Income: Homeowners Dues
(136 houses x $90.00): $12,240.00
PLUS Late Dues from Yr. 2002
$______
LESS Homeowners Dues in Arrears = -$X
PLUS Copies of CC&Rs to New Owners
($100 each) = +$X
TOTAL: $12,____.__ less dues in arrears plus income from CC&Rs
PROJECTED YEAR-END TOTAL: $12,240.00 plus or minus
January 1, 2003, Financial Report (December 2002)
Checking Balance: $3,457.29
Balance in Savings: $4,933.24
Payments for December 2002: Water: $106.06
Electricity: $8.31
Landscaping: $350
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
February 2003, Financial Report (January 2003)
Checking Balance: $7,212.79
Balance in Savings: $4,933.24
Payments for January 2003: Water: $TBD
Electricity: $8.61
Landscaping: $350.00
Park Maintenance: $130.00
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
March 2003 Financial Report (February 2003)
Checking Balance: $
Balance in Savings: $
Payments for February 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
April 2003 Financial Report (March 2003)
Checking Balance: $
Balance in Savings: $
Payments for March 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
May 2003 Financial Report (April 2003)
Checking Balance: $
Balance in Savings: $
Payments for April 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: 132 of 136 for 97%
June 2003 Financial Report (May 2003)
Checking Balance: $
Balance in Savings: $
Payments for May 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
July 2003 Financial Report (June 2003)
Checking Balance: $
Balance in Savings: $
Payments for June 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
August 2003 Financial Report (July 2003)
Checking Balance: $
Balance in Savings: $
Payments for July 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
September 2003 Financial Report (July 2003)
Checking Balance: $
Balance in Savings: $
Payments for July 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
October 2003 Financial Report (September 2003)
Checking Balance: $
Balance in Savings: $
Payments for September 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
November 2003 Financial Report (October 2003)
Checking Balance: $
Balance in Savings: $
Payments for October 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
December 2003 Financial Report (November 2003)
Checking Balance: $
Balance in Savings: $
Payments for November 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $
Homeowner Dues Received: __ of 136 for __%
January 2004 Financial Report (December 2003)
Checking Balance: $
Balance in Savings: $
Payments for December 2003: Water: $
Electricity: $
Landscaping: $
TOTAL: $