - Payroll 29, , , , , , , Cleaning Payroll 36, , , , Taxes - Unemployment , , , , , , Telephone 13, , , , , , Tennis Courts 18, , , , Travel & Education 1, , , , , , , Utilities 40, , , , , Waste Removal 8, , , , Workers Compensation Insurance 8, , , H - Entrance/Exit Security Gates , , H - Equipment , , H - Fencing , , H - Landscape Replacement , , H - Perimeter Repairs & Replacemen , H - Roofing , H - Sewer Treatment Plant , , H - Tennis and Pickleball Courts , , , , , TOTAL G&A EXPENSES 1,389, ,309, , ,370, , , , , G&A NET SURPLUS (LOSS) 195, , , , =============== =============== =============== =============== =============== =============== =============== ==============

20 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr SEWER FACILITY INCOME Measured Revenue - Residents 263, , , , , , , Measured Revenue - Commercial 37, , , Utility - Other Income Less: Utility Reserves Income -25, , , , , , TOTAL SEWER FACILITY INCOME 276, , , , SEWER FACILITY EXPENSES Bad Debt Allowance Chemicals 3, , , , Engineering Expense 14, , , , , Insurance - CGL 16, , , , , , , Lab Tests 16, , , , Miscellaneous Expense 16, , , , Office Expense , , , , Plant Operator Salaries 103, , , , Payroll Taxes 7, , , , , , , Purchased Power 12, , , , , , , , Repairs & Maintenance 36, , , , , , Sewer Plant Depreciation 37, , , , Sludge Removal 16, , , , , , , , TOTAL SEWER FACILITY EXPENSES 282, , , , , , , , SEWER FACILITY NET SURPLUS (LOSS) -6, , , ,392.66

21 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr REALTY INCOME 5, , Real Estate Commissions 260, , , , Rental Commissions 7, , , , Interest - Real Estate , , TOTAL REALTY INCOME 267, , , , REALTY EXPENSES Bank Fees , , Board of Realtor Dues 1, , , , , Real Estate Commission Expense 138, , , , Rental Commission Expense 3, , , , Internet Presence 1, , Liability Insurance 7, , , , Miscellaneous Telephone 1, , , , , TOTAL REALTY EXPENSES 153, , , , , , REALTY NET SURPLUS (LOSS) 114, , , , =============== =============== =============== =============== =============== =============== =============== ============== -96, , , , TOTAL CLUB SURPLUS (LOSS) -12, , , , =============== =============== =============== =============== =============== =============== =============== ==============

22 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, 2018 MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr RESERVES INC.-SEWER Utility Reserves Income 25, , , Utility Reserves-Interest Income RESERVES INCOME-SEWER 25, , , RESERVE EXP.-SEWER Utility Reserve Expense , RESERVE EXPENSE-SEWER , TOTAL SEWER RESERVE 25, , , =============== =============== =============== =============== =============== =============== =============== ==============

23 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, Reserves - Golf MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr RESERVES INCOME - GOLF , Reserve Inc - Reciprocal Play 21, , , Res. Equity Golf Memberships 199, , , Interest Income - Reserve Golf 6, , , , TOTAL RESERVES INCOME- GOLF 227, , , RESERVES - GOLF EXPENSE Golf Reserve Expense 70, , , TOTAL RESERVES - GOLF EXPENSE -70, , , , TOTAL CURRENT GOLF RESERVE 157, , ,

24 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, Reserves - Capital & Deferred Maint MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr RESERVE -CAPITAL/DEFERRED MAINT Reserve Inc.- Capital & Deferre 100, , , Interest Income - Res. Cap/Main 1, , TOTAL RESERVE -CAPITAL/DEFERRED 101, , , RESERVES-CAP/DEF MAINT EXPENSE Capital Reserve Expense , TOTAL RESERVES-CAP/DEF MAINT EXP , TOTAL CURRENT CAP/MAINT RESERVES 101, , ,

25 HUNTERS RIDGE COUNTRY CLUB Pg Income Statement - November, Renovation Dept. MTD This Mth Difference MTD YTD YTD Difference YTD Budget Last Yr This Year Budget Last Yr RENOVATION EXPENSES Renovation Expenses , Interest Expense 31, , , TOTAL RENOVATION EXPENSES 32, , , TOTAL CURRENT RENOVATION -32, , ,

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018 PRELIMINARY UNAUDITED Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018 ASSETS CASH Operating - C.A. Iberiabank 74,525.56 TOTAL OPERATING CASH 74,525.56 RESERVE FUND ACCOUNTS Villa

More information

THE PINES CONDOMINIUM ASSOCIATION, INC. 07/31/2018 FINANCIAL STATEMENTS

THE PINES CONDOMINIUM ASSOCIATION, INC. 07/31/2018 FINANCIAL STATEMENTS THE PINES CONDO. 0719 THE PINES CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS Included Reports Copies BALANCE SHEET 1 STATEMENT OF CASH FLOW 1 STATEMENT OF OPERATIONS VARIANCE 1 THE PINES CONDOMINIUM

