|
|
 |
|
|
|
|
 |
|
|
|
Bradford Farms HOA Budget 2007
|
|
|
|
|
|
Account #
|
Account Name
|
|
2007 Budget
|
|
INCOME
|
|
|
|
9001
|
Base Assesment
|
($120.00 x 186 homes)
|
$22,320.00
|
|
9002
|
Neighborhood Assessments
|
|
$0.00
|
|
9003
|
Special Assessments
|
|
|
|
9004
|
Transfer from Capital
|
|
|
|
Total Income
|
|
$22,320.00
|
|
|
|
|
|
EXPENSES
|
|
|
|
1000
|
Utilities
|
|
|
|
1001
|
Water
|
|
$1,000.00
|
|
1002
|
Electricity
|
|
$550.00
|
|
Total Utilities
|
|
$1,550.00
|
|
|
|
|
|
2000
|
Maintenance
|
|
|
|
2001
|
Monthly Lawn
|
|
$9,700.00
|
|
Maintenance
|
|
|
|
Flower/Shrub Beds
|
|
|
|
Installation & Maintenance
|
|
|
|
2002
|
Lawn Chemical
|
|
$1,600.00
|
|
2003
|
Tree Service
|
|
$1,600.00
|
|
2003a
|
Tree Planting/Removal
|
|
$3,300.00
|
|
2004
|
General Maintenance
|
|
$1,000.00
|
|
2005
|
Signs/Flags
|
|
$400.00
|
|
2006
|
Lake maintenance
|
|
$200.00
|
|
2007
|
Irrigation
|
|
$400.00
|
|
Total Maintenance
|
|
$18,200.00
|
|
|
|
|
|
3000
|
Management
|
|
|
|
3001
|
Management Services
|
|
$3,500.00
|
|
3002
|
Insurance
|
|
$1,800.00
|
|
3003
|
Collection Services
|
|
|
|
Total Management
|
|
$5,300.00
|
|
|
|
|
|
4000
|
Administrative
|
|
|
|
4001
|
Accounting Service
|
|
$500.00
|
|
4002
|
Postage
|
|
$500.00
|
|
4003
|
Copies
|
|
$500.00
|
|
4004
|
Supplies
|
|
$100.00
|
|
4005
|
Attorney Fees/Legal
|
|
$200.00
|
|
4006
|
Web Site
|
|
$450.00
|
|
4007
|
Miscellaneous
|
|
$200.00
|
|
Total Administrative
|
|
$2,450.00
|
|
|
|
|
|
5000
|
Social
|
|
|
|
5001
|
Social Advertisements
|
|
$200.00
|
|
5002
|
Welcoming Committee
|
|
$400.00
|
|
Total Social
|
|
$600.00
|
|
|
|
|
|
6000
|
Taxes
|
|
|
|
6001
|
Property Taxes
|
|
$200.00
|
|
6002
|
Income Taxes
|
|
$100.00
|
|
Total Taxes
|
|
$300.00
|
|
|
|
|
|
7000
|
Transfer of Funds to Captiol Budget
|
|
|
|
|
|
|
Total Expenses
|
|
$28,400.00
|
|
|
|
