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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|