| 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%) | ||||||