More information

Summary of Main Checking Account

Summary of Main Checking Account December 31, 2014 Summary of Main Checking Account Cash In Cash Out Net Change Prior Month Current Pre-Paid Sub Total Current Pre-Paid Sub Total Current Pre-Paid Total Year October 34,667.52 20,265.00

More information

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018 THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Report Annual REVENUE 166,283 166,282 1 ASSESSMENTS 1,831,560 1,829,102 2,458 1,995,384 3,743 3,743 0 ASSESSMENTS - COMMERCIAL 41,173 41,173 0 44,917 0 292

More information

Fort Wayne Rescue Mission Ministries Balance Sheet As of 1/31/2018. Current Year

Fort Wayne Rescue Mission Ministries Balance Sheet As of 1/31/2018. Current Year Balance Sheet As of 1/31/2018 Assets Cash Petty Cash 1,550.00 Religious fund account 405,191.94 IAB Saving Account 1,623.95 Treasure House Cash Checking 25,873.27 Well Fargo Saving 500.31 Cash Capital

More information

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300.

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300. 12/08/17 Balance Sheet Accrual Basis As of November 30, 2017 Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating #3773 98,817.95 1003 Petty Cash

More information

Friends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010

Friends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010 Balance Sheet Prev Year Comparison As of August 31, 2010 Aug 31, 10 Aug 31, 09 ASSETS Current Assets Checking/Savings Wachovia - Restricted Account 62,396.36 65,892.04 Wachovia - FMFH 21,814.88 20,733.76

More information

10:42 AM Sample Winery with Vineyard. 01/02/16 Profit & Loss Accrual Basis January through December 2016

10:42 AM Sample Winery with Vineyard. 01/02/16 Profit & Loss Accrual Basis January through December 2016 10:42 AM Sample Winery with Vineyard Ordinary Income/Expense Income 410000 TRADE SALES 0.00 420000 RETAIL SALES 0.00 450000 EVENT 0.00 480100 BULK WINE SALES 0.00 490000 Bad Debt Expense 0.00 Total Income

More information

Income Statement Lakeview Accrual Basis Jun 2018

Income Statement Lakeview Accrual Basis Jun 2018 Lakeview Accrual Basis Jun 2018 Property: Lakeview Income Revenues 4010-0000 Gross Market Rent - 30,656.00 30,656.00 30,656.00 30,656.00 30,563.00 30,499.00 30,467.00 30,403.00 30,403.00 30,339.00 30,307.00

More information

Lakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS

Lakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS ~. Chase Bank Operations - Chase $ 62,553.83 I & I Program 5,845.66 Capital Expenditures 7,006.03 Construction 79,700.79 Balance Sheet March 31, 2014 ASSETS Total Assets $ s, 1 77,872.65 Total Other Assets

More information

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330. Balance Sheet ASSETS Chase Bank Operations - Chase I & I Program Capital Expenditures Construction $ 175,688.99 5,845.66 7,006.03 85,790.09 Total Chase Bank 274,330.77 Texpool Operations - Texpool I &I

More information

Wausau Community Development Authority Balance Sheet September 30, 2017 Low Rent (46 Scattered Sites) Voucher (Sec 8) Riverview Terrace Business Activity ** Business Activity II Redevelopment (Fund 01)

More information

Total Rental Revenue 353, , , ,708, ,670, , ,065,155.81

Total Rental Revenue 353, , , ,708, ,670, , ,065,155.81 The Meadows (meadows) Page 1 REVENUE Rent Income Rent Revenue 375,500.00 375,249.00 251.00 0.07 2,861,791.81 2,852,686.81 9,105.00 0.32 4,357,760.81 Loss to Lease 561.00-1,887.00 2,448.00 129.73-777.00-9,870.00

More information

Account Description 1st PP-FINAL UNADJ JE Ref # AJE ADJ JE Ref # RJE FINAL 12/31/ /31/ /31/ /31/2017

Account Description 1st PP-FINAL UNADJ JE Ref # AJE ADJ JE Ref # RJE FINAL 12/31/ /31/ /31/ /31/2017 Group : [A] Cash Subgroup : [A.1] Cash 103 Cash 55,241.00 70,006.00 0.00 70,006.00 0.00 70,006.00 105 Cash - Payroll 1,309.00 1,310.00 0.00 1,310.00 0.00 1,310.00 106 Cash - Susquehanna Payroll 13,273.00

More information

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Table of Contents: Treasurer's Report 1 Page: Financial Statements: Statements of Financial Position 2 Statements of Activities

More information

Tierra Catalina ( ) Page 1

Tierra Catalina ( ) Page 1 Tierra Catalina (02-0067) Page 1 Balance Sheet Period = Mar 2017 Current Balance ASSETS CURRENT ASSETS Cash Bank of Tucson 15,273.25 Alliance Bank - Reserve 165,480.22 Bank of Tucson - Reserve 23,096.00

