|
|
|
|
|
|
|
|
Dec |
YTD Totals |
|
Full YR Budget |
|
Revenue |
|
|
|
|
|
|
C&V Assessments Collected |
|
31,000.00 |
55,998.33 |
|
55,800.00 |
|
C&V Recording Fees Collected |
|
105.00 |
825.00 |
|
475.00 |
|
C&V - Investment Income |
|
5.00 |
193.93 |
|
71.76 |
|
Investment Income - US Bank |
|
0.01 |
0.41 |
|
0.44 |
|
Investment Income - St Louis Bank MM |
|
26.08 |
607.45 |
|
1,477.94 |
|
Investment Income - St Louis Bank Checking |
|
2.04 |
8.30 |
|
- |
|
|
|
|
|
|
|
|
Total Revenues |
|
31,138.13 |
57,633.42 |
|
57,825.14 |
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
C & V - collection fee (5.5%) |
|
1,705.28 |
3,090.63 |
|
3,082.91 |
|
C & V - Gen Office/Copy |
|
0.00 |
55.80 |
|
793.68 |
|
C & V - Postage |
|
245.52 |
245.52 |
|
970.55 |
|
C & V - recording fees |
|
27.00 |
810.00 |
|
762.20 |
|
Street Light Electricity |
|
898.87 |
5,215.82 |
|
5,027.65 |
|
Printing, Mailing & Distr. - Gazette/Directory |
|
17.87 |
2,773.88 |
|
1,298.58 |
|
Insurance |
|
0.00 |
11,282.75 |
|
13,091.17 |
|
Special Events |
|
502.91 |
1,316.95 |
|
700.00 |
|
Legal |
|
3,051.08 |
6,409.08 |
|
3,000.00 |
|
Taxes |
|
0.00 |
531.12 |
|
465.04 |
|
Internet |
|
0.00 |
95.40 |
|
97.85 |
|
Neighborhood Watch |
|
0.00 |
0.00 |
|
0.00 |
|
Long Range Plan |
|
0.00 |
2,500.00 |
|
500.00 |
|
Misc |
|
10.00 |
204.00 |
|
862.59 |
|
Landscape maintenance |
|
867.00 |
12,354.82 |
|
10,634.50 |
|
Landscape watering |
|
181.71 |
910.97 |
|
970.04 |
|
Playground maintenance |
|
0.00 |
0.00 |
|
772.50 |
|
Tree removal |
|
0.00 |
0.00 |
|
1,030.00 |
|
Landscape improvements |
|
189.00 |
439.31 |
|
4,500.00 |
|
Street Lights (new lights) |
|
0.00 |
0.00 |
|
0.00 |
|
Pool Repair & Improve |
|
0.00 |
22,388.34 |
|
17,715.00 |
|
|
|
|
|
|
|
|
EXPENSE TOTALS |
|
7,696.24 |
70,624.39 |
|
66,274.27 |
|
|
|
|
|
|
|
|
Change in Net Assets |
|
23,441.89 |
(12,990.97) |
|
(8,449.13) |
|
Beginning Net Assets |
|
48,341.16 |
84,774.02 |
|
71,588.68 |
|
Ending net Assets |
|
71,783.05 |
71,783.05 |
|
63,139.55 |
|
|
|
0.00 |
0.00 |
|
0.00 |
|
|
|
|
|
|
|
|
US Bank Checking Balance |
|
|
|
|
|
|
Beginning Balance |
|
2,357.03 |
2,120.69 |
|
|
|
Net C&V Deposit |
|
0.00 |
0.00 |
|
|
|
Interest - US Bank |
|
0.01 |
0.41 |
|
|
|
Other Receipts |
|
0.00 |
0.00 |
|
|
|
Check Disbursements |
|
0.00 |
(47,383.72) |
|
|
|
Transfer from St Louis Bank & US Bank |
|
0.00 |
47,619.66 |
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
2,357.04 |
2,357.04 |
|
|
|
|
|
|
|
|
|
|
St Louis Bank MM Fund |
|
|
|
|
|
|
Beginning Balance |
|
44,298.15 |
82,653.33 |
|
|
|
Net C&V Deposit |
|
29,132.20 |
52,815.31 |
|
|
|
Interest - St Louis |
|
26.08 |
607.45 |
|
|
|
Check Disbursements open new account |
|
0.00 |
(5,000.00) |
|
|
|
Transfer from US Bank |
|
0.00 |
0.00 |
|
|
|
Transfer from St Louis Bank to US Bank |
|
(10,068.00) |
(67,687.66) |
|
|
|
Misc Deposit |
|
68.00 |
68.00 |
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
63,456.43 |
63,456.43 |
|
|
|
|
|
|
|
|
|
|
St Louis Bank Checking |
|
|
|
|
|
|
Beginning Balance |
|
1,685.98 |
0.00 |
|
|
|
Net C&V Deposit |
|
0.00 |
0.00 |
|
|
|
Interest - St Louis |
|
2.04 |
8.30 |
|
|
|
Check Disbursements |
|
(5,718.44) |
(19,038.72) |
|
|
|
Transfer from US Bank |
|
0.00 |
5,000.00 |
|
|
|
Transfer from STL Bank Money Market |
|
10,000.00 |
20,000.00 |
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
5,969.58 |
5,969.58 |
|
|
|
|
|
|
|
|
|
|
Due to / Due from C&V |
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
Total Net Assets |
|
71,783.05 |
71,783.05 |
|
|
|
|
|
|
|
|
|
|
2010 Assessments Collected |
|
|
45,801.00 |
|
|
|
Surplus |
|
|
25,982.05 |
|
|
|
|
|
|
71,783.05 |
|
|
Next meeting Tuesday, March 9, 2010 at Holy Cross Lutheran Church.
To View Previously Published Old Farm Estates Trustee Meeting Minutes
please click on a meeting date below:
Calendar Year 2010:
Calendar Year 2009:
May 17, 2009 Special Meeting for Pool Roof and Floor
Calendar Year 2008:
September
9, 2008
August 12,
2008
July 8, 2008
June 10, 2008
May 13, 2008
April 8, 2008
March 11, 2008
February 25, 2008 Special Meeting Minutes
Calendar Year 2007:
December 11, 2007 (Insurance questions answered)