Woodland Hills Community Association |
|
|
|
|
|
YTD
Profit Compared to Last Year |
|
|
|
Date
Range: April 1, 2010 - March 31, 2011 |
|
Account:
All, Report Basis: Accrual, Name: All, Closing Postings: Not Included |
|
Monday,
April 11, 2011 |
|
|
|
|
4/1/10 - 3/31/11 |
4/1/09 - 3/31/10 |
($) Change |
(%) Change |
|
Ordinary Income/Expense |
|
|
|
|
Income |
|
|
|
|
400 - Dues |
120.00 |
210.00 |
(90.00) |
(42.86%) |
|
401 - Water Sales |
28,299.39 |
28,290.47 |
8.92 |
0.03% |
|
402 - Late Charges |
990.00 |
870.00 |
120.00 |
13.79% |
|
Total Income |
|
|
29,409.39 |
29,370.47 |
38.92 |
0.13% |
|
Gross Profit |
|
|
|
29,409.39
|
29,370.47
|
38.92
|
0.13% |
|
Expense |
|
|
|
|
502 - Dues, Donations, Subscriptions |
235.00 |
235.00 |
0.00 |
0.0% |
|
503 - Insurance |
1,338.64 |
1,219.05 |
119.59 |
9.81% |
|
508 - Repair & Maintenance |
15,840.50 |
301.20 |
15,539.30 |
5,159.13% |
|
509 - Office Expense |
499.36 |
98.55 |
400.81 |
406.71% |
|
510 - Water Supplies |
579.34 |
583.44 |
(4.10) |
(0.7%) |
|
513 - Utilities |
6,254.25 |
5,752.56 |
501.69 |
8.72% |
|
514 - Water Test Charges |
228.96 |
455.06 |
(226.10) |
(49.69%) |
|
520 - Bank Charge |
174.00 |
102.00 |
72.00 |
70.59% |
|
521 - System Upgrade |
8,788.00 |
0.00 |
8,788.00 |
100.0% |
|
505C - Contract Labor/Lois Lund |
5,375.00 |
5,125.00 |
250.00 |
4.88% |
|
505D - Contract Labor/Clearwater Consulting |
9,367.80 |
9,087.00 |
280.80 |
3.09% |
|
511A - Tax & License |
110.00 |
120.00 |
(10.00) |
(8.33%) |
|
Total Expense |
|
|
48,790.85 |
23,078.86 |
25,711.99 |
111.41% |
|
Net Ordinary Income |
|
|
|
|
(19,381.46) |
6,291.61 |
(25,673.07) |
(408.05%) |
|
Other Income/Expense |
|
|
|
|
Other Income |
|
|
|
|
405 - Interest Income |
521.83 |
726.31 |
(204.48) |
(28.15%) |
|
Total Other Income |
|
|
521.83 |
726.31 |
(204.48) |
(28.15%) |
|
Other Expense |
|
|
|
|
501 - Depreciation |
4,510.00 |
4,299.00 |
211.00 |
4.91% |
|
511 - Federal Income Tax |
210.14 |
405.90 |
(195.76) |
(48.23%) |
|
515 - Miscellaneous & Community Assoc. Expense |
641.58 |
495.97 |
145.61 |
29.36% |
|
Total Other Expense |
|
|
5,361.72 |
5,200.87 |
160.85 |
3.09% |
|
Net Other Income |
|
|
|
|
(4,839.89) |
(4,474.56) |
(365.33) |
(8.16%) |
Net
Income |
|
|
|
|
|
(24,221.35) |
1,817.05 |
(26,038.40) |
(1,433.0%) |
|
|
|
|
|
|
|
|
|
|
|