Country Village Homeowners Association

Latest News

Monday, March 25, 2019

Country Village HOA Jan 2019 Operating Statement













YTD
 
2019 Budget



HOA 



REVENUE:






   Maintenance Fees

 $17,280.00


 $207,360.00
   Actual Deposits:

 <$22,900.42> 



   Interest

 $38.61


 $300.00
   Miscellaneous

 $-  
 
 $-  








                    Total:

 $17,318.61


 $207,660.00








EXPENSES:






BUILDING MAINTENANCE






   Repairs

 $2,039.61


 $26,000.00
   Painting

 $87.44


 $24,000.00
   Gutters

 $245.00


 $6,000.00
   Deck Structure

 $3,441.14


 $15,000.00
   Deck Flooring

 $-  


 $1,000.00
   Roofs

 $509.00


 $2,500.00
COMMON GROUNDS:






   Entrances

 $54.00


 $300.00
   Concrete

 $-  


 $500.00
   Steps

 $-  


 $2,000.00
   Street Lights

 $183.51


 $2,230.00
   Mailboxes

 $-  


 $1,000.00
   Common Area (Seed,

 $1,368.00


 $9,500.00
     Trash, Vegetation, Drainage)





LANDSCAPE:






   Mowing

 $-  


 $17,400.00
   Fertilization

 $3,796.65


 $4,250.00
   Leaf Removal

 $-  


 $5,500.00
   Shrub Trimming

 $-  


 $2,700.00
   Tree Care

 $513.00


 $15,000.00
   Snow Removal

 $1,065.00


 $9,000.00
ADMINISTRATION:






   Management

 $864.00


 $10,368.00
   Office 

 $-  


 $750.00
   Insurance

 $2,519.33


 $30,000.00
   Legal

 $450.00


 $6,000.00
RESERVE:

 $-  
 
 $15,000.00








                    Total:

 $17,135.68


 $205,998.00








Income:

 $182.93


 $1,662.00








Print this post