More information

Town of Williamston Trial Balance

Town of Williamston Trial Balance 001 Debits Credits 001 000 1000 FIRST CITIZENS CHECKING 3,855,837.38 0.00 001 000 1012 BB&T CD 10/08 Maturity 1-21-09 103,253.78 0.00 001 000 1013 Court Fines 4,326.44 0.00 001 000 1015 Upstate Federal

More information

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget Summary of All Units Customer Billings 4001 Customer Billings $19,603,438.00 $6,675,236.00 $6,812,439.85 $137,203.85 4004 Dark Fiber Billings 122,480.00 40,828.00 21,720.00 (19,108.00) 4005 Capital Billings

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018

All Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018 ASSETS Current Assets Checking/Savings Statement of Financial Position As of November 30, 2018 1001 Checking 28,354.47 1002 Minister's Discretionary 12,035.76 11,485.76 550.00 1003 Petty Cash 250.00 1004

More information

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014 12:45 PM Phoenix Bioinformatics Corporation 03/27/15 Statement of Financial Income and Expense Jan - Dec 14 Ordinary Income/Expense Income 43400 Direct Public Support 980.00 45000 Investments 1.12 46400

More information

ABC Condominium Assoc., Inc. General Ledger Page 1. Beginning Current YTD Date Reference T Description Balance Amount Balance 1010 Petty Cash

ABC Condominium Assoc., Inc. General Ledger Page 1. Beginning Current YTD Date Reference T Description Balance Amount Balance 1010 Petty Cash General Ledger Page 1 1010 Petty Cash 300.00 0.00 300.00 1012 Bank Security 26,675.78 06/04/14 Dep Security Deposits Rentals 1,100.00 06/30/14 99 Interest Income 5.83 1,105.83 27,781.61 1050 Bank CD 2/21/16

More information

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017)

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017) Fund #10 - General Fund Attachment 6.1 State Grants 0.00 280,369.12 (280,369.12) 3,364,429.41 (100.00)% 1,989,670.98 Fees for Services and Materials 0.00 0.00 0.00 0.00 0.00% 2,674.45 Investment Income

More information

HOW TO USE THE SBDC FINANCIAL TEMPLATE

HOW TO USE THE SBDC FINANCIAL TEMPLATE HOW TO USE THE SBDC FINANCIAL TEMPLATE It is strongly suggested that, if you are not well acquainted with Financial Statements and their interrelationships, that you seek the assistance of the Small Business

More information

Town of Williamston Revenue & Expense - Detail January 31, 2019 Revenues

Town of Williamston Revenue & Expense - Detail January 31, 2019 Revenues Revenues 001 000 4000 PROPERTY TAXES - CURRENT 411,099.17 703,421.43 983,500.00 280,078.57 001 000 4010 PROPERTY TAXES - DELINQUENT 1,001.32 108,417.11 35,000.00 (73,417.11) 001 000 4030 MOTOR VEHICLE

More information

:53 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: FEBRUARY 28TH, GENERAL FUND

:53 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: FEBRUARY 28TH, GENERAL FUND 3-15-2017 11:53 AM C I T Y O F I D A L O U PAGE: 1 01 -GENERAL FUND ASSETS ====== 101 CLAIM ON CASH 361,925.38 102 TEXPOOL 0.00 104 BOND ESCROW ACCOUNT ( 603.90) 105 CASH IN BANK - GRANT FUNDS 0.00 106

More information

:47 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: NOVEMBER 30TH, GENERAL FUND

:47 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: NOVEMBER 30TH, GENERAL FUND 12-16-2016 08:47 AM C I T Y O F I D A L O U PAGE: 1 01 -GENERAL FUND ASSETS ====== 101 CLAIM ON CASH 4,490.98 102 TEXPOOL 0.00 104 BOND ESCROW ACCOUNT ( 375.00) 105 CASH IN BANK - GRANT FUNDS 0.00 106

More information

:59 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: FEBRUARY 28TH, GENERAL FUND

:59 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: FEBRUARY 28TH, GENERAL FUND 4-16-2018 08:59 AM C I T Y O F I D A L O U PAGE: 1 01 -GENERAL FUND ASSETS ====== 101 CLAIM ON CASH 386,498.96 102 TEXPOOL 0.00 104 BOND ESCROW ACCOUNT ( 2,949.97) 105 CASH IN BANK - GRANT FUNDS 0.00 106

More information

:26 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: DECEMBER 31ST, GENERAL FUND

:26 AM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: DECEMBER 31ST, GENERAL FUND 2-15-2016 08:26 AM C I T Y O F I D A L O U PAGE: 1 01 -GENERAL FUND ASSETS ====== 101 CLAIM ON CASH ( 22,028.10) 102 TEXPOOL 0.00 104 BOND ESCROW ACCOUNT ( 1,372.60) 105 CASH IN BANK - GRANT FUNDS 0.00

More information

Statement of Financial Position As of June 30, 2017

Statement of Financial Position As of June 30, 2017 Statement of Financial Position As of June 30, 2017 ASSETS Current Assets Checking/Savings 1001 Checking 55,510.59 1002 Minister's Discretionary 6,212.68 1003 Petty Cash 250.00 1004 Demeters Checking Account

