Proposed Budget 2018

ITEM                                                              ANNUAL

Accounting/Legal                                               1200
Management Fees                                             3900
Insurance                                                           1650
Administrative                                                      500
Landscape Improvement                                    2410
Landscape/Plowing Contract                            36000
Fertilizing/Weed Control	                                 4300
Irrigation                                                              3960
Tick/Mosquito Control                                         1300
Trash Removal                                                    3960
Sewer/Septic Management                                   520
(waste water inspection)
Septic Pumping                                                   3300
Road/Parking Maintenance                                   500   
(street sweeping)
Maintenance                                                          100
(storm drain pump)
Reserve                                                               7200

                                                                     ________
                                                                          70800 





                                                                  Income

Monthly Fee 295                                               70800


                                                                       _______

                                                                          70800