|
Annual
Cost
to Homeowner
|
BUDGET
ITEM
|
Percent
of Total
|
|
$306.98
|
Contracted
Land Maintenance
|
30.0%
|
|
$120.00
|
Contracted Professional
Management
(PCM)
|
11.7%
|
|
$68.32
|
Reserves:
Streets/Drives
|
6.7%
|
|
$60.73
|
Reserves:
Fencing
|
5.9%
|
|
$45.54
|
Landscape Replacement
|
4.4%
|
|
$40.46
|
Tree Trimming
|
3.9%
|
|
$36.78
|
Reserves:
Exterior Surface
|
3.6%
|
|
$30.03
|
Reserves:
Drainage Investigation Reimbursement
|
2.9%
|
|
$25.67
|
Insurance
|
2.5%
|
|
$24.84
|
Water
|
2.4%
|
|
$24.00
|
Printing/Mailing/Supplies
|
2.3%
|
|
$22.33
|
Electricity
|
2.2%
|
|
$17.02
|
Reserves:
Monuments/Signs
|
1.7%
|
|
$16.74
|
Common
Area Maintenance
|
1.6%
|
|
$15.91
|
Reserves:
Interest to Reserves
|
1.6%
|
|
$15.80
|
Landscape
Extras
|
1.5%
|
|
$15.68
|
Patrol
Service
|
1.5%
|
|
$15.46
|
Reserves:
Mailbox Structures
|
1.5%
|
|
$15.35
|
Sprinkler Repair
|
1.5%
|
|
$14.40
|
Pest Control
|
1.4%
|
|
$13.95
|
Legal
Service
|
1.4%
|
|
$12.89
|
Reserves:
Lighting
|
1.3%
|
|
$11.27
|
Reserves:
Irrigation Controllers
|
1.1%
|
|
$7.31
|
Reserves:
Contingency
|
.7%
|
|
$6.70
|
Reserves:
Walls
|
.7%
|
|
$6.20
|
Reserves:
Tree Trimming
|
.6%
|
|
$6.14
|
Taxes
|
.6%
|
|
$5.58
|
Website/Newsletter
|
.5%
|
|
$3.96
|
Audit/Tax Returns
|
.4%
|
|
$3.85
|
Contingency
|
.4%
|
|
$3.63
|
Street
Sweeping
|
.4%
|
|
$3.13
|
Reserves:
Wrought Iron
|
.3%
|
|
$2.79
|
Common
Area Supplies
|
.3%
|
|
$2.79
|
Reserves:
Turf Refurbishment
|
.3%
|
|
$1.95
|
Reserve
Study
|
.2%
|
|
$.28
|
Telephone
|
.02%
|
|
$.28
|
Reserves:
Benches
|
.02%
|
|
$1024.74
|
TOTAL
|
100%
|
