APQRSTUVWXYZAAABACADAE
1
Expense
2018 Budget2019 Budget
2
Income:
3
Association Dues $ 158,600 $ 186,930
4
Assessment $ 10,000 $ -
5
Miscellaneous Interest Income $ 250 $ 250
6
Total Income $ 168,850 $ 187,180
7
8
Expenses:
9
 Telephone $ 480 $ 1,000
10
 Postage and Copies$800
11
 Trash/Recycling $ 3,847 $ 4,200
12
Meeting Rental Expenses (1 meeting) $ 225 $ 50
13
 Committee Expenses ($200 Each) $ - $ -
14
 Electric $ 6,300 $ 6,500
15
 Professional Fees $ 1,500 $ 3,000
16
Permits Includes storm water permit and others
 $ 1,500
17
 Legal Fees $ 1,000 $ 2,000
18
 Accounting Fees $ -
19
 Web Site $ 350 $ 350
20
 Water/Sewer $ 14,000 $ 16,000
21
 Master Policy plus Directors and Officers $ 41,000 $ 16,000
22
 Energy Audit N/A $ -
23
 Master Policy Deductible $ 5,000 $ 5,000
24
 Building Maintenance Contract $ 3,600 $ -
25
 Loan Repayment $ 38,000
26
Loan origination fee $ 500
27
 Property Management Contract $ 18,480 $ 18,480
28
29
Exterior Building Maintenance
30
 Non Contractual Building Maintenance $ 1,668 $ 4,000
31
 Plowing & Landscaping Contract $ 10,200 $ 11,000
32
 Landscaping Extras (moat, trimming bushes, cutting off dead branches, etc.) $ 4,000 $ 3,000
33
 Salt/Winter extras $ 4,500 $ 6,500
34
 Exterior Lighting $ 300 $ 300
35
 Storm Water Inspection / Op Fee $ 500 $ 500
36
37
Interior Building Maintenance
38
 Non Contractual Building Maintenance $ 1,668 $ 3,000
39
 Cleaning Contract $ 3,000 $ 3,800
40
 Carpet Cleaning $ 1,400 $ 750
41
 Dryer Vent Cleaning $ 2,500 $ 2,700
42
 Alarm System Monitor/Inspection $ 1,000 $ 1,000
43
 Fire Extinguisher Inspection $ 200 $ 200
44
 Septic Maintenance $ 7,000 $ 8,000
45
 Sprinkler System $ 800 $ 800
46
 Lighting: Bulbs/Shade resurfacing $ - $ -
47
 Lobby Heaters (new efficient ones) $ - $ -
48
 Maintenance/Painting $ 1,000 $ -
49
50
Assessment Expenses $ 10,000
51
Addition To Reserve Fund $ 25,000 $ 25,000
52
53
Total Expenses $ 168,850 $ 186,930
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