More information

:52 PM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: JUNE 30TH, GENERAL FUND

:52 PM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: JUNE 30TH, GENERAL FUND 7-19-2017 02:52 PM C I T Y O F I D A L O U PAGE: 1 01 -GENERAL FUND ASSETS ====== 101 CLAIM ON CASH 66,236.53 102 TEXPOOL 0.00 104 BOND ESCROW ACCOUNT ( 3,116.50) 105 CASH IN BANK - GRANT FUNDS 0.00 106

More information

Stoughton Area School District Finance Committee. Financial Update Report November 2018

Stoughton Area School District Finance Committee. Financial Update Report November 2018 Stoughton Area School District Finance Committee Financial Update Report November 2018 Table of Contents General and Special Ed Fund Revenue and Expense Update 1 Fund 10 & 27 Revenue & Expense Summary

More information

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018 290 POWER RANCH COMMUNITY ASSOCIATION FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018 Included Reports Copies SHEET OPERATING (UNAUD 1 OPERATING STATEMENT - DETAIL ( 1 CAPITAL FUND SHEET - U 1 CAPITAL

More information

:57 PM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: AUGUST 31ST, GENERAL FUND

:57 PM C I T Y O F I D A L O U PAGE: 1 BALANCE SHEET AS OF: AUGUST 31ST, GENERAL FUND 9-18-2018 01:57 PM C I T Y O F I D A L O U PAGE: 1 01 -GENERAL FUND ASSETS ====== 101 CLAIM ON CASH ( 16,602.69) 102 TEXPOOL 0.00 104 BOND ESCROW ACCOUNT ( 4,591.47) 105 CASH IN BANK - GRANT FUNDS 0.00

More information

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007 211 Student Ed 221 Teacher Ed 511 Management 521 Governance 531 Membership de... 100 Research (200 ED) (200 ED) Total 200 ED (500 M&G) (500 M&G) (500 M&G) Ordinary Income/Expense Income 4 Contributed support

More information

Church Operations - Budget vs. Actual July 2016 through June 2017

Church Operations - Budget vs. Actual July 2016 through June 2017 ASSETS Current Assets Checking/Savings 1001 Checking 54,551.99 1002 Minister's Discretionary 5,799.73 1003 Petty Cash 250.00 1004 Demeters Checking Account 3,687.07 All Souls Unitarian Universalist Church

More information

Statement of Financial Position As of February 28, 2017

Statement of Financial Position As of February 28, 2017 6:47 AM Statement of Financial Position As of February 28, 2017 Feb 28, 2017 ASSETS Current Assets Checking/Savings 1001 Checking 8,608.21 1002 Minister's Discretionary 6,277.30 1003 Petty Cash 250.00

More information

Statement of Financial Position As of May 31, 2017

Statement of Financial Position As of May 31, 2017 ASSETS Current Assets Checking/Savings Statement of Financial Position As of May 31, 2017 1001 Checking 59,311.03 1002 Minister's Discretionary 6,212.68 1003 Petty Cash 250.00 1004 Demeters Checking Account

More information

50.03 Insurance Reimbursments 1, , ,

50.03 Insurance Reimbursments 1, , , REVENUE REPORT Page: 1 2:48 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 285,446.86 86,726.22 0.00 104,553.14 73.2 41.02 Sales taxes 375,000.00 375,000.00 163,596.78 33,784.70

More information

50.03 Insurance Reimbursments 1, , ,

50.03 Insurance Reimbursments 1, , , REVENUE REPORT Page: 1 2:45 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 0.00 0.00 0.00 390,000.00 0.0 41.02 Sales taxes 375,000.00 375,000.00 29,480.43 29,480.43 0.00 345,519.57

More information

The School District of Sarasota County, FL. Fund Types Governmental Balance Sheet Account

The School District of Sarasota County, FL. Fund Types Governmental Balance Sheet Account Fund Types Governmental Balance Sheet Account Memorandum Only July 31, 2017 Number General Debt Service Capital Projects Special Revenue Food Service Internal Service 2017-2018 2016-2017 ASSETS Cash and

More information

FUND 573 HOUSING AND FOOD SERVICES FUND BALANCE SHEET JUNE 30, 2008 ASSETS

FUND 573 HOUSING AND FOOD SERVICES FUND BALANCE SHEET JUNE 30, 2008 ASSETS BALANCE SHEET JUNE 30, 2008 ASSETS Current Assets Cash and Pooled Investments 6,559,939 Petty Cash 12,548 Investments - Housing Bonds 34,301,220 Cash with Escrow Agent 0 CWU Held Escrow Cash 6,197 Accounts

More information

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018 Ordinary Income/Expense Income 40000 FRANCHISE FEES 40140 Other Franchise Fees 6,000.00 3,300.00 3,546.87 4,509.57 3,904.82 40100 Bowie Cass Electric 29,400.00 33,360.00 14,694.20 31,090.05 35,560.33 40110

