Greenleaf Estates Condominium Association

 

Homeowners Association Budget

 

Income

  
 

Residence Assessments
36 homes ($185.00 per month)

 $ 79,702

Expenses

 
 

 

 

General

Accounting/Bookeeping

  $ 1,500

 

Office Expenses

     $ 500

 

Capital Reserve

  $ 3,996

 

Insurance

  $ 1,542

 

Management Fees

  $ 6,480

 

Trash

  $ 6,768

Repairs & Maintenance

 
 

Landscaping (includes spring and fall cleanups)

 $ 31,000
 

Snow Removal (Driveways & Roads)

 $ 26,000
 

Electric- Street Lights, etc.

  $ 1,500
 

Contingency

  $ 1,500
 

 

 

Total Expenses

$ 79,702