| MCSHOA SUMMARY | ||||||||||||||
| RESULTS FOR MARCH 1, 2002 - MARCH 31, 2002 & 2002 BUDGET | ||||||||||||||
| 2002 12-mo. | ||||||||||||||
| CHECKING ACCOUNT | 3/31/2002 | YTD | BUDGET | |||||||||||
| EXPENDITURES | ||||||||||||||
| Lighting, Repairs/Electricity | $ 8.55 | $ 27.41 | $ 100 | |||||||||||
| Insurance | 0.00 | 732.00 | 1,800 | |||||||||||
| Commons Maint. | 0.00 | 375.00 | 9,000 | (a) | ||||||||||
| Misc. Expense | 0.00 | 34.90 | 200 | |||||||||||
| Office Expense | 0.00 | 251.24 | 750 | |||||||||||
| Transfer to Common Area Reserve Fund | 0.00 | 0.00 | 2,000 | |||||||||||
| Annual Meeting/Events | 65.15 | 90.15 | 500 | |||||||||||
| Fees, Dues - Legal $368 | 368.00 | 695.00 | 1,350 | |||||||||||
| Taxes | 0.00 | 371.00 | 400 | |||||||||||
| Tree Rebate | 20.00 | 20.00 | 0 | |||||||||||
| Tree Removal | 0.00 | 0.00 | 1,500 | |||||||||||
| TOTAL EXPENDITURES | $ 461.70 | $ 2,596.70 | $ 17,600 | |||||||||||
| REVENUES | ||||||||||||||
| Transfer from Common Area Reserve Fund | $ - | $ - | $ 1,500 | (a) | ||||||||||
| Dues | 2,994.78 | 14,382.78 | 15,708 | |||||||||||
| Dividends | 28.06 | 70.75 | 400 | |||||||||||
| Disclosure Packets | 100.00 | 100.00 | 500 | |||||||||||
| TOTAL REVENUES | $ 3,122.84 | $ 14,553.53 | $ 18,108 | |||||||||||
| CHECKING ACCOUNT SUMMARY | ||||||||||||||
| 03/01/02 Opening Bal. | $ 32,456.15 | Double-check | ||||||||||||
| 03/31/02 Ending Bal. | $ 35,117.29 | no problem | ||||||||||||
| COMMON AREA RESERVE FUND SUMMARY | ||||||||||||||
| 03/01/02 Opening Bal. | $ 9,880.70 | |||||||||||||
| Plus Dividends | 8.64 | |||||||||||||
| Transfer from (to) Checking | 0.00 | |||||||||||||
| 03/31/02 Ending Bal. | $ 9,889.34 | |||||||||||||
| (a) $1,500 has been budgeted for the maintenance of the pond. Funds will be disbursed from the | ||||||||||||||
| Common Area Reserve Fund. | ||||||||||||||