| WASHINGTON PLAZA CLUSTER ASSOCIATION |
| 2005 FINANCIAL
STATEMENT |
| February
11, 2006 |
| INCOME
STATEMENT |
|
| Income |
Dues |
47,000.00 |
|
|
Miscellaneous Fee |
530.00 |
|
|
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 |
163.44 |
|
|
Total |
|
47,693.44 |
|
|
| Deductions |
Uncollectable Dues |
|
0.00 |
|
|
| Expenses |
Operations |
|
|
Administration |
0.00 |
|
|
Insurance |
1,741.00 |
|
|
Federal & State Taxes |
66.53 |
|
|
Legal |
85.00 |
|
|
Grounds Care Contractor |
9,357.96 |
|
|
Street Paving & Sidewalks |
0.00 |
|
|
Electricity (Streetlights) |
1,726.26 |
|
|
Streetlight Maintenance |
1,686.00 |
|
|
Snow Removal |
1,046.00 |
|
|
Trash Collection |
7,513.06 |
|
|
Other |
839.15 |
|
|
Total Operations Expenses |
|
24,060.96 |
|
Capital Projects |
|
|
Retaining Walls |
14,982.00 |
|
|
Wood Docks |
0.00 |
|
|
Security Services |
0.00 |
|
|
Other Grounds Care |
1,425.00 |
|
|
Total Capital Project Expenses |
|
16,407.00 |
|
|
|
Total Expenses |
|
40,467.96 |
|
|
|
Surplus |
|
7,225.48 |
|
|
| CASH FLOW |
|
|
|
Dues - 2004 |
0.00 |
|
|
Dues - 2005 |
47,000.00 |
|
|
Interest |
163.44 |
|
|
Late Fees |
0.00 |
|
|
Miscellaneous |
530.00 |
|
|
Total |
|
47,693.44 |
|
|
|
Expenses |
|
40,467.96 |
|
|
|
Net cash increase |
|
7,225.48 |
| WASHINGTON PLAZA CLUSTER ASSOCIATION |
|
| 2004 FINANCIAL STATEMENT |
|
| February 21, 2005 |
|
|
|
| BALANCE
SHEET |
|
| 12/31/2005 |
|
|
|
Checking |
18,654.43 |
|
|
Money Market |
35,315.72 |
|
|
Dues receivable |
0.00 |
|
|
Total Assets/Reserves |
|
53,970.15 |
| 12/31/2004 |
|
|
|
Checking |
21,577.85 |
|
|
Money Market |
25,166.82 |
|
|
Dues receivable |
0.00 |
|
|
Total Assets/Reserves |
|
46,744.67 |
|
|
|
Net Change |
|
7,225.48 |
|
|
|
|