EXPENSES:
Month | Electric | Water | Lawncare | Irrigation | Maint | Roofs | Insurance | Misc. | Month Total |
Oct | 212.09 |   | 1862.26 | 151.44 | 3985.48 |   | 1912.83 | 160.53 | 8284.63 |
Nov | 399.52 | 1043.81 | 1862.26 | 1306.53 | 1133.04 |   | 1912.83 |   | 7657.99 |
Dec | 257.14 |   | 1862.26 |   | 849.50 |   | 1912.83 |   | 4881.73 |
Jan |   |   | 2257.26 |   |   |   | 1912.83 | 65.64 | 4235.73 |
Feb | 270.91 |   | 1980.76 |   |   |   | 1912.83 | 720.35 | 4884.85 |
Mar | 208.63 |   | 1862.26 |   | 594.27 |   | 1912.83 |   | 4578.47 |
Apr | 223.54 |   | 1862.26 |   | 163.52 | 7487.00 | 1912.83 |   | 11649.15 |
May | 219.54 | 128.40 | 1862.26 |   | 312.96 |   | 1912.83 | 311.64 | 4747.63 |
Jun | 184.24 |   | 1862.26 | 2365.62 | 6425.35 |   | 1912.83 | 262.42 | 13012.72 |
Jul | 192.44 | 908.55 | 1862.26 | 404.88 | 10984.10 | 7820.00 | 1912.83 | 160.80 | 24245.86 |
Aug | 196.78 |   | 1862.26 | 185.57 | 3926.41 |   | 1912.83 | 55.60 | 8139.45 |
Sep | 164.54 | 1638.27 | 1862.26 | 26.75 | 12742.77 |   | 1912.83 | 359.19 | 18706.61 |
Totals | 2529.37 | 3719.03 | 22860.62 | 4440.79 | 41117.88 | 15307.00 | 22953.96 | 2096.17 | 115024.82 |
+ Snow removal charge for over 10 contracted for.
     INCOME:                        
                              
                              
                              
                              
                              
                            TOTAL ASSETS:
Oct | 8750.00 | Maint-1570.00-roof repairs | Maint-2415.48-siding repairs | Misc-100.00-Shrine donation | Misc-19.60-Postage;printing-40.93 | Checking | 8425.47 |
Nov | 11275.00 | Maint-456.36-entrance electical | Maint-249.02-siding repair | Maint-427.66-balance of entrance landscaping |   | Reserve Fund | 47865.00 |
Dec | 6475.00 | Maint-475.00-roof repair | Maint-374.50-fill dirt west wall |   |   | CD-1 | 7351.98 |
Jan | 11200.00 | Misc-25.64-ice melt, shoe covers | Misc-40.00-Optimist flag |   |   | CD-2 | 53246.08 |
Feb | 7425.00 | Misc-260.00-tax prep | Misc-40.00-state tax, 218.00-Fed tax | Misc-50.00-breakfast drawing,53.35-checks | Misc-99.00-web site | CD-3 | 51033.20 |
Mar | 8400.00 | Maint-70.00-siding repair | Maint-487.89-street light repair | Maint-36.38-entry light bulbs |   | Money Market | 58725.52 |
Apr | 8925.00 | Maint-163.52-electrical repair |   |   |   | Total Assets 9/30/2016 | 226647.25 |
May | 9350.00 | Maint-312.96-siding repair | Misc-264.50-plantings | Misc-26.73-hose for entry | Misc-20.41-printing |   |   |
Jun | 6825.00 | Maint-6425.35-trees | Misc-262.42-dumpster |   |   |   |   |
Jul | 8275.00 | Maint-221.10-lighting rep; 263.00-siding rep | Maint-2750.00-vent caps | Maint-7750.00-grounds | Misc-107.30-monarchs | Misc-18.50-stamps | Misc-35.00-memorial flowers |
Aug | 7350.00 | Maint-3926.41-electrical | Misc-40.60-irrigation hose | Misc-15.00-monarch supplies |   |   |   |
Sep | 8575.00 | Maint-12559.95-West wall | Maint-182.82-electrical repair | Misc-34.97-printing; 29.44-North water | Misc-100.00-Shrine Club;94.00-monarchs | Misc-41.96-picnic meat;58.82 misc supplies,Bill H. |   |
Year Total | 102825.00 |   |   |   |   |   |   |