More information

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018. Attachment 5.1 To: From: Date: RE: IHLS Board of Directors Adrienne L. Elam August 28, 2018 IHLS Financial Reports as of July 31, 2018 FY2017-18 System Area & Per Capita Grant (SAPG) Status As of July

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of December 31, 2016

All Souls Unitarian Universalist Church Statement of Financial Position As of December 31, 2016 8:23 AM Statement of Financial Position As of December 31, 2016 Dec 31, 16 ASSETS Current Assets Checking/Savings 1001 Checking (290.58) 1002 Minister's Discretionary 6,277.30 1003 Petty Cash 250.00 1004

More information

2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018

2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018 2:40 PM Park County Animal Shelter 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018 Jun 30, 18 ASSETS Current Assets Checking/Savings 1010 First Bank of Wyoming-Operating Spay/Neuter Acct. 5,369.81

More information

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014 Statement of Financial Position As of October 31, 2014 Oct 31, 14 ASSETS Current Assets Checking/Savings 10000 Harris Bank Checking 4,222.21 10010 Harris Bank Savings 123,610.42 10900 Cash Banks 10910

More information

Independent Accountant's Compilation Report

Independent Accountant's Compilation Report MILLER, BRUSSELL, EBBEN AND GLAESKE LLC CERTIFIED PUBLIC ACCOUNTANTS POST OFFICE BOX 585 PORTAGE, WISCONSIN 53901 Independent Accountant's Compilation Report Saddle Ridge Association Ltd A Wisconsin Homeowners

More information

Sample Statements and Charts

Sample Statements and Charts Sample Statements and Charts Write-Up CS or Trial Balance CS version 2007.x.x TL17346 (04/24/07) Copyright Information Text copyright 1998-2007 by Thomson Tax & Accounting. All rights reserved. Video display

More information

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306 Goodwill Industries, Inc. Comparative Income Statement Feb16 Year to Date Variance/ Variance Variance Variance/ Last Year from Budget Actual INCOME Actual from Budget Last Year (5,847) (6,678) 1,471,935

More information

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206.

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206. 07/07/18 Balance Sheet Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102,242.67 1100 Cayman Iberia Reserve 38,097.91 Total Checking/Savings 140,340.58 Other Current Assets

More information

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015 Profit & Loss for the month and Fiscal Year Oct 15 Jul - Oct 15 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 6,407.61 21,517.61 Total 31900- Other Taxes 6,407.61 21,517.61 31600

More information

Lakeway MUD - General Fund Balance Sheet March 31, 2012 ASSETS 167, , , , ,737.62

Lakeway MUD - General Fund Balance Sheet March 31, 2012 ASSETS 167, , , , ,737.62 Lakeway MUD - General Fund Balance Sheet March 31, 2012 L G : ltjlll 0 V U f:. lr tj- 7 f {' F J""'j-f ASSETS Chase Bank Operations - Chase $ I & I Program Capital Expenditures Construction 167,162.18

More information

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017 Attachment 7.1 Date: July 12, 2017 To: IHLS Finance Committee IHLS Board of Directors From: Adrienne L. Elam Subject: IHLS Financial Reports as of June 30, 2017 The financial reports included represent

More information

FY ANNUAL FINANCIAL REPORT

FY ANNUAL FINANCIAL REPORT Charter Schools FY 2015-2016 ANNUAL FINANCIAL REPORT Page 1 TOTAL CHARTER FEDERAL ACCOUNT ALL SCHOOLS PROJECTS NO. FUNDS FUND CHS FUND 142 FUND CONDENSED BALANCE SHEET - ALL FUNDS ASSETS 11120 Cash on

More information

Texas Tech University Health Sciences Center (739) Statement of Net Position August 31, 2017 and 2016

Texas Tech University Health Sciences Center (739) Statement of Net Position August 31, 2017 and 2016 Statement of Net Position August 31, 2017 and 2016 Restated 2017 2016 ASSETS Current Assets: Cash and Cash Equivalents $ 55,910,167.26 $ 58,852,794.43 Restricted Cash and Cash Equivalents 76,001,967.30

More information

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016 Profit & Loss for the month and Fiscal Year May 16 Jul '15 - May 16 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 18,106.78 121,422.86 Total 31900- Other Taxes 18,106.78 121,422.86

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2018

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2018 ASSETS Current Assets Checking/Savings Statement of Financial Position As of June 30, 2018 1001 Checking 86,013.66 1002 Minister's Discretionary 9,365.76 9,365.76 0.00 1003 Petty Cash 250.00 1004 Demeters

More information

2017 BLAWNOX PROPOSED BUDGET

2017 BLAWNOX PROPOSED BUDGET 2017 BLAWNOX PROPOSED BUDGET GENERAL FUND Revenue 301 Real Estate Taxes 2016 YTD 2016 Projected YE 2017 Budget 301.10 RE-Current Taxes (8 mills) 554,705.30 564,792.34 578,618.12 301.12 RE-Fire Service

