ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
PARKSTONE ESTATES OWNERS ASSOCIATION
2
2023 Budget
3
As of 12/14/2022
4
5
Annual Budget
Mo Avg/Home
Year Total/Home
6
INCOME
7
HOA Dues$87,120.00$165.00$1,980.00
8
Special Assessments
9
Fines / Misc
10
Total Income$87,120.00$165.00$1,980.00
11
EXPENSE
12
Administrative
13
Audit / Tax Returns$400.00$0.76$9.09
14
Insurance$1,350.00$2.56$30.68
15
Legal$1,000.00$1.89$22.73
16
Office Supplies$1,000.00$1.89$22.73
17
Total Administrative$3,750.00$7.10$85.23
18
Landscaping (Contract)
19
Homes / Common Areas Lawns (Apr-Nov)
$40,000.00$75.15$909.00
20
Snow Removal (Jan-Mar, Nov-Dec)$16,000.00$30.30$363.64
21
Sprinkler Maintenance (Common)$6,000.00$11.36$136.36
22
Total Landscaping$62,000.00$116.81$1,409.00
23
Common Area Maintenance
24
General Maintenance$4,000.00$7.58$90.91
25
Trees Trim / Flower Gardens$4,000.00$7.58$90.91
26
Total Common Area Maintenance$8,000.00$15.16$181.82
27
Utilities
28
Water$2,470.00$4.68$56.14
29
Phone / Gate$400.00$0.76$9.09
30
Electric$500.00$0.95$11.36
31
Total Utilities$3,370.00$6.39$76.59
32
Reserve Contribution$10,000.00$18.94$227.27
33
Contingency Fund$0.00$0.00$0.00
34
Capital - New Assets$0.00$0.00$0.00
35
TOTAL EXPENSE$87,120.00$165.00$1,980.00
36
Balance$0.00$0.00$0.00
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100