| Wildflower HOA Budget vs. Actual | Budget vs. Actual | |||
| Accrual Accounting Basis | 2006 | |||
| 7/18/06-8/15/2006 | ||||
| HOA Financial Report | Actual | |||
| Budget | Budget | Variance | ||
| Monthly Receipts | ||||
| HOA Dues = 160 X 12.50 = $ 2000.00 | $2,000.00 | $1,937.00 | ($63.00) | |
| Fines | $0.00 | $0.00 | $0.00 | |
| Resale Certificates | 4 X 300.= 1200. | $0.00 | ($1,200.00) | |
| Late Fees | 0 | $0.00 | $0.00 | |
| Northtown MUD | $1,100.00 | $2,200.00 | $1,100.00 | |
| Miscellaneous Income | 0 | $0.00 | $0.00 | |
| Total Monthly Income | $4,300.00 | $3,037.00 | ($1,263.00) | |
| HOA Expenditures | ||||
| Communications ( phone, fax, internet, etc) | $175.00 | $175.00 | $0.00 | |
| Asphalt Pavement | 0 | $1,851.08 | ($1,851.08) | |
| Texas Disposal Systems | $300.00 | $403.00 | ($103.00) | |
| Insurance | $80.00 | $80.00 | $0.00 | |
| Legal | $600.00 | $600.00 | $0.00 | |
| Office Supplies | $100.00 | $100.00 | $0.00 | |
| Mail & Postage | $200.00 | $200.00 | $0.00 | |
| Trees for | $100.00 | $100.00 | $0.00 | |
| new homeowners | ||||
| Administrative & Covenant Enforcement, | $2,500.00 | $2,500.00 | $0.00 | |
| Security Patrols, Property Mgmt. fee, Area maintenance | ||||
| Mower Service, Gas, and alley maintenance supplies | $200.00 | $156.15 | $43.85 | |
| Area Care Subcontractor Maintenance | $600.00 | $0.00 | $0.00 | |
| Alleys, trees, shrubs, grass, etc. | ||||
| Total Monthly Expenses | $4,655.00 | 6065.24 | ($1,910.23) | |