More information

EXECUTIVE DIRECTOR REPORT US CELLULAR COLISEUM 3RD QUARTER FY NOVEMBER 1, 2017 JANUARY 31, 2018

EXECUTIVE DIRECTOR REPORT US CELLULAR COLISEUM 3RD QUARTER FY NOVEMBER 1, 2017 JANUARY 31, 2018 This manager s letter is an integral part of these statements. Those reviewing and evaluating the financial results shown in these statements should consider and understand the following: 1. The unaudited

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of October 31, 2016

All Souls Unitarian Universalist Church Statement of Financial Position As of October 31, 2016 3:10 PM ASSETS Current Assets Checking/Savings Statement of Financial Position As of October 31, 2016 Oct 31, 16 1001 Checking 20,197.24 1002 Minister's Discretionary 5,266.80 1003 Petty Cash 250.00 1004

More information

Palatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET

Palatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET Page 1 of 5 0343.201 GAS SALES-RESIDENTIAL-INSIDE CITY 2017 ACT: 484,483.98 2018 FYR: 559,066.98 EST: 0.00 2019 BGT: 581,000.00 0343.202 GAS SALES-SMALL COMMERCIAL-INSIDE CI... 2017 ACT: 31,399.37 2018

More information

Independent Accountant's Compilation Report

Independent Accountant's Compilation Report MILLER, BRUSSELL, EBBEN AND GLAESKE LLC CERTIFIED PUBLIC ACCOUNTANTS POST OFFICE BOX 585 PORTAGE, WISCONSIN 53901 Independent Accountant's Compilation Report Saddle Ridge Association Ltd A Wisconsin Homeowners

More information

Florida Alliance for Assistive Services and Tec

Florida Alliance for Assistive Services and Tec Florida Alliance for Assistive Services and Tec 5:09 PM Balance Sheet 08/09/2016 As of June 30, 2016 Accrual Basis ASSETS Current Assets Checking/Savings 1000 Cash - Unrestricted Jun 30, 16 1011 Regions

More information

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019) Fund #10 - General Fund Attachment 5.1 - IHLS Percentage b State Grants 549,978.11 1,209,700.32 2,550,525.21 (1,340,824.89) 3,400,700.32 (2,191,000.00) (64.43)% 3,400,700.32 Fees for Services and Materials

More information

Printed by ADMIN on 12/31/16 at 9:00 AM Page 1

Printed by ADMIN on 12/31/16 at 9:00 AM Page 1 101101 A Checking - General 1,482.06 42,108.28 102101 A Checking - General 34,743.06 34,743.06 201101 A Checking - General 0.00 40,626.22 Totals for 101 36,225.12 117,477.56 101108 A Checking - Payroll

More information

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015 Sheet Report As of December 31, 2015 Dec 31, 2015 Nov 30, 2015 Change Assets Operating Funds 1000 - BB&T Operating 6812 38,550.91 75,655.23 (37,104.32) 1010 - Operating Cash Account 11 565.83 0.00 565.83

More information

Walnut Creek Mutual No. Sixty-Eight Comparison of 2017 Budget to 2018 Budget Per Manor per Month

Walnut Creek Mutual No. Sixty-Eight Comparison of 2017 Budget to 2018 Budget Per Manor per Month Comparison of 2017 Budget to Per Manor per Month Mutual Operations & Maintenance 2017 2018 Increase/ % $/M/M $/M/M (Decrease) Change Expenses MOD Management Fee 44.88 48.73 3.85 8.6% Building Maint. &

More information

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57)

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57) 100 - GENERAL GOVERNMENT 100 - CITY ADMINISTRATION Title YTD Actual Original 00 REVENUES REV 40000 INTEREST & SINKING 176,609.87 0.00 176,609.87 REV 41000 PROPERTY TAXES-CURR... 742,535.43 775,000.00 (32,464.57)

More information

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 100% of Fiscal Year Account Description Total FY17 Budget Total FY16 Projection Total FY16 Budget

More information

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET ALAMEDA ISLES PROPOSED BUDGET FACT SHEET These sheets outline the proposed 2015/2016 budget in two parts. The first part is the operating budget which shows our income and anticipated expenses with a comparative

More information

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF MAY 2014 TO JUNE 2015 SCHOOLING FOR LIFE FOUNDATION CONTENTS: PAGE GENERAL INFORMATION 3 REPORT ON THE ACCOUNT DEPT. 4 FINANCIAL STATEMENT

More information

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (91,467.68)

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (91,467.68) 100 - GENERAL GOVERNMENT 100 - CITY ADMINISTRATION Title YTD Actual Original 00 REVENUES REV 40000 INTEREST & SINKING 157,760.58 0.00 157,760.58 REV 41000 PROPERTY TAXES-CURR... 683,532.32 775,000.00 (91,467.68)

More information

January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE

January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE The Board of Trustees of the Friends of the Columbus Metropolitan Library (FOL), an Ohio

More information

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018 ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS Monday July 30th, 2018 1) INDEX 2) BOARD MINUTES 3) BOARD MEMBERS SIGN IN SHEET 4) VISITORS SIGN IN SHEET 5) AGENDA 6) SCHOOL LEADER REPORT 7) PRESIDENT/MANAGERS

