Stabalized Budget 2010 - 248 Home Sites

Landscaping Maintenace

$19,000.00

Pond Maintenance
$4,500.00
Sprinkler System Maintenace
$800.00
Accountant/Lawyer
$2,300.00
Com Edison
$1800.00
Mailings
$1,300.00
Office Expenses
Billings, Statements, Correspondence Etc.
$300.00
Water
$1,500.00
Insurance
Liability insurance annual premium
$2,300.00
Misc. Expenses
$540.00
Beautification Com.
$300.00
Management Company or Reserves
$10,000.00
TOTAL
$44,640.00