|
|
Financial Information >
Approved 2014 Budget
6 Sep 2013
| |
|
|
|
2014 |
| |
|
|
|
Budget |
| Ordinary Income/Expense |
|
|
|
|
| |
|
|
|
|
| Regular Assessment |
200 |
|
|
34600 |
| Paperless billing credit |
-10 |
|
|
-1230 |
| |
|
|
|
|
| Total Income |
|
|
|
33370 |
| |
|
|
|
|
| Expense |
|
|
|
|
| |
|
|
|
|
| Administrative |
|
|
|
1000 |
| Chemicals |
|
|
|
|
| Fees, License and Taxes |
|
|
|
800 |
| Ground Maintenance |
|
|
|
16000 |
| Insurance |
|
|
|
4000 |
| Legal Fees |
|
|
|
1000 |
| Postage and Meter Rental |
|
|
|
800 |
| Sprinkler Maintenance & Repair |
|
|
|
500 |
| Storage Unit |
|
|
|
1500 |
| Utilities |
|
|
|
600 |
| Improvements |
|
|
|
|
| Total Expense |
|
|
|
26200 |
| |
|
|
|
|
| Reserve additions |
|
|
|
7170 |
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
|
|
|
|