More information

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz 325 Soquel Avenue Santa Cruz, CA 95062 AGENDA BOARD OF DIRECTORS Finance Committee Meeting November 20, 2018 10:30 A.M. Offices of the Corporation 1. Attendance (Chair) Joe Hall, Keith Gudger, Tom Manheim,

More information

Rio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018

Rio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018 Jan 18 Budget Feb 18 Budget Ordinary Income/Expense Income 4100 Membership Contributions 4150 Annual Membership Dues - Other 4151 Homeowner Dues 80,092.80 83,253.00 4,319.48 1,080.00 4152 RV Lot Dues 182,757.60

More information

Total Current Assets 42, , , Total Assets 42, , ,538.15

Total Current Assets 42, , , Total Assets 42, , ,538.15 Balance Sheet (Accrual) The Martinique at Tarpon Cove Condo Assn #3 (8592) May 31, 2018 Operating Reserves Total ASSETS Cash - Operations 110100.0000 Cash - Operating Acct 42,140.89 0.00 42,140.89 Total

More information

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND 7-23-2018 02:26 PM CITY OF CROSBYTON PAGE: 1 01 -GENERAL FUND FINANCIAL SUMMARY BUDGET REVENUE SUMMARY ALL REVENUE 895,350.00 *** REVENUES *** 895,350.00 EXPENSE SUMMARY 05-LEGISLATIVE DEPARTMENT 4,600.00

More information

Gardens I Of St. Andrews Park Association, Inc.

Gardens I Of St. Andrews Park Association, Inc. Gardens I Of St. Andrews Park Association, Inc. Managed by: Argus Management of Venice, Inc. 181 Center Road Venice, FL 34285 Office: (941) 408-7413 Fax: (941) 408-7419 association manager: Melissa moritz

More information

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:03PM 2019 2016 2017 2018 2018 2510 Klamath Cty Library Serv Dist 5010 Library Service District R10 Property Taxes 2,400,758.62

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014 1:42 PM Statement of Financial Position As of June 30, 2014 Jun 30, 14 ASSETS Current Assets Checking/Savings 1001 Checking 37,319.32 1003 Petty Cash 250.00 1005 Simpson House Receipts 26,158.63 1006 TD

More information

date printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls

date printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls Income Taxes-Town Poughkeepsie 0 0 16,694,400 16,694,400 0 0 0 16,778,925 0 15,849,700 0 15,572,869 0 15,333,040 0 2,401 Interest 3,539 8,000 4,461 9,000 8,000 8,000 0 8,630 8,000 8,087 10,000 7,724 20,000

More information

JANUARY 2017 FINANCIAL SUMMARY FOR ALL FUNDS COMBINED- UNAUDITED

JANUARY 2017 FINANCIAL SUMMARY FOR ALL FUNDS COMBINED- UNAUDITED JANUARY 2017 FINANCIAL SUMMARY FOR ALL FUNDS COMBINED- UNAUDITED Winnetka Park District Net Surplus/(Deficit) As Of January, 2017 2016 YTD Actual 2017 YTD Budget 2017 YTD Actual 800,000 600,000 400,000

More information

City of Caldwell BUDGET FY 2018

City of Caldwell BUDGET FY 2018 City of Caldwell BUDGET FY 2018 City of Caldwell FY 2018 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council 01-1-01-100 Mayor 01-1-02-110

More information

Athabasca University Students' Union Comparative Balance Sheet

Athabasca University Students' Union Comparative Balance Sheet Athabasca University Students' Union Comparative Balance Sheet ASSET As at 12/31/2017 As at 12/31/2016 Difference Current Assets Adroit Investment Cash -8,793.31 3,617.51-12,410.82 AUSU - TD Bank 253,412.33

More information

SunCoast Cathedral Metropolitan Community Church, Inc. Balance Sheet As of October 31, 2016 Oct 31, 16

SunCoast Cathedral Metropolitan Community Church, Inc. Balance Sheet As of October 31, 2016 Oct 31, 16 1:47 PM Balance Sheet As of October 31, 2016 Oct 31, 16 ASSETS Current Assets Checking/Savings General / Design Fd un Tr 5295 20,370.46 BOC- General Operating 2399 31,858.71 BOC - Reserve Bequests. 2381

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of July 31, 2015

All Souls Unitarian Universalist Church Statement of Financial Position As of July 31, 2015 11:15 AM Statement of Financial Position As of July 31, 2015 Jul 31, 15 ASSETS Current Assets Checking/Savings 1001 Checking 56,075.83 1003 Petty Cash 250.00 1005 Simpson House Receipts 20,777.18 1006

More information

Paradise Island Condominium Balance Sheet January 31, Assets Current Assets Operating Cash 3, Total Cash Assets 3,442.

