| |
05' YTD Budget
Comparison |
| Funds: |
Difference |
Actual |
Budget |
| |
|
|
|
| Association Fees Received |
28,024 |
28,024 |
- |
| Total 2004 Funds |
$28,024 |
$
28,024 |
$ -
|
| |
|
|
|
| Expenses |
|
|
|
| Administration |
|
|
|
| Uncollected 2004 Assoc.
Fees (Write Offs) |
(86) |
86 |
- |
| Legal Fees |
600
|
- |
600 |
| Accountant Fees |
(20) |
220 |
200 |
| Property Management Fee |
0 |
- |
- |
| Checking Fee |
28
|
80 |
108 |
| Homeowners NSF Charges |
0 |
- |
- |
| Checks & Banking
Supplies |
24
|
76 |
100 |
| Postage |
103
|
157 |
260 |
| Post Office Box 6043 Fee |
52 |
48 |
100 |
| Board Newsletter |
225
|
75 |
300 |
| Internet Website |
(128) |
300 |
172 |
| Office Supplies/Services |
(246) |
486 |
240 |
| Advertising and Signs |
47
|
43 |
90 |
| Miscellaneous
Administration |
100
|
- |
100 |
| |
|
|
|
| Community Events Expense |
|
|
|
| Christmas Party |
153 |
97 |
250 |
| Christmas Lighting |
(28) |
203 |
175 |
| Community Block Party |
(269) |
269 |
- |
| Cleanup Day (Food) |
9 |
41 |
50 |
| |
|
|
|
| Total Administration |
$565 |
$
2,180 |
$
2,745 |
| Long-term Programs |
|
|
|
| Maintenance Fund (in separate account) |
|
|
1,000 |
| Total Long-Term Programs |
|
|
$ 1,000 |
| Short-term Projects |
|
|
|
| Enhanced entrance
lighting |
(432) |
4,816 |
4,384 |
| Total Long-Term Programs |
($432) |
$
4,816 |
$
4,384 |
| |
|
|
|
| Utilities |
|
|
|
| Fountain 130-057-0007-18 |
(83) |
1,011 |
929 |
| Street Lights
6890-3049-01-8 |
12
|
1,032 |
1,044 |
| Common 130-057-9600-10 |
(35) |
485 |
450 |
| South Entrance Electrical |
(27) |
207 |
180 |
| South Entrance Water |
150
|
- |
150 |
| Water 353832 |
99 |
429 |
527 |
| Water 353982 |
111
|
449 |
560 |
| Total Utilities |
$228 |
$
3,612 |
$ 3,840 |
| Taxes & Insurance |
|
|
|
| Real Estate Taxes |
(258) |
418 |
160 |
| Insurance Premiums |
41 |
1,059 |
1,100 |
| Total Taxes &
Insurance |
($217) |
$
1,477 |
$ 1,260 |
| Maintenance & Common
Grounds |
|
|
|
| Irrigation Maintenance |
(213) |
378 |
165 |
| Pond Maintenance (ASAP) |
(30) |
1,930 |
1,900 |
| Fountain
removal/clean/store |
(300) |
300 |
- |
| Mowing, Lawn, Trees,
Spraying, Mulch |
211
|
9,389 |
9,600 |
| Weeding Entrances |
120
|
- |
120 |
| Flowers |
(2,412) |
2,712 |
300 |
| Snow Removal |
1,750
|
1,050 |
2,800 |
| Violation Mowing/Maint. |
120
|
- |
120 |
| Misc. Common Area |
102
|
698 |
800 |
| Total Maintenance &
Common Grounds |
($651) |
$
16,456 |
$
15,805 |
| |
|
|
|
| Total 2005 Expenses |
491.92 |
28,541.87 |
29,033.79 |
|
|
|
|