|
|
Financial Information >
2015 Approved Budget
29 Nov 2014
| |
|
|
|
2015
|
| |
|
|
|
Amounts
|
|
Ordinary Income/Expense
|
|
|
|
|
| |
|
|
|
|
|
Regular Assessment
|
210
|
|
|
36330
|
|
Paperless billing credit
|
-10
|
|
|
-1230
|
| |
|
|
|
|
|
Total Income
|
|
|
|
35100
|
| |
|
|
|
|
|
Expense
|
|
|
|
|
| |
|
|
|
|
|
Administrative
|
|
|
|
500
|
|
Chemicals
|
|
|
|
|
|
Fees, License and Taxes
|
|
|
|
200
|
|
Ground Maintenance
|
|
|
|
19000
|
|
Insurance
|
|
|
|
3000
|
|
Legal Fees
|
|
|
|
1000
|
|
Postage and Meter Rental
|
|
|
|
500
|
|
Sprinkler Maintenance & Repair
|
|
|
100
|
|
Storage Unit
|
|
|
|
1500
|
|
Utilities
|
|
|
|
400
|
|
Improvements
|
|
|
|
|
|
Total Expense
|
|
|
|
26200
|
| |
|
|
|
|
|
Reserve additions
|
|
|
|
8900
|
| |
|
|
|
|
|
|
|
|