Paradise Island Condominium Balance Sheet January 31, Assets Current Assets Operating Cash 3, Total Cash Assets 3,442. Balance Sheet January 3, 206 Assets Current Assets Operating Cash 3,442.42 Total Cash Assets 3,442.42 Restricted Deposits & Funded Reserves Accrued Interest on investments 795.00 Unrealized Gain/Loss 4,83.39

More information

Louisiana Academy of Family Physicians 2018 Draft Budget

Louisiana Academy of Family Physicians 2018 Draft Budget Ordinary Income/Expense Income 802-000 Spring Conference Income 802-005 Advertising 1,000.00 802-004 Exhibits 3,500.00 802-003 Grants 11,500.00 802-002 Registrations 9,000.00 802-001 Sponsorships 16,500.00

More information

OCRRA 2018 Budget OPERATING INCOME (LOSS) (638,344) 368,110 (70,500) (438,610)

OCRRA 2018 Budget OPERATING INCOME (LOSS) (638,344) 368,110 (70,500) (438,610) OCRRA ACTUAL PROJECTION BUDGET $ Change %Change 2016 2017 2018 OPERATING REVENUES Tipping Fees 24,323,166 26,940,000 27,530,000 590,000 2.2% Electric Revenue 3,432,030 3,800,000 4,000,000 200,000 5.3%

More information

OCRRA 2019 Amended Budget

OCRRA 2019 Amended Budget OCRRA 2019 Amended Budget Amended ACTUAL Budget BUDGET $ Change %Change 2017 2018 2019 OPERATING REVENUES Tipping Fees 27,335,140 27,530,000 30,115,000 2,585,000 9.4% Electric Revenue 3,910,586 4,000,000

More information

Sheet1. Total Unreserved Net Assets/Retained Earnings

Sheet1. Total Unreserved Net Assets/Retained Earnings WYSOX TOWNSHIP GENERAL FUND BUDGET Fund 01 2015 EQUITY 289.000 Unreserved Net Asset/Retained Earnings 289.990 Unreserved Retained Earnings 650303.44 Total 289.000 Unreserved Net Assets/Retained Earnings

More information

Mammoth Lakes Tourism Profit & Loss by Class June 2017

Mammoth Lakes Tourism Profit & Loss by Class June 2017 MEAS. A TBID Ordinary Income/Expense Income 40110 Rental Income - USFS 1,000.00 0.00 40115 Service Agreement Income - MLR 150.00 0.00 40600 TOT Payments from TOML 97,752.00 0.00 40700 True-up/(down) TOT

More information

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual 01 - General Fund Revenue Ad Valorem Taxes 311000 3,007,200.12 4,102,334.00 (1,095,133.88) Franchise Fee-Electric 313100 56,486.83 490,000.00 (433,513.17) Solid Waste Franchise Fee 313700 0.00 35,000.00

More information

Account Description Current Forecast Fav/(Unfav) Prior Year Current Forecast Fav/(Unfav) Prior Year

Account Description Current Forecast Fav/(Unfav) Prior Year Current Forecast Fav/(Unfav) Prior Year Database: LOCKWOOD Statement of Operations Page: 1 REVENUES RENT PR4010 GPR-RESIDENT 135,240 142,002 (6,762) 135,240 1,622,880 1,704,024 (81,144) 1,623,880 GROSS POTENTIAL RENT 135,240 142,002 (6,762)

More information

New Mexico Youth Soccer Association Budget September August 2016

New Mexico Youth Soccer Association Budget September August 2016 New Mexico Youth Soccer Association 2015-2016 Budget September 2015 - August 2016 Total Budget Income INC 100 AGM 0.00 101 AGM Sponsor Fees 0.00 102 AGM Luncheon 0.00 Total 100 AGM $ 0.00 200 COACHING

More information

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets Balance Sheet December 3, 206 Assets Current Assets Operating Cash 230.9 Total Cash Assets 230.9 Restricted Deposits & Funded Reserves Accrued Interest on investments 795.00 Unrealized Gain/Loss 4,704.47

More information

Case Doc 496 Filed 04/26/12 Entered 04/26/12 15:39:11 Desc Main Document Page 1 of 17

Case Doc 496 Filed 04/26/12 Entered 04/26/12 15:39:11 Desc Main Document Page 1 of 17 Document Page 1 of 17 Document Page 2 of 17 DEBTOR: MID-AMERICA CEDAR, INC. CASE NO: 11-45203 Form 2-B CASH RECEIPTS AND DISBURSEMENTS STATEMENT For Period: _3/1/2012_ to _3/31/2012_ CASH FLOW SUMMARY

More information

Athabasca University Students' Union Comparative Balance Sheet

Athabasca University Students' Union Comparative Balance Sheet Athabasca University Students' Union Comparative Balance Sheet ASSET As at 05/31/2018 As at 05/31/2017 Difference Current Assets Adroit Investment Cash 3,185.59 3,879.39-693.80 AUSU - TD Bank 242,791.71

More information

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97%

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97% *** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 06-2015 06/30/15 PAGE 1 R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET BALANCE 95,254.98CR 0.00 0.00 95,254.98CR 0% 0% 100-411100-000-000-0

More information