End of Year 2010 Association Operating Summary
This is a consolidated record of Pine Forest operations for the year 2010. Any questions can be directed to the board - see contacts on home page for details.
| INCOME | ||
| General | ||
| Association Dues | $68,351 | |
| Late Fees | $1,125 | |
| Miscellaneous Fees | $100 | |
| Garbage Income | $4,670 | |
| Bank Interest | $10 | |
| Miscellaneous Income | $26 | |
| Total General Income | $74,282 | |
| Water System | ||
| Water Fees | $55,088 | |
| Water Hook-ups @$1500 | $1,500 | |
| Total Water Income | $56,588 | |
| Total Regular Income | $130,870 | |
| Other Income | $2000 | |
| Total Income | $132,870 | EXPENSES |
| General | ||
| Meeting Expenses | $54 | |
| Road Maintenance | 14,228 | |
| General Maintenance | $176 | |
| Forest Health | $1,896 | |
| Snowplowing | $20,377 | |
| Insurance | $2,793 | |
| Legal and Filing Fees | $265 | |
| Office Expense | $371 | |
| Bank Charges | $0 | |
| Internet Charges | $221 | |
| Accounting Expenses | $1,450 | |
| Goverment Permit | $400 | |
| Other Taxes/Fees | $274 | |
| Truck Rental | $1,000 | |
| Garbage Collection | $3,075 | |
| Total General Expenses | $46,580 | |
| Water System | ||
| Water Maintenance | $2,738 | |
| Water System Electricity | $3,309 | |
| Loan Payment | $29,952 | |
| Total Water Expenses | $35,999 | |
| Assn. Mgmt.Expense | ||
| Mangement Contract | $23,100 | |
| Total Mgmt. Cost | $23,100 | |
| Total Expenses | $105,679 | |
| YTD Income (Loss) | $27,191 | |
| Total Assets | ||
| Checking | $93,079 | |
| Savings CD | $50,000 | |
| Building Fund | $4,337 | |
| Total | $147,416 |