









 |


  FISCAL YEAR 2002 - 1/1/02 - 12/31/02
| INCOME |
|
FY 2002 |
A. UNIT ASSESSMENTS |
|
$88,200 |
TOTAL INCOME |
|
$88,200 |
EXPENSES |
|
FY 2002 |
A. GENERAL |
|
|
| Office Expenses |
|
$500 |
| Accounting |
|
$500 |
| Legal |
|
$500 |
| Capital Reserve |
(see note #1) |
$4,225 |
| Insurance |
(common land only) |
$1,000 |
B. REPAIRS & MAINTENANCE |
|
|
| General |
|
$3000 |
| House Washing & Windows |
(pressure wash once per year) |
$6,125 |
| Landscaping |
(includes spring & fall clean-up) |
$44,100 |
| Sprinkler System |
(open & close system) |
$2,500 |
| Fertilizer Program |
(Chemlawn or comparable) |
$2,500 |
| Snow Removal - Driveways |
(10 storms per year - includes salt) |
$12,250 |
| Snow Removal - Roads |
(10 plowings only & 15 sandings only) |
$8,000 |
| Sweeping |
(roads & sidewalks) |
$1,500 |
C. UTILITIES |
|
|
| Electric - Street Lights |
|
$1,500 |
TOTAL EXPENSES |
|
$88,200 |
TOTAL UNITS |
|
49 |
| ANNUAL ASSESSMENT |
|
$1,800 |
| MONTHLY ASSESSMENT |
|
$150 |
Note #1 |
| Developer will contribute two month's fee per house towards capital reserve ($300 per unit) |
|